Pomanda estimates the enterprise value of WILD WISE LIMITED at £72.3k based on a Turnover of £196.4k and 0.37x industry multiple (adjusted for size and gross margin).
wild wise limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of WILD WISE LIMITED at £0 based on an EBITDA of £-61.7k and a 3.52x industry multiple (adjusted for size and gross margin).
wild wise limitedEstimated Valuation
£25.4k
Pomanda estimates the enterprise value of WILD WISE LIMITED at £25.4k based on Net Assets of £22.4k and 1.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wild Wise LimitedOverview
Wild Wise Limited is a dissolved company that was located in dorchester, DT1 3DY with a Companies House number of 02056673. It operated in the non-trading company sector, SIC Code 74990. Founded in September 1986, it's largest shareholder was
hugh miles
with a 51% stake. The last turnover for Wild Wise Limited was estimated at £196.4k.
Pomanda's financial health check has awarded Wild Wise Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £196.4k, make it smaller than the average company (£3.1m)
£196.4k - Wild Wise Limited
£3.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 207%, show it is growing at a faster rate (3.6%)
207% - Wild Wise Limited
3.6% - Industry AVG
Production
with a gross margin of 16.9%, this company has a higher cost of product (32.3%)
16.9% - Wild Wise Limited
32.3% - Industry AVG
Profitability
an operating margin of -31.4% make it less profitable than the average company (5.6%)
-31.4% - Wild Wise Limited
5.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (40)
1 - Wild Wise Limited
40 - Industry AVG
Pay Structure
on an average salary of £36.1k, the company has an equivalent pay structure (£36.1k)
£36.1k - Wild Wise Limited
£36.1k - Industry AVG
Efficiency
resulting in sales per employee of £196.4k, this is more efficient (£134.1k)
£196.4k - Wild Wise Limited
£134.1k - Industry AVG
Debtor Days
it gets paid by customers after 100 days, this is later than average (46 days)
100 days - Wild Wise Limited
46 days - Industry AVG
Creditor Days
its suppliers are paid after 68 days, this is slower than average (41 days)
68 days - Wild Wise Limited
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Wild Wise Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Wild Wise Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 58.5%, this is a higher level of debt than the average (51.4%)
58.5% - Wild Wise Limited
51.4% - Industry AVG
WILD WISE LIMITED financials
EXPORT
Wild Wise Limited's latest turnover from September 2019 is estimated at £196.4 thousand and the company has net assets of £22.4 thousand. According to their latest financial statements, we estimate that Wild Wise Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
196,399
281,440
334,797
6,815
16,510
13,654
18,933
39,904
17,910
102,358
Other Income Or Grants
Cost Of Sales
163,246
233,011
276,800
5,657
13,452
11,296
15,770
33,558
14,832
85,152
Gross Profit
33,153
48,430
57,997
1,158
3,057
2,359
3,163
6,345
3,078
17,206
Admin Expenses
94,824
79,725
90,340
26,235
28,773
35,448
47,408
9,462
18,154
120,972
-540,470
Operating Profit
-61,671
-31,295
-32,343
-25,077
-25,716
-33,089
-44,245
-3,117
-15,076
-103,766
540,470
Interest Payable
Interest Receivable
179
384
888
1,027
1,230
1,343
1,340
1,610
933
Pre-Tax Profit
-61,671
-31,295
-32,164
-24,693
-24,828
-32,062
-43,015
-1,774
-13,736
-102,156
541,403
Tax
-151,593
Profit After Tax
-61,671
-31,295
-32,164
-24,693
-24,828
-32,062
-43,015
-1,774
-13,736
-102,156
389,810
Dividends Paid
Retained Profit
-61,671
-31,295
-32,164
-24,693
-24,828
-32,062
-43,015
-1,774
-13,736
-102,156
389,810
Employee Costs
36,108
71,274
67,984
33,456
32,323
32,258
31,481
31,342
31,288
31,398
Number Of Employees
1
2
2
1
1
1
1
1
1
1
EBITDA*
-61,671
-31,295
-32,343
-22,639
-23,042
-30,590
-41,437
960
-10,591
-99,374
550,151
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
8,120
