makendoo limited
makendoo limited Company Information
Company Number
04948633
Next Accounts
Dec 2025
Shareholders
philippa katharine english
gabrielle bradshaw
Group Structure
View All
Industry
Other amusement and recreation activities
Registered Address
flat 1 168 forest hill road, london, SE23 3QR
Website
www.makendoo.commakendoo limited Estimated Valuation
Pomanda estimates the enterprise value of MAKENDOO LIMITED at £89.2k based on a Turnover of £105.1k and 0.85x industry multiple (adjusted for size and gross margin).
makendoo limited Estimated Valuation
Pomanda estimates the enterprise value of MAKENDOO LIMITED at £0 based on an EBITDA of £-3.1k and a 3.93x industry multiple (adjusted for size and gross margin).
makendoo limited Estimated Valuation
Pomanda estimates the enterprise value of MAKENDOO LIMITED at £0 based on Net Assets of £-11.4k and 1.95x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Makendoo Limited Overview
Makendoo Limited is a live company located in london, SE23 3QR with a Companies House number of 04948633. It operates in the other amusement and recreation activities n.e.c. sector, SIC Code 93290. Founded in October 2003, it's largest shareholder is philippa katharine english with a 50% stake. Makendoo Limited is a mature, micro sized company, Pomanda has estimated its turnover at £105.1k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Makendoo Limited Health Check
Pomanda's financial health check has awarded Makendoo Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
1 Strong
3 Regular
5 Weak
Size
annual sales of £105.1k, make it smaller than the average company (£339.7k)
- Makendoo Limited
£339.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (14.6%)
- Makendoo Limited
14.6% - Industry AVG
Production
with a gross margin of 62.7%, this company has a comparable cost of product (62.7%)
- Makendoo Limited
62.7% - Industry AVG
Profitability
an operating margin of -3% make it less profitable than the average company (7.9%)
- Makendoo Limited
7.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (9)
2 - Makendoo Limited
9 - Industry AVG
Pay Structure
on an average salary of £19.2k, the company has an equivalent pay structure (£19.2k)
- Makendoo Limited
£19.2k - Industry AVG
Efficiency
resulting in sales per employee of £52.6k, this is equally as efficient (£52.6k)
- Makendoo Limited
£52.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Makendoo Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Makendoo Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Makendoo Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 5 weeks, this is less cash available to meet short term requirements (102 weeks)
5 weeks - Makendoo Limited
102 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 871.2%, this is a higher level of debt than the average (30.1%)
871.2% - Makendoo Limited
30.1% - Industry AVG
MAKENDOO LIMITED financials
Makendoo Limited's latest turnover from March 2024 is estimated at £105.1 thousand and the company has net assets of -£11.4 thousand. According to their latest financial statements, Makendoo Limited has 2 employees and maintains cash reserves of £1.4 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 | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | 2 | |||||||||
| EBITDA* |
* 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 | 95 | 127 | 169 | 225 | 300 | 400 | 533 | 710 | 947 | 1,262 | 798 | 1,064 | 1,419 | 1,892 | 1,347 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 65 | 100 | 135 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 95 | 127 | 169 | 225 | 300 | 400 | 533 | 710 | 947 | 1,262 | 798 | 1,094 | 1,484 | 1,992 | 1,482 |
| Stock & work in progress | 0 | 900 | 900 | 1,200 | 1,200 | 1,200 | 1,500 | 2,500 | 2,500 | 3,000 | 4,000 | 4,000 | 4,000 | 6,000 | 2,500 |
| Trade Debtors | 0 | 1,860 | 720 | 0 | 720 | 924 | 2,184 | 9,108 | 7,368 | 1,870 | 3,599 | 4,883 | 9,450 | 4,188 | 1,544 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 85 | 0 | 0 | 67 | 67 | 174 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 1,384 | 1,811 | 5,695 | 3,035 | 810 | 1,236 | 487 | 1,916 | 4,482 | 4,159 | 10,708 | 11,081 | 2,168 | 5,337 | 12,044 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,384 | 4,571 | 7,315 | 4,320 | 2,730 | 3,360 | 4,238 | 13,591 | 14,524 | 9,029 | 18,307 | 19,964 | 15,618 | 15,525 | 16,088 |
