Pomanda estimates the enterprise value of WORLD SNOOKER LIMITED at £39.9m based on a Turnover of £29.2m and 1.37x industry multiple (adjusted for size and gross margin).
world snooker limitedEstimated Valuation
£9.5m
Pomanda estimates the enterprise value of WORLD SNOOKER LIMITED at £9.5m based on an EBITDA of £1.8m and a 5.31x industry multiple (adjusted for size and gross margin).
world snooker limitedEstimated Valuation
£7.7m
Pomanda estimates the enterprise value of WORLD SNOOKER LIMITED at £7.7m based on Net Assets of £4.1m and 1.87x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
World Snooker LimitedOverview
World Snooker Limited is a live company located in bristol, BS8 2NT with a Companies House number of 04127833. It operates in the other sports activities sector, SIC Code 93199. Founded in December 2000, it's largest shareholder is
world snooker holding ltd
with a 100% stake. World Snooker Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£29.2m with
high
growth in recent years.
Pomanda's financial health check has awarded World Snooker Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
2 Regular
4 Weak
Size
annual sales of £29.2m, make it larger than the average company (£555.7k)
£29.2m - World Snooker Limited
£555.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (5.7%)
17% - World Snooker Limited
5.7% - Industry AVG
Production
with a gross margin of 37.9%, this company has a comparable cost of product (42.8%)
37.9% - World Snooker Limited
42.8% - Industry AVG
Profitability
an operating margin of 5.7% make it more profitable than the average company (2%)
5.7% - World Snooker Limited
2% - Industry AVG
Employees
with 28 employees, this is above the industry average (15)
28 - World Snooker Limited
15 - Industry AVG
Pay Structure
on an average salary of £61.8k, the company has a higher pay structure (£26k)
£61.8k - World Snooker Limited
£26k - Industry AVG
Efficiency
resulting in sales per employee of £1m, this is more efficient (£63.1k)
£1m - World Snooker Limited
£63.1k - Industry AVG
Debtor Days
it gets paid by customers after 21 days, this is later than average (16 days)
21 days - World Snooker Limited
16 days - Industry AVG
Creditor Days
its suppliers are paid after 4 days, this is quicker than average (33 days)
4 days - World Snooker Limited
33 days - Industry AVG
Stock Days
it holds stock equivalent to 0 days, this is less than average (14 days)
0 days - World Snooker Limited
14 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 57 weeks, this is average cash available to meet short term requirements (69 weeks)
57 weeks - World Snooker Limited
69 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 49.7%, this is a higher level of debt than the average (41.2%)
49.7% - World Snooker Limited
41.2% - Industry AVG
WORLD SNOOKER LIMITED financials
EXPORT
World Snooker Limited's latest turnover from June 2023 is £29.2 million and the company has net assets of £4.1 million. According to their latest financial statements, World Snooker Limited has 28 employees and maintains cash reserves of £4.5 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
29,158,372
26,618,073
24,072,324
18,060,934
22,940,222
20,226,495
18,395,255
12,669,594
11,696,701
10,340,268
9,692,090
9,481,322
9,215,965
7,847,100
Other Income Or Grants
Cost Of Sales
18,115,578
17,427,343
17,581,037
13,493,570
14,890,341
