Pomanda estimates the enterprise value of W1 MUSIC LIMITED at £75k based on a Turnover of £138.5k and 0.54x industry multiple (adjusted for size and gross margin).
w1 music limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of W1 MUSIC LIMITED at £0 based on an EBITDA of £0 and a 4.28x industry multiple (adjusted for size and gross margin).
w1 music limitedEstimated Valuation
£1
Pomanda estimates the enterprise value of W1 MUSIC LIMITED at £1 based on Net Assets of £1 and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
W1 Music LimitedOverview
W1 Music Limited is a live company located in ruislip, HA4 7BD with a Companies House number of 04182697. It operates in the non-trading company sector, SIC Code 74990. Founded in March 2001, it's largest shareholder is
west 1 music ltd
with a 100% stake. W1 Music Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£138.5k with
healthy
growth in recent years.
Pomanda's financial health check has awarded W1 Music Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
0 Strong
3 Regular
4 Weak
Size
annual sales of £138.5k, make it smaller than the average company (£2.6m)
£138.5k - W1 Music Limited
£2.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (6.7%)
5% - W1 Music Limited
6.7% - Industry AVG
Production
with a gross margin of 34.6%, this company has a comparable cost of product (34.6%)
34.6% - W1 Music Limited
34.6% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (5.4%)
0% - W1 Music Limited
5.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (34)
1 - W1 Music Limited
34 - Industry AVG
Pay Structure
on an average salary of £39.7k, the company has an equivalent pay structure (£39.7k)
£39.7k - W1 Music Limited
£39.7k - Industry AVG
Efficiency
resulting in sales per employee of £138.5k, this is equally as efficient (£138.5k)
£138.5k - W1 Music Limited
£138.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - W1 Music Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - W1 Music Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - W1 Music Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - W1 Music Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - W1 Music Limited
- - Industry AVG
W1 MUSIC LIMITED financials
EXPORT
W1 Music Limited's latest turnover from March 2024 is estimated at £138.5 thousand and the company has net assets of £1. According to their latest financial statements, W1 Music Limited has 1 employee and maintains cash reserves of £1 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
138,478
135,000
126,119
118,853
126,167
121,358
120,664
116,880
Other Income Or Grants
Cost Of Sales
90,540
86,867
85,274
80,828
84,045
80,545
80,658
78,650
Gross Profit
47,938
48,133
40,845
38,024
42,122
40,813
40,006
38,230
Admin Expenses
47,938
48,133
40,845
38,024
42,123
40,813
40,005
38,230
Operating Profit
-1
1
Interest Payable
Interest Receivable
Pre-Tax Profit
-1
1
Tax
Profit After Tax
-1
1
Dividends Paid
Retained Profit
-1
1
Employee Costs
39,692
38,142
35,985
35,291
34,838
34,675
33,568
32,117
Number Of Employees
1
1
1
1
1
1
1
1
EBITDA*
-1
1
* 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
Misc Debtors
Cash
1
1
1
1
1
1
1
1
1
misc current assets
total current assets
1
1
1
1
1
1
1
1
1
total assets
1
1
1
1
1
1
1
1
1
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
net assets
1
1
1
1
1
1
1
1
1
total shareholders funds
1
1
1
1
1
1
1
1
1
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
-1
1
Depreciation
Amortisation
Tax
Stock
Debtors
Creditors
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-1
1
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
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
1
-1
1
interest
cash flow from financing
1
-1
1
cash and cash equivalents
cash
1
overdraft
change in cash
1
w1 music 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 w1 music limited. Get real-time insights into w1 music limited's credit score, group structure and payment trends.
Perform a competitor analysis for w1 music limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in HA4 area or any other competitors across 12 key performance metrics.
first floor, jebsen house, 53-61 high street, ruislip, middlesex, HA4 7BD
Bank
-
Legal Advisor
-
w1 music 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 w1 music limited.
w1 music 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 W1 MUSIC LIMITED. This can take several minutes, an email will notify you when this has completed.
w1 music limitedCompanies House Filings - See Documents
