Pomanda estimates the enterprise value of WAVELAND PICTURES LIMITED at £832.6k based on a Turnover of £1.1m and 0.76x industry multiple (adjusted for size and gross margin).
waveland pictures limitedEstimated Valuation
£27.1k
Pomanda estimates the enterprise value of WAVELAND PICTURES LIMITED at £27.1k based on an EBITDA of £5.2k and a 5.26x industry multiple (adjusted for size and gross margin).
waveland pictures limitedEstimated Valuation
£1.5m
Pomanda estimates the enterprise value of WAVELAND PICTURES LIMITED at £1.5m based on Net Assets of £1m and 1.52x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Waveland Pictures LimitedOverview
Waveland Pictures Limited is a live company located in london, W2 1DG with a Companies House number of 03726168. It operates in the motion picture production activities sector, SIC Code 59111. Founded in March 1999, it's largest shareholder is
point productions limited
with a 100% stake. Waveland Pictures Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.1m with
declining
growth in recent years.
Pomanda's financial health check has awarded Waveland Pictures Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
1 Regular
6 Weak
Size
annual sales of £1.1m, make it smaller than the average company (£1.9m)
£1.1m - Waveland Pictures Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (7.8%)
-4% - Waveland Pictures Limited
7.8% - Industry AVG
Production
with a gross margin of -4.8%, this company has a higher cost of product (0%)
-4.8% - Waveland Pictures Limited
0% - Industry AVG
Profitability
an operating margin of 0.5% make it more profitable than the average company (-1.6%)
0.5% - Waveland Pictures Limited
-1.6% - Industry AVG
Employees
with 4 employees, this is below the industry average (8)
4 - Waveland Pictures Limited
8 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Waveland Pictures Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £274k, this is equally as efficient (£320.9k)
£274k - Waveland Pictures Limited
£320.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Waveland Pictures Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (8 days)
3 days - Waveland Pictures Limited
8 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Waveland Pictures Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (11 weeks)
1 weeks - Waveland Pictures Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.3%, this is a lower level of debt than the average (86.5%)
3.3% - Waveland Pictures Limited
86.5% - Industry AVG
WAVELAND PICTURES LIMITED financials
EXPORT
Waveland Pictures Limited's latest turnover from March 2024 is £1.1 million and the company has net assets of £1 million. According to their latest financial statements, we estimate that Waveland Pictures Limited has 4 employees and maintains cash reserves of £1 thousand 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
1,096,141
678,550
1,232,095
1,227,470
1,593,702
3,673,913
-15,517,951
22,624,437
85,302,089
3,309,174
3,032,446
19,027,625
Other Income Or Grants
Cost Of Sales
1,148,414
702,908
1,293,770
1,290,614
1,680,393
3,871,430
-14,938,502
26,191,746
85,576,528
3,527,285
3,290,447
12,139,043
Gross Profit
-52,273
-24,358
-61,675
-63,144
-86,691
-197,517
-579,449
-3,567,309
-274,439
-218,111
-258,001
6,888,582
Admin Expenses
-57,426
-21,978
-65,480
-66,887
-91,601
23,165
-609,440
-4,492,935
-367,523
-225,349
-250,668
-3,098,071
504
6,813,877
-3,066
Operating Profit
5,153
-2,380
3,805
3,743
4,910
-220,682
29,991
925,626
93,084
7,238
-7,333
3,098,071
-504
74,705
3,066
Interest Payable
Interest Receivable
Pre-Tax Profit
-68,163
-39,422
-75,750
-76,174
-100,341
-220,682
-321,244
-3,619,464
-296,896
-229,611
-258,001
75,000
Tax
72,141
37,893
79,001
79,221
104,334
241,722
345,579
4,360,250
371,974
238,909
258,001
2,356,994
-21,000
2,319
Profit After Tax
3,978
-1,529
3,251
3,047
3,993
21,040
24,335
740,786
75,078
9,298
2,356,994
54,000
2,319
Dividends Paid
Retained Profit
3,978
-1,529
3,251
3,047
3,993
21,040
24,335
740,786
75,078
9,298
2,356,994
54,000
2,319
Employee Costs
960,314
-3,056,843
92,537
18,620,477
Number Of Employees
4
3
7
7
9
22
-69
2
367
12
13
1
2
2
3
EBITDA*
5,153
-2,380
3,805
3,743
4,910
-220,682
29,991