12,643,578
11,920,888
8,369,948
8,044,466
7,659,649
6,331,666
6,363,373
7,104,210
6,466,789
Gross Profit
11,042,794
9,190,730
6,491,287
4,567,364
8,049,881
7,582,917
6,474,367
4,299,646
3,652,235
2,680,619
3,360,424
3,117,949
2,111,755
1,380,311
Admin Expenses
9,375,753
7,129,510
3,537,066
3,356,351
6,281,476
5,648,743
5,997,229
3,996,529
3,426,224
2,377,765
3,122,419
2,841,414
2,141,478
1,167,551
Operating Profit
1,667,041
2,061,220
2,954,221
1,211,013
1,768,405
1,934,174
477,138
303,117
226,011
302,854
238,005
276,535
-29,723
212,760
Interest Payable
8,757
10,204
9,159
Interest Receivable
10,000
9,660
10,000
10,321
27,743
21,043
26,000
24,903
65,786
89,039
126,468
34,745
Pre-Tax Profit
1,677,041
2,061,220
2,954,221
1,220,673
1,778,405
1,944,495
504,881
324,160
252,011
327,757
303,791
365,574
96,745
247,505
Tax
-307,520
-472,716
-562,265
-230,902
-362,621
-380,827
-103,551
-76,708
-64,751
-76,669
-113,781
-114,396
-23,637
-17,505
Profit After Tax
1,369,521
1,588,504
2,391,956
989,771
1,415,784
1,563,668
401,330
247,452
187,260
251,088
190,010
251,178
73,108
230,000
Dividends Paid
1,500,000
3,500,000
1,400,000
1,500,000
450,000
300,000
250,000
300,000
700,000
Retained Profit
-130,479
1,588,504
-1,108,044
-410,229
-84,216
1,113,668
101,330
-2,548
-112,740
-448,912
190,010
251,178
73,108
230,000
Employee Costs
1,731,711
1,567,043
1,331,950
1,255,291
1,309,959
1,171,638
1,089,142
1,063,320
977,174
972,138
921,629
844,975
1,178,502
806,223
Number Of Employees
28
24
22
23
24
23
22
21
22
22
20
21
39
42
EBITDA*
1,787,041
2,156,145
3,034,221
1,291,013
1,808,405
1,974,174
510,890
342,585
263,600
342,431
281,083
318,448
21,607
274,012
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
362,706
180,217
177,946
235,957
52,485
32,403
40,544
46,293
79,866
93,295
108,167
98,652
84,940
102,640
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
362,706
180,217
177,946
235,957
52,485
32,403
40,544
46,293
79,866
93,295
108,167
98,652
84,940
102,640
Stock & work in progress
43,400
3,500
3,500
3,500
3,500
3,500
3,500
3,500
3,500
3,500
9,500
Trade Debtors
1,711,138
6,680,694
1,271,604
4,250,253
3,747,525
5,285,192
908,883
1,213,698
1,152,427
731,308
898,127
571,191
383,690
2,529,901
Group Debtors
4,046
Misc Debtors
1,560,573
436,909
2,738,890
1,391,502
2,697,269
1,621,394
1,190,819
479,694
375,566
468,217
550,183
417,110
540,075
158,845
Cash
4,504,309
3,662,026
3,479,824
5,003,553
4,742,097
1,530,238
3,635,429
3,649,637
2,502,489
3,173,106
2,948,438
3,651,308
4,478,175
3,297,669
misc current assets
total current assets
7,819,420
10,783,129
7,493,818
10,648,808
11,190,391
8,440,324
5,738,631
5,346,529
4,033,982
4,380,177
4,406,248
4,639,609
5,401,940
5,986,415
total assets
8,182,126
10,963,346
7,671,764
10,884,765
11,242,876
8,472,727
5,779,175
5,392,822
4,113,848
4,473,472
4,514,415
4,738,261
5,486,880
6,089,055
Bank overdraft
Bank loan
Trade Creditors
236,198
1,300,188
966,090
75,290
737,491
622,403
836,455
826,896
127,297
434,938
471,296
81,907
79,720
245,320
Group/Directors Accounts
740,000
901
other short term finances
hp & lease commitments
other current liabilities
3,830,443
5,417,194
3,308,214
7,043,971
6,329,652
3,590,375
1,796,439
1,520,975
939,052
877,394
433,968
1,237,213
2,239,197
2,748,880
total current liabilities
4,066,641
6,717,382
5,014,304
7,119,261
7,067,143
4,212,778
2,632,894
2,347,871
1,066,349
1,313,233
