Pomanda estimates the enterprise value of POKAZUKA LIMITED at £847.6k based on a Turnover of £2.8m and 0.31x industry multiple (adjusted for size and gross margin).
pokazuka limitedEstimated Valuation
£1.2k
Pomanda estimates the enterprise value of POKAZUKA LIMITED at £1.2k based on an EBITDA of £305 and a 4.01x industry multiple (adjusted for size and gross margin).
pokazuka limitedEstimated Valuation
£313.3k
Pomanda estimates the enterprise value of POKAZUKA LIMITED at £313.3k based on Net Assets of £341.2k and 0.92x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pokazuka LimitedOverview
Pokazuka Limited is a live company located in london, W1U 7NA with a Companies House number of 01708106. It operates in the artistic creation sector, SIC Code 90030. Founded in March 1983, it's largest shareholder is
sharp practice ltd
with a 100% stake. Pokazuka Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£2.8m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Pokazuka Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £2.8m, make it larger than the average company (£327.3k)
£2.8m - Pokazuka Limited
£327.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (8.4%)
7% - Pokazuka Limited
8.4% - Industry AVG
Production
with a gross margin of 20.5%, this company has a higher cost of product (47.1%)
20.5% - Pokazuka Limited
47.1% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (2.5%)
0% - Pokazuka Limited
2.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
2 - Pokazuka Limited
6 - Industry AVG
Pay Structure
on an average salary of £27.4k, the company has an equivalent pay structure (£27.4k)
£27.4k - Pokazuka Limited
£27.4k - Industry AVG
Efficiency
resulting in sales per employee of £1.4m, this is more efficient (£72.5k)
£1.4m - Pokazuka Limited
£72.5k - Industry AVG
Debtor Days
it gets paid by customers after 93 days, this is later than average (14 days)
93 days - Pokazuka Limited
14 days - Industry AVG
Creditor Days
its suppliers are paid after 60 days, this is slower than average (19 days)
60 days - Pokazuka Limited
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Pokazuka Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Pokazuka Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 51.7%, this is a higher level of debt than the average (28%)
51.7% - Pokazuka Limited
28% - Industry AVG
POKAZUKA LIMITED financials
EXPORT
Pokazuka Limited's latest turnover from March 2024 is estimated at £2.8 million and the company has net assets of £341.2 thousand. According to their latest financial statements, Pokazuka Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
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
2,759,798
2,302,063
2,399,795
2,267,593
1,992,070
130,114
171,620
178,611
153,474
341,893
388,773
410,329
498,584
885,780
211,658
Other Income Or Grants
Cost Of Sales
2,193,035
1,795,558
1,793,308
1,782,669
1,469,285
95,413
124,894
126,144
109,249
239,384
246,779
262,227
344,090
615,402
144,875
Gross Profit
566,764
506,504
606,487
484,924
522,786
34,702
46,726
52,466
44,225
102,509
141,994
148,103
154,494
270,378
66,783
Admin Expenses
566,459
505,784
606,034
485,051
523,126
35,079
50,203
55,094
5,937
131,776
152,860
154,424
160,318
275,920
-401,374
Operating Profit
305
720
453
-127
-340
-377
-3,477
-2,628
38,288
-29,267
-10,866
-6,321
-5,824
-5,542
468,157
Interest Payable
Interest Receivable
38
444
2,610
2,396
4,529
4,623
4,863
5,356
5,631
5,542
2,788
Pre-Tax Profit
305
720
453
-127
-302
67
-867
-232
42,816
-24,644
-6,003
-965
-193
470,944
Tax
-76
-137
-86
-13
-8,563
-131,864
Profit After Tax
229
583
367
-127
-302
54
-867
-232
34,253
-24,644
-6,003
-965
-193
339,080
Dividends Paid
Retained Profit
229
583
367
-127
-302
54
-867
