bandai namco amusement europe limited
bandai namco amusement europe limited Company Information
Company Number
02824795
Next Accounts
Dec 2025
Shareholders
bandai namco holdings uk limited
Group Structure
View All
Industry
Other amusement and recreation activities
Registered Address
37-39 kew foot road, richmond, TW9 2SS
Website
www.namcofunscape.combandai namco amusement europe limited Estimated Valuation
Pomanda estimates the enterprise value of BANDAI NAMCO AMUSEMENT EUROPE LIMITED at £105.2m based on a Turnover of £91.4m and 1.15x industry multiple (adjusted for size and gross margin).
bandai namco amusement europe limited Estimated Valuation
Pomanda estimates the enterprise value of BANDAI NAMCO AMUSEMENT EUROPE LIMITED at £67.7m based on an EBITDA of £11.3m and a 5.98x industry multiple (adjusted for size and gross margin).
bandai namco amusement europe limited Estimated Valuation
Pomanda estimates the enterprise value of BANDAI NAMCO AMUSEMENT EUROPE LIMITED at £49.5m based on Net Assets of £27.5m and 1.8x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bandai Namco Amusement Europe Limited Overview
Bandai Namco Amusement Europe Limited is a live company located in richmond, TW9 2SS with a Companies House number of 02824795. It operates in the other amusement and recreation activities n.e.c. sector, SIC Code 93290. Founded in June 1993, it's largest shareholder is bandai namco holdings uk limited with a 100% stake. Bandai Namco Amusement Europe Limited is a mature, large sized company, Pomanda has estimated its turnover at £91.4m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Bandai Namco Amusement Europe Limited Health Check
Pomanda's financial health check has awarded Bandai Namco Amusement Europe Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 8 areas for improvement. Company Health Check FAQs
4 Strong
0 Regular
8 Weak
Size
annual sales of £91.4m, make it larger than the average company (£328.3k)
£91.4m - Bandai Namco Amusement Europe Limited
£328.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 125%, show it is growing at a faster rate (13.8%)
125% - Bandai Namco Amusement Europe Limited
13.8% - Industry AVG
Production
with a gross margin of 16.8%, this company has a higher cost of product (62.7%)
16.8% - Bandai Namco Amusement Europe Limited
62.7% - Industry AVG
Profitability
an operating margin of 6.2% make it less profitable than the average company (7.9%)
6.2% - Bandai Namco Amusement Europe Limited
7.9% - Industry AVG
Employees
with 708 employees, this is above the industry average (9)
708 - Bandai Namco Amusement Europe Limited
9 - Industry AVG
Pay Structure
on an average salary of £28.5k, the company has a higher pay structure (£18.9k)
£28.5k - Bandai Namco Amusement Europe Limited
£18.9k - Industry AVG
Efficiency
resulting in sales per employee of £129.1k, this is more efficient (£52.5k)
£129.1k - Bandai Namco Amusement Europe Limited
£52.5k - Industry AVG
Debtor Days
it gets paid by customers after 34 days, this is later than average (10 days)
34 days - Bandai Namco Amusement Europe Limited
10 days - Industry AVG
Creditor Days
its suppliers are paid after 34 days, this is quicker than average (45 days)
34 days - Bandai Namco Amusement Europe Limited
45 days - Industry AVG
Stock Days
it holds stock equivalent to 57 days, this is more than average (21 days)
57 days - Bandai Namco Amusement Europe Limited