905,264
1,319,120
2,318,917
2,994,200
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
4,066,641
6,717,382
5,014,304
7,119,261
7,067,143
4,212,778
2,632,894
2,347,871
1,066,349
1,313,233
905,264
1,319,120
2,318,917
2,994,200
net assets
4,115,485
4,245,964
2,657,460
3,765,504
4,175,733
4,259,949
3,146,281
3,044,951
3,047,499
3,160,239
3,609,151
3,419,141
3,167,963
3,094,855
total shareholders funds
4,115,485
4,245,964
2,657,460
3,765,504
4,175,733
4,259,949
3,146,281
3,044,951
3,047,499
3,160,239
3,609,151
3,419,141
3,167,963
3,094,855
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
1,667,041
2,061,220
2,954,221
1,211,013
1,768,405
1,934,174
477,138
303,117
226,011
302,854
238,005
276,535
-29,723
212,760
Depreciation
120,000
94,925
80,000
80,000
40,000
40,000
33,752
39,468
37,589
39,577
43,078
41,913
51,330
61,252
Amortisation
Tax
-307,520
-472,716
-562,265
-230,902
-362,621
-380,827
-103,551
-76,708
-64,751
-76,669
-113,781
-114,396
-23,637
-17,505
Stock
39,900
-6,000
9,500
Debtors
-3,845,892
3,107,109
-1,631,261
-803,039
-461,792
4,806,884
406,310
165,399
324,422
-244,739
460,009
64,536
-1,764,981
2,688,746
Creditors
-1,063,990
334,098
890,800
-662,201
115,088
-214,052
9,559
699,599
-307,641
-36,358
389,389
2,187
-165,600
245,320
Accruals and Deferred Income
-1,586,751
2,108,980
-3,735,757
714,319
2,739,277
1,793,936
275,464
581,923
61,658
443,426
-803,245
-1,001,984
-509,683
2,748,880
Deferred Taxes & Provisions
Cash flow from operations
2,634,772
1,019,398
1,258,260
1,915,268
4,761,941
-1,633,653
286,052
1,382,000
-371,556
923,569
-716,063
-860,281
1,087,668
561,961
Investing Activities
capital expenditure
-302,489
-97,196
-21,989
-263,472
-60,082
-31,859
-28,003
-5,895
-24,160
-24,705
-52,593
-55,625
-33,630
-27,729
Change in Investments
cash flow from investments
-302,489
-97,196
-21,989
-263,472
-60,082
-31,859
-28,003
-5,895
-24,160
-24,705
-52,593
-55,625
-33,630
-27,729
Financing Activities
Bank loans
Group/Directors Accounts
-740,000
740,000
-901
901
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2,864,855
interest
10,000
9,660
10,000
10,321
27,743
21,043
26,000
16,146
55,582
79,880
126,468
34,745
cash flow from financing
10,000
-740,000
740,000
9,660
10,000
10,321
27,743
21,043
25,099
17,047
55,582
79,880
126,468
2,899,600
cash and cash equivalents
cash
842,283
182,202
-1,523,729
261,456
3,211,859
-2,105,191
-14,208
1,147,148
-670,617
224,668
-702,870
-826,867
1,180,506
3,297,669
overdraft
change in cash
842,283
182,202
-1,523,729
261,456
3,211,859
-2,105,191
-14,208
1,147,148
-670,617
224,668
-702,870
-826,867
1,180,506
3,297,669
world snooker 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 world snooker limited. Get real-time insights into world snooker limited's credit score, group structure and payment trends.
Perform a competitor analysis for world snooker limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other large companies, companies in BS8 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 found 1 charges/mortgages relating to world snooker limited. Currently there are 1 open charges and 0 have been satisfied in the past.
world snooker 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 WORLD SNOOKER LIMITED. This can take several minutes, an email will notify you when this has completed.
world snooker limitedCompanies House Filings - See Documents
