Pomanda estimates the enterprise value of REAL WORLD WORKS LIMITED at £58.5k based on a Turnover of £144.6k and 0.4x industry multiple (adjusted for size and gross margin).
real world works limitedEstimated Valuation
£41.1k
Pomanda estimates the enterprise value of REAL WORLD WORKS LIMITED at £41.1k based on an EBITDA of £13.2k and a 3.11x industry multiple (adjusted for size and gross margin).
real world works limitedEstimated Valuation
£112k
Pomanda estimates the enterprise value of REAL WORLD WORKS LIMITED at £112k based on Net Assets of £76.3k and 1.47x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Real World Works LimitedOverview
Real World Works Limited is a live company located in wiltshire, SN13 8PL with a Companies House number of 03535082. It operates in the sound recording and music publishing activities sector, SIC Code 59200. Founded in March 1998, it's largest shareholder is
publishing top co ltd
with a 100% stake. Real World Works Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£144.6k with
low
growth in recent years.
Pomanda's financial health check has awarded Real World Works Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
4 Weak
Size
annual sales of £144.6k, make it smaller than the average company (£704.3k)
£144.6k - Real World Works Limited
£704.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (11.2%)
3% - Real World Works Limited
11.2% - Industry AVG
Production
with a gross margin of 48.3%, this company has a lower cost of product (39.6%)
48.3% - Real World Works Limited
39.6% - Industry AVG
Profitability
an operating margin of 9.1% make it more profitable than the average company (6.8%)
9.1% - Real World Works Limited
6.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (3)
1 - Real World Works Limited
3 - Industry AVG
Pay Structure
on an average salary of £50.7k, the company has an equivalent pay structure (£50.7k)
£50.7k - Real World Works Limited
£50.7k - Industry AVG
Efficiency
resulting in sales per employee of £144.6k, this is equally as efficient (£150.5k)
£144.6k - Real World Works Limited
£150.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Real World Works Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Real World Works Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Real World Works Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 12 weeks, this is less cash available to meet short term requirements (22 weeks)
12 weeks - Real World Works Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 82.7%, this is a similar level of debt than the average (76.7%)
82.7% - Real World Works Limited
76.7% - Industry AVG
REAL WORLD WORKS LIMITED financials
EXPORT
Real World Works Limited's latest turnover from December 2023 is £144.6 thousand and the company has net assets of £76.3 thousand. According to their latest financial statements, we estimate that Real World Works Limited has 1 employee and maintains cash reserves of £84.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
144,635
113,368
186,846
130,785
179,214
126,762
171,060
151,394
141,557
204,365
359,629
369,234
677,238
585,048
292,166
Other Income Or Grants
Cost Of Sales
74,838
39,555
164,019
93,144
107,484
75,934
97,794
84,001
77,982
118,808
291,156
165,639
453,876
399,500
263,357
Gross Profit
69,797
73,813
22,827
37,641
71,730
50,828
73,266
67,393
63,575
85,557
68,473
203,595
223,362
185,548
28,809
Admin Expenses
56,593
46,000
45,248
50,996
68,753
63,618
60,651
87,752
157,345
156,105
132,451
149,380
140,050
43,218
30,027
Operating Profit
13,204
27,813
-22,421
-13,355
2,977
-12,790
12,615
-20,359
-93,770
-70,548
-63,978
54,215
83,312
142,330
-1,218
Interest Payable
Interest Receivable
1,068
2,755
2
10
26
22
46
326
Pre-Tax Profit
14,272
27,813
-22,421
-13,355
2,977
-12,790
12,617
-20,359
-93,770
-70,546
-63,968
54,241
83,334
142,376
-892
Tax
-203
-3,336
-15,242
-16,667
Profit After Tax
14,069
27,813
-22,421
-13,355
2,977
-12,790
12,617
-20,359
-93,770
-70,546
-67,304
38,999
66,667
142,376
-892
Dividends Paid
Retained Profit
14,069
27,813
-22,421
-13,355
2,977