21 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 16 weeks, this is less cash available to meet short term requirements (103 weeks)
16 weeks - Bandai Namco Amusement Europe Limited
103 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 63.7%, this is a higher level of debt than the average (29.8%)
63.7% - Bandai Namco Amusement Europe Limited
29.8% - Industry AVG
BANDAI NAMCO AMUSEMENT EUROPE LIMITED financials
Bandai Namco Amusement Europe Limited's latest turnover from March 2024 is £91.4 million and the company has net assets of £27.5 million. According to their latest financial statements, Bandai Namco Amusement Europe Limited has 708 employees and maintains cash reserves of £9.9 million 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 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 91,404,000 | 60,809,000 | 31,316,000 | 8,051,000 | 30,070,000 | 29,019,000 | 26,290,000 | 26,850,000 | 25,551,000 | 23,165,000 | 18,540,000 | 24,216,000 | 18,555,000 | 19,168,000 | 18,617,000 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 76,064,000 | 52,871,000 | 24,046,000 | 13,007,000 | 25,627,000 | 24,511,000 | 22,390,000 | 22,549,000 | 21,682,000 | 20,173,000 | 16,494,000 | 21,240,000 | 16,643,000 | 17,509,000 | 16,921,000 |
| Gross Profit | 15,340,000 | 7,938,000 | 7,270,000 | -4,956,000 | 4,443,000 | 4,508,000 | 3,900,000 | 4,301,000 | 3,869,000 | 2,992,000 | 2,046,000 | 2,976,000 | 1,912,000 | 1,659,000 | 1,696,000 |
| Admin Expenses | 9,722,000 | 5,491,000 | 3,900,000 | 1,992,000 | 3,815,000 | 2,778,000 | 2,319,000 | 2,486,000 | 2,131,000 | 1,943,000 | 1,494,000 | 2,289,000 | 5,439,000 | 6,868,000 | 5,696,000 |
| Operating Profit | 5,618,000 | 2,447,000 | 3,370,000 | -6,948,000 | 628,000 | 1,730,000 | 1,581,000 | 1,815,000 | 1,738,000 | 1,049,000 | 552,000 | 687,000 | -3,527,000 | -5,209,000 | -4,000,000 |
| Interest Payable | 1,110,000 | 885,000 | 436,000 | 441,000 | 389,000 | 82,000 | 192,000 | 105,000 | 140,000 | 142,000 | 144,000 | 154,000 | 105,000 | 133,000 | 38,000 |
| Interest Receivable | 521,000 | 244,000 | 665,000 | 136,000 | 40,000 | 60,000 | 188,000 | 6,000 | 6,000 | 3,000 | 3,000 | 3,000 | 7,000 | 9,000 | 22,000 |
| Pre-Tax Profit | 5,029,000 | 1,806,000 | 3,599,000 | -7,253,000 | 279,000 | 1,711,000 | 1,579,000 | 1,720,000 | 1,602,000 | 910,000 | 411,000 | 536,000 | -3,634,000 | -4,907,000 | -4,077,000 |
| Tax | -984,000 | 653,000 | -390,000 | -103,000 | -273,000 | -512,000 | -452,000 | -358,000 | -435,000 | -266,000 | -263,000 | -61,000 | 455,000 | 776,000 | 515,000 |
| Profit After Tax | 4,045,000 | 2,459,000 | 3,209,000 | -7,356,000 | 6,000 | 1,199,000 | 1,127,000 | 1,362,000 | 1,167,000 | 644,000 | 148,000 | 475,000 | -3,179,000 | -4,131,000 | -3,562,000 |
| Dividends Paid | 599,000 | 681,000 | |||||||||||||
| Retained Profit | 4,045,000 | 2,459,000 | 3,209,000 | -7,356,000 | -593,000 | 1,199,000 | 446,000 | 1,362,000 | 1,167,000 | 644,000 | 148,000 | 475,000 | -3,179,000 | -4,131,000 | -3,562,000 |
| Employee Costs | 20,154,000 | 14,219,000 | 8,640,000 | 7,709,000 | 9,607,000 | 9,135,000 | 7,973,000 | 7,621,000 | 7,209,000 | 6,737,000 | 5,525,000 | 7,529,000 | 6,565,000 | 5,767,000 | 5,619,000 |
| Number Of Employees | 708 | 558 | 450 | 311 | 358 | 339 | 318 | 331 | 338 | 327 | 286 | 347 | 317 | 324 | 318 |