925,626
93,084
7,238
-7,333
3,098,071
-504
74,705
3,066
* 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
Group Debtors
976,012
984,684
1,868,764
925,941
902,467
857,458
706,457
149,056
130,464
613,274
110,284
110,284
78,620
78,620
78,620
Misc Debtors
75,154
46,558
588
1,873
1,069,265
4,650,184
2,079,023
238,909
668,769
2,694,419
6,727
1,015,624
1,002,462
Cash
1,047
4,690
35,377
20,340
18,112
20,445
12,272
8,550
276,659
28,842
1,783,630
1,149,462
145,483
56,088
62,068
misc current assets
18,104,389
2,150,748
18,939,953
total current assets
1,052,213
1,035,932
1,983,550
1,026,866
1,024,913
1,125,367
1,787,994
4,807,790
2,486,146
881,025
2,562,683
22,058,554
2,381,578
1,150,332
20,083,103
total assets
1,052,213
1,035,932
1,983,550
1,026,866
1,024,913
1,125,367
1,787,994
4,807,790
2,486,146
881,025
2,562,683
22,058,554
2,381,578
1,150,332
20,083,103
Bank overdraft
Bank loan
Trade Creditors
11,478
2,250
7,247
21,146
23
Group/Directors Accounts
7,411
7,411
757,195
3,786,935
2,150,453
2,428,265
18,635,084
1,366,483
996,712
9,230,166
other short term finances
hp & lease commitments
other current liabilities
15,890
15,065
968,565
15,132
13,976
113,427
26,000
61,537
117,161
737,571
239
956,191
904,810
43,335
10,796,652
total current liabilities
34,779
22,476
968,565
15,132
16,226
120,674
804,341
3,848,472
2,267,614
737,571
2,428,527
19,591,275
2,271,293
1,040,047
20,026,818
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
34,779
22,476
968,565
15,132
16,226
120,674
804,341
3,848,472
2,267,614
737,571
2,428,527
19,591,275
2,271,293
1,040,047
20,026,818
net assets
1,017,434
1,013,456
1,014,985
1,011,734
1,008,687
1,004,693
983,653
959,318
218,532
143,454
134,156
2,467,279
110,285
110,285
56,285
total shareholders funds
1,017,434
1,013,456
1,014,985
1,011,734
1,008,687
1,004,693
983,653
959,318
218,532
143,454
134,156
2,467,279
110,285
110,285
56,285
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
5,153
-2,380
3,805
3,743
4,910
-220,682
29,991
925,626
93,084
7,238
-7,333
3,098,071
-504
74,705
3,066
Depreciation
Amortisation
Tax
72,141
37,893
79,001
79,221
104,334
241,722
345,579
4,360,250
371,974
238,909
258,001
2,356,994
-21,000
2,319
Stock
Debtors
19,924
-837,522
942,235
24,062
43,136
-916,391
-3,023,518
2,589,753
1,357,304
73,130
-2,025,650
2,719,356
-1,008,897
13,162
1,081,082
Creditors
11,478
-2,250
-4,997
-13,899
21,146
-23
23
Accruals and Deferred Income
825
-953,500
953,433
1,156
-99,451
87,427
-35,537
-55,624
-620,410
737,332
-955,952
51,381
861,475
-10,753,317
10,796,652
Deferred Taxes & Provisions
Cash flow from operations
69,673
-80,465
94,004
57,808
-38,340
1,010,959
3,384,697
2,640,499
-1,512,656
910,326
1,320,389
2,787,090
1,869,868
-10,712,774
9,720,955
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
7,411
-757,195
-3,029,740
1,636,482
2,150,453
-2,428,265
-16,206,819
17,268,601
369,771
-8,233,454
9,230,166
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
-2,333,123
53,966
interest
cash flow from financing
7,411
1
-757,195
-3,029,740
1,636,482
2,150,453
-2,428,265
-18,539,942
17,268,601
369,771
-8,233,454
9,284,132
cash and cash equivalents
cash
-3,643
-30,687
15,037
2,228
-2,333
8,173
3,722
-268,109
247,817
-1,754,788
634,168
1,003,979
89,395
-5,980
62,068
overdraft
change in cash
-3,643
-30,687
15,037
2,228
-2,333
8,173
3,722
-268,109
247,817
-1,754,788
634,168
1,003,979
89,395
-5,980
62,068
waveland pictures 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 waveland pictures limited. Get real-time insights into waveland pictures limited's credit score, group structure and payment trends.
Perform a competitor analysis for waveland pictures limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in W 2 area or any other competitors across 12 key performance metrics.
waveland pictures limited Ownership
WAVELAND PICTURES LIMITED group structure
Waveland Pictures 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 waveland pictures limited.
waveland pictures 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 WAVELAND PICTURES LIMITED. This can take several minutes, an email will notify you when this has completed.
waveland pictures limitedCompanies House Filings - See Documents
