Woddish Limited

POWER SEARCH PRICING

SOLUTIONS

woddish limited Company Information

Live

MatureMicroHealthy

Company Number

01684261

Website

Registered Address

31 dobree avenue, london, NW10 2AD

Industry

Sound recording and music publishing activities

Telephone

Next Accounts Due

December 2024

Group Structure

View All

Directors

Ghizela Rowe31 Years

Frederick Rowe14 Years

View All

Shareholders

frederick daniel rowe 34.9%

ghizela rowe 34.3%

View All

woddish limited Estimated Valuation

£296.9k

Pomanda estimates the enterprise value of WODDISH LIMITED at £296.9k based on a Turnover of £451.5k and 0.66x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Woddish Limited is a live company located in london, NW10 2AD with a Companies House number of 01684261. It operates in the sound recording and music publishing activities sector, SIC Code 59200. Founded in December 1982, it's largest shareholder is frederick daniel rowe with a 34.9% stake. Woddish Limited is a mature, micro sized company, Pomanda has estimated its turnover at £451.5k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Woddish Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

2 Strong

5 Regular

2 Weak

Size

annual sales of £451.5k, make it in line with the average company (£494.2k)

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (10.2%)

EXPORT

Woddish Limited's latest turnover from March 2023 is estimated at £451.5 thousand and the company has net assets of £47.2 thousand. According to their latest financial statements, Woddish Limited has 3 employees and maintains cash reserves of £30.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	451,483	381,975	365,590	382,877	214,369	162,766	259,294	217,554	104,431	29,088	211,762	71,725	125,103	216,727
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	230,552	218,831	196,791	196,915	110,424	83,386	143,644	110,608	50,228	16,455	105,222	36,071	62,835	113,814
Gross Profit	220,931	163,144	168,799	185,962	103,945	79,380	115,650	106,945	54,203	12,633	106,540	35,654	62,268	102,913
Admin Expenses	206,783	170,598	155,433	187,467	83,031	61,200	116,349	106,160	37,284	34,900	125,148	7,352	56,392	100,735
Operating Profit	14,148	-7,454	13,366	-1,505	20,914	18,180	-699	785	16,919	-22,267	-18,608	28,302	5,876	2,178
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	1,440	320	54	49	231	101	50	130	106	70	169	292	326	163
Pre-Tax Profit	15,588	-7,134	13,420	-1,456	21,144	18,281	-649	915	17,024	-22,197	-18,440	28,595	6,201	2,340
Tax	-2,962	0	-2,550	0	-4,017	-3,473	0	-183	-3,575	0	0	-7,435	-1,736	-655
Profit After Tax	12,626	-7,134	10,870	-1,456	17,127	14,808	-649	732	13,449	-22,197	-18,440	21,160	4,465	1,685
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	12,626	-7,134	10,870	-1,456	17,127	14,808	-649	732	13,449	-22,197	-18,440	21,160	4,465	1,685
Employee Costs	111,924	126,416	136,085	136,636	140,784	126,456	124,685	141,182	47,886	48,051	92,867	45,154	46,864	47,352
Number Of Employees	3	3	3	3	3	3	3	3	1	1	2	1	1	1
EBITDA*	15,539	-6,063	14,757	-1,505	20,914	18,180	-699	785	16,919	-22,267	-18,608	28,302	5,876	4,182

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	1,392	2,783	4,174	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	100	100	100	100	100	100	100	100	100	1	17,874	17,874	100	100
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,492	2,883	4,274	100	100	100	100	100	100	1	17,874	17,874	100	100
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	0	0	0	0	0	7,470	0	9,347	9,951	477	24,834	4,964	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	37,819	15,064	10,672	232	11,502	12,414	9,928	0	0	0	0	0	0	0
Cash	30,467	37,302	47,995	59,732	38,844	22,672	17,788	22,090	30,006	12,215	15,777	51,624	65,294	65,009
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	68,286	52,366	58,667	59,964	50,346	42,556	27,716	31,437	39,957	12,692	40,611	56,588	65,294	65,009
total assets	69,778	55,249	62,941	60,064	50,446	42,656	27,816	31,537	40,057	12,693	58,485	74,462	65,394	65,109
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	0	0	0	0	4,000	12,876	13,011	10,524	39,835	25,920	44,844	39,291	47,530	54,744
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	22,601	20,698	21,286	29,279	14,206	14,667	14,500	20,059	0	0	0	0	0	0
total current liabilities	22,601	20,698	21,286	29,279	18,206	27,543	27,511	30,583	39,835	25,920	44,844	39,291	47,530	54,744
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	4,671	7,761	11,614	8,580
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	4,671	7,761	11,614	8,580
total liabilities	22,601	20,698	21,286	29,279	18,206	27,543	27,511	30,583	39,835	25,920	49,515	47,052	59,144	63,324
net assets	47,177	34,551	41,655	30,785	32,240	15,113	305	954	222	-13,227	8,970	27,410	6,250	1,785
total shareholders funds	47,177	34,551	41,655	30,785	32,240	15,113	305	954	222	-13,227	8,970	27,410	6,250	1,785