| EBITDA* | 11,325,000 | 7,069,000 | 6,023,000 | -3,821,000 | 628,000 | 4,771,000 | 3,845,000 | 4,598,000 | 4,161,000 | 3,226,000 | 1,882,000 | 2,410,000 | -849,000 | -676,000 | -2,207,000 |
* 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 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 12,680,000 | 10,060,000 | 20,482,000 | 25,426,000 | 30,199,000 | 12,703,000 | 12,303,000 | 9,771,000 | 10,384,000 | 11,178,000 | 11,257,000 | 8,724,000 | 8,204,000 | 9,837,000 | 12,928,000 |
| Intangible Assets | 15,998,000 | 12,728,000 | 639,000 | ||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | 12,740,000 | 7,422,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | 180,000 | |
| Total Fixed Assets | 41,418,000 | 30,210,000 | 20,662,000 | 25,426,000 | 30,199,000 | 12,883,000 | 12,483,000 | 9,951,000 | 10,564,000 | 11,358,000 | 11,437,000 | 8,724,000 | 8,384,000 | 10,017,000 | 13,747,000 |
| Stock & work in progress | 12,056,000 | 11,897,000 | 735,000 | 366,000 | 648,000 | 689,000 | 620,000 | 574,000 | 545,000 | 550,000 | 459,000 | 321,000 | 311,000 | 315,000 | 293,000 |
| Trade Debtors | 8,755,000 | 11,952,000 | 216,000 | 110,000 | 110,000 | 109,000 | 71,000 | 43,000 | 52,000 | 32,000 | 58,000 | 52,000 | 68,000 | 50,000 | 84,000 |
| Group Debtors | 64,000 | 80,000 | 753,000 | 320,000 | 743,000 | 420,000 | 260,000 | 420,000 | 504,000 | 218,000 | 272,000 | 136,000 | |||
| Misc Debtors | 3,678,000 | 9,114,000 | 2,832,000 | 929,000 | 1,513,000 | 2,043,000 | 1,717,000 | 2,929,000 | 3,053,000 | 1,972,000 | 2,034,000 | 2,163,000 | 2,669,000 | 2,174,000 | 1,697,000 |
| Cash | 9,889,000 | 19,889,000 | 13,604,000 | 8,686,000 | 5,329,000 | 4,459,000 | 6,443,000 | 5,882,000 | 5,197,000 | 3,666,000 | 2,477,000 | 2,419,000 | 1,361,000 | 3,563,000 | 1,992,000 |
| misc current assets | |||||||||||||||
| total current assets | 34,442,000 | 52,932,000 | 18,140,000 | 10,411,000 | 8,343,000 | 7,720,000 | 9,111,000 | 9,848,000 | 9,351,000 | 6,438,000 | 5,300,000 | 4,955,000 | 4,409,000 | 6,102,000 | 4,202,000 |
| total assets | 75,860,000 | 83,142,000 | 38,802,000 | 35,837,000 | 38,542,000 | 20,603,000 | 21,594,000 | 19,799,000 | 19,915,000 | 17,796,000 | 16,737,000 | 13,679,000 | 12,793,000 | 16,119,000 | 17,949,000 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 7,184,000 | 13,221,000 | 994,000 | 189,000 | 727,000 | 618,000 | 426,000 | 1,049,000 | 1,657,000 | 307,000 | 359,000 | 371,000 | 981,000 | 1,036,000 | 973,000 |
| Group/Directors Accounts | 11,725,000 | 11,633,000 | 2,707,000 | 2,374,000 | 1,451,000 | 578,000 | 299,000 | 1,618,000 | 2,027,000 | 1,391,000 | 348,000 | 2,158,000 | 293,000 | ||
| other short term finances | |||||||||||||||
| hp & lease commitments | 2,631,000 | 2,356,000 | 1,341,000 | 2,290,000 | 2,127,000 | ||||||||||
| other current liabilities | 9,788,000 | 10,508,000 | 4,787,000 | 2,122,000 | 4,975,000 | 3,205,000 | 4,348,000 | 4,297,000 | 3,649,000 | 2,361,000 | 1,825,000 | 2,393,000 | 1,508,000 | 1,874,000 | 1,569,000 |
| total current liabilities | 31,328,000 | 37,718,000 | 9,829,000 | 4,601,000 | 7,829,000 | 6,197,000 | 6,225,000 | 5,924,000 | 5,605,000 | 4,286,000 | 4,211,000 | 4,155,000 | 2,837,000 | 5,068,000 | 2,835,000 |
| loans | 8,000,000 | 7,500,000 | 40,554,000 | 34,628,000 | 1,600,000 | 3,200,000 | 4,000,000 | 4,000,000 | 3,500,000 | 2,000,000 | |||||