-232
34,253
-24,644
-6,003
-965
-193
339,080
Employee Costs
54,775
52,961
51,991
51,698
49,404
74,212
74,879
75,998
77,591
81,523
82,128
107,552
131,437
201,808
51,624
Number Of Employees
2
2
2
2
2
3
3
3
3
3
3
4
5
8
2
EBITDA*
305
720
453
-127
-340
-377
-3,477
-2,628
38,288
-29,267
-10,866
-6,321
-5,824
-5,542
468,157
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
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
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
705,769
617,398
681,888
637,714
595,299
24,129
28,465
29,452
21,478
29,041
33,119
36,155
41,826
335
Group Debtors
451,536
451,536
126,536
Misc Debtors
Cash
75,816
42,581
1,001,336
915,486
895,916
953,086
992,014
1,150,429
1,101,832
1,115,046
misc current assets
total current assets
705,769
617,398
681,888
637,714
595,299
551,481
522,582
1,157,324
936,964
924,957
986,205
1,028,169
1,192,255
1,101,832
1,115,381
total assets
705,769
617,398
681,888
637,714
595,299
551,481
522,582
1,157,324
936,964
924,957
986,205
1,028,169
1,192,255
1,101,832
1,115,381
Bank overdraft
Bank loan
Trade Creditors
364,536
276,394
341,467
297,660
255,118
2,284
617,582
654,186
690,147
853,268
762,652
776,201
Group/Directors Accounts
198,464
other short term finances
hp & lease commitments
other current liabilities
208,614
182,053
815,928
396,872
total current liabilities
364,536
276,394
341,467
297,660
255,118
210,898
182,053
815,928
595,336
617,582
654,186
690,147
853,268
762,652
776,201
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
364,536
276,394
341,467
297,660
255,118
210,898
182,053
815,928
595,336
617,582
654,186
690,147
853,268
762,652
776,201
net assets
341,233
341,004
340,421
340,054
340,181
340,583
340,529
341,396
341,628
307,375
332,019
338,022
338,987
339,180
339,180
total shareholders funds
341,233
341,004
340,421
340,054
340,181
340,583
340,529
341,396
341,628
307,375
332,019
338,022
338,987
339,180
339,180
Mar 2024
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
305
720
453
-127
-340
-377
-3,477
-2,628
38,288
-29,267
-10,866
-6,321
-5,824
-5,542
468,157
Depreciation
Amortisation
Tax
-76
-137
-86
-13
-8,563
-131,864
Stock
Debtors
88,371
-64,490
44,174
42,415
119,634
-4,336
324,013
134,510
-7,563
-4,078
-3,036
-5,671
41,826
-335
335
Creditors
88,142
-65,073
43,807
42,542
252,834
2,284
-617,582
-36,604
-35,961
-163,121
90,616
-13,549
776,201
Accruals and Deferred Income
-208,614
26,561
-633,875
419,056
396,872
Deferred Taxes & Provisions
Cash flow from operations
-75,754
32,791
-961,365
281,918
-183,422
-61,793
-43,791
-163,771
42,966
-18,756
1,112,159
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
-198,464
198,464
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
38
444
2,610
2,396
4,529
4,623
4,863
5,356
5,631
5,542
2,788
cash flow from financing
-62
444
2,610
-196,068
202,993
4,623
4,863
5,356
5,631
5,542
2,888
cash and cash equivalents
cash
-75,816
33,235
-958,755
85,850
19,570
-57,170
-38,928
-158,415
48,597
-13,214
1,115,046
overdraft
change in cash
-75,816
33,235
-958,755
85,850
19,570
-57,170
-38,928
-158,415
48,597
-13,214
1,115,046
pokazuka limited 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 pokazuka limited. Get real-time insights into pokazuka limited's credit score, group structure and payment trends.
Perform a competitor analysis for pokazuka limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in W1U 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 did not find charges/mortgages relating to pokazuka limited.
pokazuka limited 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 POKAZUKA LIMITED. This can take several minutes, an email will notify you when this has completed.
pokazuka limitedCompanies House Filings - See Documents