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	14,148	-7,454	13,366	-1,505	20,914	18,180	-699	785	16,919	-22,267	-18,608	28,302	5,876	2,178
Depreciation	1,391	1,391	1,391	0	0	0	0	0	0	0	0	0	0	2,004
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-2,962	0	-2,550	0	-4,017	-3,473	0	-183	-3,575	0	0	-7,435	-1,736	-655
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	22,755	4,392	10,440	-11,270	-8,382	9,956	581	-604	9,474	-24,357	19,870	4,964	0	0
Creditors	0	0	0	-4,000	-8,876	-135	2,487	-29,311	13,915	-18,924	5,553	-8,239	-7,214	54,744
Accruals and Deferred Income	1,903	-588	-7,993	15,073	-461	167	-5,559	20,059	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-8,275	-11,043	-6,226	20,838	15,942	4,783	-4,352	-8,046	17,785	-16,834	-32,925	7,664	-3,074	58,271
Investing Activities
capital expenditure	0	0	-5,565	0	0	0	0	0	0	0	0	0	0	-2,004
Change in Investments	0	0	0	0	0	0	0	0	99	-17,873	0	17,774	0	100
cash flow from investments	0	0	-5,565	0	0	0	0	0	-99	17,873	0	-17,774	0	-2,104
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	-4,671	-3,090	-3,853	3,034	8,580
share issue	0	30	0	1	0	0	0	0	0	0	0	0	0	100
interest	1,440	320	54	49	231	101	50	130	106	70	169	292	326	163
cash flow from financing	1,440	350	54	50	231	101	50	130	106	-4,601	-2,921	-3,561	3,360	8,843
cash and cash equivalents
cash	-6,835	-10,693	-11,737	20,888	16,172	4,884	-4,302	-7,916	17,791	-3,562	-35,847	-13,670	285	65,009
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-6,835	-10,693	-11,737	20,888	16,172	4,884	-4,302	-7,916	17,791	-3,562	-35,847	-13,670	285	65,009

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for woddish limited. Get real-time insights into woddish limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for woddish limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in NW10 area or any other competitors across 12 key performance metrics.

WODDISH LIMITED group structure

Woddish Limited has 4 subsidiary companies.

Ultimate parent company

WODDISH LIMITED

01684261

4 subsidiaries

THE JINGLE FILES LTD

10437640

NOTTING HILL STUDIOS LTD

08536534

EKW PROPERTY LTD.

10912911

FREEWINGS LIMITED

02217183

WODDISH LIMITED Shareholders

frederick daniel rowe	34.93%
ghizela rowe	34.25%
kyle jordan modood rowe	10.27%
winona tiffany rowe	10.27%
emmett modood rowe	10.27%

Woddish Limited currently has 3 directors. The longest serving directors include Mrs Ghizela Rowe (Jan 1993) and Mr Frederick Rowe (Mar 2010).

officer	age	start	end	role
Mrs Ghizela Rowe	66 years	Jan 1993	-	Director
Mr Frederick Rowe	67 years	Mar 2010	-	Director
Mr Emmett Rowe	34 years	Jun 2019	-	Director

P&L

March 2023

turnover

451.5k

+18%

operating profit

14.1k

gross margin

49%

+14.57%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2023

net assets

47.2k

+0.37%

total assets

69.8k

+0.26%

cash

30.5k

-0.18%

net assets

Total assets minus all liabilities

Similar Companies

jackson scott walter ltd

1.5

miroma music ltd

double denim ltd

true ingredients co. ltd

1 2 one entertainment (uk) ltd

1.5

company number

01684261

Type

Private limited with Share Capital

industry

59200 - Sound recording and music publishing activities

incorporation date

December 1982

ultimate parent company

None

previous names

N/A

address

31 dobree avenue, london, NW10 2AD

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 2 charges/mortgages relating to woddish limited. Currently there are 2 open charges and 0 have been satisfied in the past.

woddish limited Company Information

woddish limited Estimated Valuation

woddish limited Estimated Valuation

woddish limited Estimated Valuation

Woddish Limited Overview

Woddish Limited Health Check

WODDISH LIMITED financials

woddish limited Credit Report and Business Information

Woddish Limited Competitor Analysis

woddish limited Ownership

woddish limited directors

woddish limited company details

woddish limited Charges & Mortgages

woddish limited Companies House Filings - See Documents