| hp & lease commitments | 14,389,000 | 11,441,000 | 12,805,000 | 14,727,000 | 16,564,000 | ||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | 2,626,000 | 2,511,000 | 1,955,000 | 3,810,000 | 3,578,000 | 2,953,000 | 3,515,000 | 3,867,000 | 4,106,000 | 4,473,000 | 4,633,000 | 5,279,000 | 6,186,000 | 4,102,000 | 2,034,000 |
| total long term liabilities | 17,015,000 | 21,952,000 | 22,260,000 | 27,732,000 | 19,853,000 | 2,953,000 | 5,115,000 | 7,067,000 | 8,106,000 | 8,473,000 | 8,133,000 | 5,279,000 | 6,186,000 | 4,102,000 | 4,034,000 |
| total liabilities | 48,343,000 | 59,670,000 | 32,089,000 | 32,333,000 | 27,682,000 | 9,150,000 | 11,340,000 | 12,991,000 | 13,711,000 | 12,759,000 | 12,344,000 | 9,434,000 | 9,023,000 | 9,170,000 | 6,869,000 |
| net assets | 27,517,000 | 23,472,000 | 6,713,000 | 3,504,000 | 10,860,000 | 11,453,000 | 10,254,000 | 6,808,000 | 6,204,000 | 5,037,000 | 4,393,000 | 4,245,000 | 3,770,000 | 6,949,000 | 11,080,000 |
| total shareholders funds | 27,517,000 | 23,472,000 | 6,713,000 | 3,504,000 | 10,860,000 | 11,453,000 | 10,254,000 | 6,808,000 | 6,204,000 | 5,037,000 | 4,393,000 | 4,245,000 | 3,770,000 | 6,949,000 | 11,080,000 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 5,618,000 | 2,447,000 | 3,370,000 | -6,948,000 | 628,000 | 1,730,000 | 1,581,000 | 1,815,000 | 1,738,000 | 1,049,000 | 552,000 | 687,000 | -3,527,000 | -5,209,000 | -4,000,000 |
| Depreciation | 3,329,000 | 2,695,000 | 2,653,000 | 3,127,000 | 3,041,000 | 2,264,000 | 2,783,000 | 2,423,000 | 2,177,000 | 1,330,000 | 1,723,000 | 2,678,000 | 3,894,000 | 1,644,000 | |
| Amortisation | 2,378,000 | 1,927,000 | 639,000 | 149,000 | |||||||||||
| Tax | -984,000 | 653,000 | -390,000 | -103,000 | -273,000 | -512,000 | -452,000 | -358,000 | -435,000 | -266,000 | -263,000 | -61,000 | 455,000 | 776,000 | 515,000 |
| Stock | 159,000 | 11,162,000 | 369,000 | -282,000 | -41,000 | 69,000 | 46,000 | 29,000 | -5,000 | 91,000 | 138,000 | 321,000 | -4,000 | 22,000 | 293,000 |
| Debtors | -3,331,000 | 24,587,000 | 2,442,000 | -1,007,000 | -206,000 | 524,000 | -1,344,000 | -217,000 | 1,387,000 | -142,000 | 329,000 | 2,215,000 | 513,000 | 307,000 | 2,097,000 |
| Creditors | -6,037,000 | 12,227,000 | 805,000 | -538,000 | 109,000 | 192,000 | -623,000 | -608,000 | 1,350,000 | -52,000 | -12,000 | 371,000 | -55,000 | 63,000 | 973,000 |
| Accruals and Deferred Income | -720,000 | 5,721,000 | 2,665,000 | -2,853,000 | 1,770,000 | -1,143,000 | 51,000 | 648,000 | 1,288,000 | 536,000 | -568,000 | 2,393,000 | -366,000 | 305,000 | 1,569,000 |
| Deferred Taxes & Provisions | 115,000 | 556,000 | -1,855,000 | 232,000 | 625,000 | -562,000 | -352,000 | -239,000 | -367,000 | -160,000 | -646,000 | 5,279,000 | 2,084,000 | 2,068,000 | 2,034,000 |
| Cash flow from operations | 6,871,000 | -9,523,000 | 4,437,000 | -5,794,000 | 3,106,000 | 2,153,000 | 3,767,000 | 4,229,000 | 4,615,000 | 3,335,000 | -74,000 | 7,856,000 | 760,000 | 2,207,000 | 494,000 |
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 92,000 | 8,926,000 | 2,707,000 | -2,374,000 | 923,000 | 873,000 | 279,000 | -1,319,000 | -409,000 | 636,000 | 1,391,000 | -1,810,000 | 1,865,000 | 293,000 | |
| Other Short Term Loans | |||||||||||||||
| Long term loans | -8,000,000 | 500,000 | -33,054,000 | 5,926,000 | 34,628,000 | -1,600,000 | -1,600,000 | -800,000 | 500,000 | 3,500,000 | -2,000,000 | 2,000,000 | |||