-12,790
12,617
-20,359
-93,770
-70,546
-67,304
38,999
66,667
142,376
-892
Employee Costs
50,695
46,321
89,944
45,427
91,087
96,928
86,984
140,448
92,598
Number Of Employees
1
1
2
1
2
2
2
2
1
1
2
2
3
2
3
EBITDA*
13,204
27,813
-22,421
-13,355
2,977
-12,790
12,615
-20,359
-93,770
-70,548
-63,978
54,215
83,312
142,330
-1,218
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
200
4,726
200
200
200
1,339
271
46,693
17,833
16,515
31,324
Group Debtors
100,000
92,168
146,698
585,198
591,944
Misc Debtors
357,148
221,061
61,120
69,340
76,217
78,974
137,884
64,132
31,039
61,180
236,270
330,641
547,600
35,288
Cash
84,592
225,733
380,785
366,446
387,325
343,836
390,950
299,140
294,659
524,303
601,790
137,611
84,759
35,157
111,255
misc current assets
total current assets
441,740
446,994
446,631
435,986
463,742
417,880
471,263
437,024
458,791
647,510
809,939
1,005,772
1,025,177
599,272
177,867
total assets
441,740
446,994
446,631
435,986
463,742
417,880
471,263
437,024
458,791
647,510
809,939
1,005,772
1,025,177
599,272
177,867
Bank overdraft
Bank loan
Trade Creditors
2,400
1,914
1,982
3,438
3,328
8,003
Group/Directors Accounts
1,986
293,815
5,000
2,586
other short term finances
hp & lease commitments
other current liabilities
365,424
384,747
412,197
379,131
393,532
391,240
369,618
368,626
463,989
555,944
390,590
736,353
382,225
95,935
total current liabilities
365,424
384,747
412,197
379,131
393,532
350,647
391,240
369,618
371,026
465,975
557,858
686,387
744,791
385,553
106,524
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
365,424
384,747
412,197
379,131
393,532
350,647
391,240
369,618
371,026
465,975
557,858
686,387
744,791
385,553
106,524
net assets
76,316
62,247
34,434
56,855
70,210
67,233
80,023
67,406
87,765
181,535
252,081
319,385
280,386
213,719
71,343
total shareholders funds
76,316
62,247
34,434
56,855
70,210
67,233
80,023
67,406
87,765
181,535
252,081
319,385
280,386
213,719
71,343
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
13,204
27,813
-22,421
-13,355
2,977
-12,790
12,615
-20,359
-93,770
-70,548
-63,978
54,215
83,312
142,330
-1,218
Depreciation
Amortisation
Tax
-203
-3,336
-15,242
-16,667
Stock
Debtors
135,887
155,415
-3,694
-6,877
76,217
-80,113
-57,571
-26,248
40,925
-84,942
-660,012
-72,257
376,303
497,503
66,612
Creditors
-2,400
2,400
-1,914
-68
-1,456
110
-4,675
8,003
Accruals and Deferred Income
-19,323
-27,450
33,066
-14,401
393,532
-391,240
21,622
992
-95,363
-91,955
165,354
-345,763
354,128
286,290
95,935
Deferred Taxes & Provisions
Cash flow from operations
-142,209
-155,052
14,339
-20,879
320,292
-323,917
91,808
4,481
-227,658
-79,475
757,984
-235,989
44,580
-73,558
36,108
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
-1,986
1,986
-293,815
288,815
5,000
-2,586
2,586
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
72,235
interest
1,068
2,755
2
10
26
22
46
326
cash flow from financing
1,068
2,755
-1,986
1,988
-293,805
288,841
5,022
-2,540
75,147
cash and cash equivalents
cash
-141,141
-155,052
14,339
-20,879
43,489
-47,114
91,810
4,481
-229,644
-77,487
464,179
52,852
49,602
-76,098
111,255
overdraft
change in cash
-141,141
-155,052
14,339
-20,879
43,489
-47,114
91,810
4,481
-229,644
-77,487
464,179
52,852
49,602
-76,098
111,255
real world works 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 real world works limited. Get real-time insights into real world works limited's credit score, group structure and payment trends.
Perform a competitor analysis for real world works limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in SN13 area or any other competitors across 12 key performance metrics.
real world works limited Ownership
REAL WORLD WORKS LIMITED group structure
Real World Works Limited has no subsidiary companies.
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 real world works limited.
real world works 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 REAL WORLD WORKS LIMITED. This can take several minutes, an email will notify you when this has completed.
real world works limitedCompanies House Filings - See Documents