| total assets | 1,479 | 4,698 | 7,484 | 4,545 | 3,030 | 3,760 | 4,771 | 14,301 | 15,471 | 10,291 | 19,105 | 21,058 | 17,102 | 17,517 | 17,570 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,409 | 18,525 | 20,018 | 16,567 | 16,232 | 16,438 |
| Group/Directors Accounts | 0 | 0 | 7,177 | 8,836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 12,885 | 12,975 | 5,128 | 2,464 | 6,508 | 10,241 | 11,598 | 13,285 | 14,085 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 12,885 | 13,025 | 12,305 | 11,300 | 6,508 | 10,241 | 11,598 | 13,285 | 14,085 | 10,409 | 18,525 | 20,018 | 16,567 | 16,232 | 16,438 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 162 | 218 | 118 | 161 | 220 | 314 | 178 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 162 | 218 | 118 | 161 | 220 | 314 | 178 |
| total liabilities | 12,885 | 13,025 | 12,305 | 11,300 | 6,508 | 10,241 | 11,598 | 13,405 | 14,247 | 10,627 | 18,643 | 20,179 | 16,787 | 16,546 | 16,616 |
| net assets | -11,406 | -8,327 | -4,821 | -6,755 | -3,478 | -6,481 | -6,827 | 896 | 1,224 | -336 | 462 | 879 | 315 | 971 | 954 |
| total shareholders funds | -11,406 | -8,327 | -4,821 | -6,755 | -3,478 | -6,481 | -6,827 | 896 | 1,224 | -336 | 462 | 879 | 315 | 971 | 954 |
| 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 | |||||||||||||||
| Depreciation | 32 | 42 | 56 | 75 | 100 | 177 | 237 | 315 | 420 | 266 | 355 | 0 | 630 | 449 | |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 35 | 35 | 35 | 35 |
| Tax | |||||||||||||||
| Stock | -900 | 0 | -300 | 0 | 0 | -300 | -1,000 | 0 | -500 | -1,000 | 0 | 0 | -2,000 | 3,500 | 2,500 |
| Debtors | -1,860 | 1,140 | 635 | -635 | -204 | -1,327 | -6,924 | 1,633 | 5,672 | -1,729 | -1,284 | -4,567 | 5,262 | 2,644 | 1,544 |
| Creditors | -50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | -10,409 | -8,116 | -1,493 | 3,451 | 335 | -206 | 16,438 |
| Accruals and Deferred Income | -90 | 7,847 | 2,664 | -4,044 | -3,733 | -1,357 | -1,687 | -800 | 14,085 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | -120 | -42 | -56 | 100 | -43 | -59 | -94 | 136 | 178 |
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | -7,177 | -1,659 | 8,836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -427 | -3,884 | 2,660 | 2,225 | -426 | 749 | -1,429 | -2,566 | 323 | -6,549 | -373 | 8,913 | -3,169 | -6,707 | 12,044 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -427 | -3,884 | 2,660 | 2,225 | -426 | 749 | -1,429 | -2,566 | 323 | -6,549 | -373 | 8,913 | -3,169 | -6,707 | 12,044 |
makendoo limited Credit Report and Business Information
Makendoo Limited Competitor Analysis
Perform a competitor analysis for makendoo limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in SE23 area or any other competitors across 12 key performance metrics.
makendoo limited Ownership
MAKENDOO LIMITED group structure
Makendoo Limited has no subsidiary companies.
Ultimate parent company
MAKENDOO LIMITED
04948633
makendoo limited directors
Makendoo Limited currently has 2 directors. The longest serving directors include Ms Philippa English (Nov 2003) and Ms Gabrielle Bradshaw (Nov 2003).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Philippa English | Northern Ireland | 62 years | Nov 2003 | - | Director |
| Ms Gabrielle Bradshaw | England | 62 years | Nov 2003 | - | Director |
P&L
March 2024turnover
105.1k
+66%
operating profit
-3.2k
0%
gross margin
62.8%
-1.9%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
-11.4k
+0.37%
total assets
1.5k
-0.69%
cash
1.4k
-0.24%
net assets
Total assets minus all liabilities
Similar Companies
makendoo limited company details
company number
04948633
Type
Private limited with Share Capital
industry
93290 - Other amusement and recreation activities
incorporation date
October 2003
age
22
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
flat 1 168 forest hill road, london, SE23 3QR
Bank
-
Legal Advisor
-
makendoo 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 makendoo limited.
makendoo 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 MAKENDOO LIMITED. This can take several minutes, an email will notify you when this has completed.
makendoo limited Companies House Filings - See Documents
| date | description | view/download |
|---|