| Hire Purchase and Lease Commitments | 3,223,000 | -349,000 | -2,871,000 | -1,674,000 | 18,691,000 | ||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | -589,000 | -641,000 | 229,000 | -305,000 | -349,000 | -22,000 | -4,000 | -99,000 | -134,000 | -139,000 | -141,000 | -151,000 | -98,000 | -124,000 | -16,000 |
| cash flow from financing | -5,274,000 | 22,736,000 | -32,989,000 | 3,947,000 | 50,596,000 | -699,000 | 2,269,000 | -1,378,000 | -1,453,000 | -48,000 | 3,995,000 | 5,010,000 | -1,908,000 | -259,000 | 16,919,000 |
| cash and cash equivalents | |||||||||||||||
| cash | -10,000,000 | 6,285,000 | 4,918,000 | 3,357,000 | 870,000 | -1,984,000 | 561,000 | 685,000 | 1,531,000 | 1,189,000 | 58,000 | 2,419,000 | -2,202,000 | 1,571,000 | 1,992,000 |
| overdraft | |||||||||||||||
| change in cash | -10,000,000 | 6,285,000 | 4,918,000 | 3,357,000 | 870,000 | -1,984,000 | 561,000 | 685,000 | 1,531,000 | 1,189,000 | 58,000 | 2,419,000 | -2,202,000 | 1,571,000 | 1,992,000 |
bandai namco amusement europe limited Credit Report and Business Information
Bandai Namco Amusement Europe Limited Competitor Analysis
Perform a competitor analysis for bandai namco amusement europe limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other large companies, companies in TW9 area or any other competitors across 12 key performance metrics.
bandai namco amusement europe limited Ownership
BANDAI NAMCO AMUSEMENT EUROPE LIMITED group structure
Bandai Namco Amusement Europe Limited has no subsidiary companies.
Ultimate parent company
BANDAI NAMCO HOLDINGS INC
#0013586
2 parents
BANDAI NAMCO AMUSEMENT EUROPE LIMITED
02824795
bandai namco amusement europe limited directors
Bandai Namco Amusement Europe Limited currently has 5 directors. The longest serving directors include Mr Raymond Bradley (Jan 1999) and Mr Philip Millward (Apr 2002).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Raymond Bradley | United Kingdom | 59 years | Jan 1999 | - | Director |
| Mr Philip Millward | United Kingdom | 62 years | Apr 2002 | - | Director |
| Mr John McKenzie | England | 60 years | Apr 2022 | - | Director |
| Mr John McKenzie | 60 years | Apr 2022 | - | Director | |
| Mr Kunito Komori | United Kingdom | 54 years | Apr 2023 | - | Director |
P&L
March 2024turnover
91.4m
+50%
operating profit
5.6m
+130%
gross margin
16.8%
+28.56%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
27.5m
+0.17%
total assets
75.9m
-0.09%
cash
9.9m
-0.5%
net assets
Total assets minus all liabilities
bandai namco amusement europe limited company details
company number
02824795
Type
Private limited with Share Capital
industry
93290 - Other amusement and recreation activities
incorporation date
June 1993
age
32
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
March 2024
previous names
namco uk limited (October 2022)
namco operations europe limited (June 2015)
accountant
-
auditor
KPMG LLP
address
37-39 kew foot road, richmond, TW9 2SS
Bank
BARCLAYS BANK PLC
Legal Advisor
-
bandai namco amusement europe 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 found 1 charges/mortgages relating to bandai namco amusement europe limited. Currently there are 1 open charges and 0 have been satisfied in the past.
bandai namco amusement europe 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 BANDAI NAMCO AMUSEMENT EUROPE LIMITED. This can take several minutes, an email will notify you when this has completed.
bandai namco amusement europe limited Companies House Filings - See Documents
| date | description | view/download |
|---|