8,553
10,604
12,576
13,646
15,797
18,605
21,632
21,787
23,881
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
8,120
8,553
10,604
12,576
13,646
15,797
18,605
21,632
21,787
23,881
Stock & work in progress
194
9,496
64,081
Trade Debtors
54,068
94,758
114,703
233
3,024
1,459
3,049
3,817
2,334
24,062
37,720
Group Debtors
Misc Debtors
Cash
143,065
164,211
191,143
219,809
272,151
264,859
271,044
373,027
misc current assets
127
81
total current assets
54,068
94,885
114,784
143,298
167,235
192,602
222,858
275,968
267,387
304,602
474,828
total assets
54,068
103,005
123,337
153,902
179,811
206,248
238,655
294,573
289,019
326,389
498,709
Bank overdraft
Bank loan
Trade Creditors
30,680
17,946
6,983
4,144
5,158
6,599
6,570
18,980
10,944
34,687
104,551
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
30,680
17,946
6,983
4,144
5,158
6,599
6,570
18,980
10,944
34,687
104,551
loans
hp & lease commitments
Accruals and Deferred Income
972
972
972
other liabilities
provisions
2,112
2,314
2,482
2,856
3,349
4,057
3,948
4,248
total long term liabilities
972
972
972
2,112
2,314
2,482
2,856
3,349
4,057
3,948
4,248
total liabilities
31,652
18,918
7,955
6,256
7,472
9,081
9,426
22,329
15,001
38,635
108,799
net assets
22,416
84,087
115,382
147,646
172,339
197,167
229,229
272,244
274,018
287,754
389,910
total shareholders funds
22,416
84,087
115,382
147,646
172,339
197,167
229,229
272,244
274,018
287,754
389,910
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
-61,671
-31,295
-32,343
-25,077
-25,716
-33,089
-44,245
-3,117
-15,076
-103,766
540,470
Depreciation
2,438
2,674
2,499
2,808
4,077
4,485
4,392
4,281
Amortisation
5,400
Tax
-151,593
Stock
-194
-9,302
-54,585
64,081
Debtors
-40,690
-19,945
114,470
-2,791
1,565
-1,590
-768
1,483
-21,728
-13,658
37,720
Creditors
12,734
10,963
2,839
-1,014
-1,441
29
-12,410
8,036
-23,743
-69,864
104,551
Accruals and Deferred Income
972
Deferred Taxes & Provisions
-2,112
-202
-168
-374
-493
-708
109
-300
4,248
Cash flow from operations
-8,247
-387
-145,114
-21,064
-26,216
-29,345
-53,572
6,999
-3,195
-101,295
405,556
Investing Activities
capital expenditure
8,120
433
2,051
-466
-1,604
-348
-1,050
-4,330
-2,298
-33,562
Change in Investments
cash flow from investments
8,120
433
2,051
-466
-1,604
-348
-1,050
-4,330
-2,298
-33,562
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
-100
100
interest
179
384
888
1,027
1,230
1,343
1,340
1,610
933
cash flow from financing
79
384
888
1,027
1,230
1,343
1,340
1,610
1,033
cash and cash equivalents
cash
-143,065
-21,146
-26,932
-28,666
-52,342
7,292
-6,185
-101,983
373,027
overdraft
change in cash
-143,065
-21,146
-26,932
-28,666
-52,342
7,292
-6,185
-101,983
373,027
wild wise 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 wild wise limited. Get real-time insights into wild wise limited's credit score, group structure and payment trends.
Perform a competitor analysis for wild wise limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in DT1 area or any other competitors across 12 key performance metrics.
wild wise limited Ownership
WILD WISE LIMITED group structure
Wild Wise Limited has no subsidiary companies.
Ultimate parent company
WILD WISE LIMITED
02056673
WILD WISE LIMITED Shareholders
The largest shareholders in Wild Wise Limited include Hugh Miles and Mrs Susan P. Miles.
hugh miles
51%
mrs susan p. miles
49%
wild wise limited directors
Wild Wise Limited currently has 2 directors.
The longest serving directors include
Mrs Susan Miles (Jun 1991) and
Mr Hugh Miles (Jun 1991).
unit c, regent house, 9 crown square, dorchester, DT1 3DY
Bank
-
Legal Advisor
-
wild wise limited Charges & Mortgages
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 wild wise limited.
wild wise 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 WILD WISE LIMITED. This can take several minutes, an email will notify you when this has completed.
wild wise limitedCompanies House Filings - See Documents
