Pomanda estimates the enterprise value of VAUDEVILLE THEATRE at £69.5k based on a Turnover of £157.4k and 0.44x industry multiple (adjusted for size and gross margin).
vaudeville theatreEstimated Valuation
£0
Pomanda estimates the enterprise value of VAUDEVILLE THEATRE at £0 based on an EBITDA of £0 and a 5.76x industry multiple (adjusted for size and gross margin).
vaudeville theatreEstimated Valuation
£12.5m
Pomanda estimates the enterprise value of VAUDEVILLE THEATRE at £12.5m based on Net Assets of £13.6m and 0.92x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Vaudeville TheatreOverview
Vaudeville Theatre is a live company located in london, WC2E 7NA with a Companies House number of 00700500. It operates in the artistic creation sector, SIC Code 90030. Founded in August 1961, it's largest shareholder is
nimax llp
with a 99.5% stake. Vaudeville Theatre is a mature,
micro sized company, Pomanda has estimated its turnover at
£157.4k with
low
growth in recent years.
Pomanda's financial health check has awarded Vaudeville Theatre a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
3 Regular
3 Weak
Size
annual sales of £157.4k, make it smaller than the average company (£314.7k)
£157.4k - Vaudeville Theatre
£314.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (6.3%)
3% - Vaudeville Theatre
6.3% - Industry AVG
Production
with a gross margin of 54.1%, this company has a comparable cost of product (54.1%)
54.1% - Vaudeville Theatre
54.1% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Vaudeville Theatre
- - Industry AVG
Employees
with 2 employees, this is below the industry average (5)
2 - Vaudeville Theatre
5 - Industry AVG
Pay Structure
on an average salary of £27k, the company has an equivalent pay structure (£27k)
£27k - Vaudeville Theatre
£27k - Industry AVG
Efficiency
resulting in sales per employee of £78.7k, this is equally as efficient (£78.7k)
£78.7k - Vaudeville Theatre
£78.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Vaudeville Theatre
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Vaudeville Theatre
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Vaudeville Theatre
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Vaudeville Theatre
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0%, this is a lower level of debt than the average (36.7%)
0% - Vaudeville Theatre
36.7% - Industry AVG
VAUDEVILLE THEATRE financials
EXPORT
Vaudeville Theatre's latest turnover from October 2023 is estimated at £157.4 thousand and the company has net assets of £13.6 million. According to their latest financial statements, Vaudeville Theatre has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Sep 2020
Sep 2019
Sep 2018
Oct 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Oct 2009
Turnover
157,444
150,902
134,613
142,056
1,237,350
1,613,928
Other Income Or Grants
Cost Of Sales
72,268
65,521
45,832
57,961
548,840
695,830
Gross Profit
85,176
85,381
88,781
84,095
688,510
918,098
Admin Expenses
85,176
85,381
88,781
84,095
1
688,510
918,098
197,559
Operating Profit
-1
-197,559
Interest Payable
Interest Receivable
371
Pre-Tax Profit
-1
-197,188
Tax
Profit After Tax
-1
-197,188
Dividends Paid
Retained Profit
-1
-197,188
Employee Costs
54,055
52,997
53,931
52,153
409,050
588,746
Number Of Employees
2
2
2
2
1
1
15
21
1
2
EBITDA*
-1
-197,559
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Sep 2020
Sep 2019
Sep 2018
Oct 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Oct 2009
Tangible Assets
13,500,000
13,500,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
106,730
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
13,500,000
13,500,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
106,730
Stock & work in progress
Trade Debtors
90,953
90,953
90,953
Group Debtors
Misc Debtors
90,952
90,952
90,952
90,952
90,952
90,953
90,953
90,953
90,953
Cash
148,544
misc current assets
total current assets
90,952
90,952
90,952
90,952
90,952
90,953
90,953
90,953
90,953
90,953
90,953
239,497
total assets
13,590,952
13,590,952
5,090,952
5,090,952
5,090,952
5,090,953
5,090,953
5,090,953
5,090,953
5,090,953
5,090,953
346,227
Bank overdraft
Bank loan
Trade Creditors
894
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
894
894
894
894
894
895
895
895
894
894
148,839
total current liabilities
894
894
894
894
894
895
895
895
894
894
894
148,839
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
894
894
894
894
894
895
895
895
894
894
894
148,839
net assets
13,590,058
13,590,058
5,090,058
5,090,058
5,090,058
5,090,058
5,090,058
5,090,058
5,090,059
5,090,059
5,090,059
197,388
total shareholders funds
13,590,058
13,590,058
5,090,058
5,090,058
5,090,058
5,090,058
5,090,058
5,090,058
5,090,059
5,090,059
5,090,059
197,388
Oct 2023
Oct 2022
Oct 2021
Sep 2020
Sep 2019
Sep 2018
Oct 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Oct 2009
Operating Activities
Operating Profit
-1
-197,559
Depreciation
Amortisation
Tax
Stock
Debtors
-1
90,953
-90,953
90,953
Creditors
-894
894
Accruals and Deferred Income
-1
895
-894
894
-148,839
148,839
Deferred Taxes & Provisions
Cash flow from operations
-90,059
-255,445
57,886
Investing Activities
capital expenditure
-8,500,000
-5,000,000
106,730
Change in Investments
cash flow from investments
-8,500,000
-5,000,000
106,730
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
8,500,000
5,090,059
-200
197,388
interest
371
cash flow from financing
8,500,000
5,090,059
171
197,388
cash and cash equivalents
cash
-148,544
148,544
overdraft
change in cash
-148,544
148,544
vaudeville theatre Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for vaudeville theatre. Get real-time insights into vaudeville theatre's credit score, group structure and payment trends.
Perform a competitor analysis for vaudeville theatre by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in WC2E area or any other competitors across 12 key performance metrics.
A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.
We found 7 charges/mortgages relating to vaudeville theatre. Currently there are 1 open charges and 6 have been satisfied in the past.
vaudeville theatre Capital Raised & Share Issues BETA
When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.
Click to start generating capital raising & share issue transactions for VAUDEVILLE THEATRE. This can take several minutes, an email will notify you when this has completed.
vaudeville theatreCompanies House Filings - See Documents
