wasserman rugby (uk) ltd
wasserman rugby (uk) ltd Company Information
Company Number
05294295
Next Accounts
Sep 2025
Shareholders
wasserman rugby holdings ltd
Group Structure
View All
Industry
Other sports activities (not including activities of racehorse owners) n.e.c.
Registered Address
71-91 7th floor adlwych house, aldwych, london, WC2B 4HN
Website
http://esportif.comwasserman rugby (uk) ltd Estimated Valuation
Pomanda estimates the enterprise value of WASSERMAN RUGBY (UK) LTD at £2.1m based on a Turnover of £3.2m and 0.68x industry multiple (adjusted for size and gross margin).
wasserman rugby (uk) ltd Estimated Valuation
Pomanda estimates the enterprise value of WASSERMAN RUGBY (UK) LTD at £0 based on an EBITDA of £-197.3k and a 2.64x industry multiple (adjusted for size and gross margin).
wasserman rugby (uk) ltd Estimated Valuation
Pomanda estimates the enterprise value of WASSERMAN RUGBY (UK) LTD at £3.3m based on Net Assets of £1.8m and 1.87x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wasserman Rugby (uk) Ltd Overview
Wasserman Rugby (uk) Ltd is a live company located in london, WC2B 4HN with a Companies House number of 05294295. It operates in the other sports activities sector, SIC Code 93199. Founded in November 2004, it's largest shareholder is wasserman rugby holdings ltd with a 100% stake. Wasserman Rugby (uk) Ltd is a mature, small sized company, Pomanda has estimated its turnover at £3.2m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Wasserman Rugby (uk) Ltd Health Check
Pomanda's financial health check has awarded Wasserman Rugby (Uk) Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
6 Weak
Size
annual sales of £3.2m, make it larger than the average company (£621.3k)
- Wasserman Rugby (uk) Ltd
£621.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 29%, show it is growing at a faster rate (8.9%)
- Wasserman Rugby (uk) Ltd
8.9% - Industry AVG
Production
with a gross margin of 18.1%, this company has a higher cost of product (41%)
- Wasserman Rugby (uk) Ltd
41% - Industry AVG
Profitability
an operating margin of -6.5% make it less profitable than the average company (1.5%)
- Wasserman Rugby (uk) Ltd
1.5% - Industry AVG
Employees
with 11 employees, this is below the industry average (15)
11 - Wasserman Rugby (uk) Ltd
15 - Industry AVG
Pay Structure
on an average salary of £28.9k, the company has an equivalent pay structure (£28.9k)
- Wasserman Rugby (uk) Ltd
£28.9k - Industry AVG
Efficiency
resulting in sales per employee of £287.9k, this is more efficient (£69.3k)
- Wasserman Rugby (uk) Ltd
£69.3k - Industry AVG
Debtor Days
it gets paid by customers after 120 days, this is later than average (16 days)
- Wasserman Rugby (uk) Ltd
16 days - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (30 days)
- Wasserman Rugby (uk) Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Wasserman Rugby (uk) Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 25 weeks, this is less cash available to meet short term requirements (65 weeks)
25 weeks - Wasserman Rugby (uk) Ltd
65 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 34.1%, this is a lower level of debt than the average (39.2%)
34.1% - Wasserman Rugby (uk) Ltd
39.2% - Industry AVG
WASSERMAN RUGBY (UK) LTD financials
Wasserman Rugby (Uk) Ltd's latest turnover from December 2023 is estimated at £3.2 million and the company has net assets of £1.8 million. According to their latest financial statements, Wasserman Rugby (Uk) Ltd has 11 employees and maintains cash reserves of £449.7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 11 | 10 | 9 | 9 | 11 | 10 | 10 | 9 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 8,507 | 15,860 | 4,585 | 2,839 | 6,198 | 15,075 | 20,486 | 22,895 | 832 | 1,392 | 1,192 | 1,243 | 1,397 | 1,890 |
| Intangible Assets | 4,152 | 11,475 | 18,798 | 9,506 | ||||||||||
| Investments & Other | 43,054 | 43,054 | 802 | 802 | 802 | 802 | ||||||||
| Debtors (Due After 1 year) | ||||||||||||||
| Total Fixed Assets | 51,561 | 58,914 | 9,539 | 15,116 | 25,798 | 25,383 | 20,486 | 22,895 | 832 | 1,392 | 1,192 | 1,243 | 1,397 | 1,890 |
| Stock & work in progress | ||||||||||||||
| Trade Debtors | 1,043,434 | 1,733,540 | 293,713 | 365,180 | 104,054 | 255,580 | 180,333 | 143,402 | 86,900 | 27,136 | 15,303 | 26,093 | 359,804 | 155,596 |
| Group Debtors | 985,767 | 1,502,250 | 186,991 | 191,558 | 383,543 | 341,678 | 69,397 | 3,672 | ||||||
| Misc Debtors | 156,585 | 2,234 | 340 | 28,628 | 34,057 | 40,811 | 93,322 | 29,010 | 3,286 | 47,583 | 5,506 | |||
| Cash | 449,729 | 202,939 | 1,297,258 | 319,779 | 118,193 | 82,599 | 97,310 | 91,180 | 22,736 | 4,223 | 19,712 | 81,850 | 36,625 | 80,935 |
| misc current assets | ||||||||||||||
| total current assets | 2,635,515 | 3,440,963 | 1,778,302 | 905,145 | 639,847 | 720,668 | 440,362 | 267,264 | 112,922 | 31,359 | 82,598 | 113,449 | 396,429 | 236,531 |
| total assets | 2,687,076 | 3,499,877 | 1,787,841 | 920,261 | 665,645 | 746,051 | 460,848 | 290,159 | 113,754 | 32,751 | 83,790 | 114,692 | 397,826 | 238,421 |
| Bank overdraft | ||||||||||||||
| Bank loan | ||||||||||||||
| Trade Creditors | 27,823 | 21,850 | 303,199 | 16,635 | 53,653 | 29,531 | 18,063 | 117,833 | 220,344 | 129,664 | 128,556 | 43,199 | 66,606 | |
| Group/Directors Accounts | 742,192 | 1,004,687 | 56,399 | 203,647 | 550,452 | 552,413 | 268,185 | 157,405 | ||||||
| other short term finances | 250,000 | |||||||||||||
| hp & lease commitments | ||||||||||||||
| other current liabilities | 144,975 | 511,120 | 338,611 | 320,172 | 76,021 | 158,521 | 157,867 | 135,270 | ||||||
| total current liabilities | 914,990 | 1,537,657 | 948,209 | 540,454 | 680,126 | 740,465 | 444,115 | 410,508 | 220,344 | 129,664 | 128,556 | 43,199 | 66,606 | |
| loans | ||||||||||||||
| hp & lease commitments | ||||||||||||||
| Accruals and Deferred Income | ||||||||||||||
| other liabilities | 75,650 | |||||||||||||
| provisions | 2,285 | 3,965 | 735 | 966 | 1,184 | 4,179 | 3,483 | |||||||
| total long term liabilities | 2,285 | 3,965 | 735 | 966 | 1,184 | 4,179 | 3,483 | 75,650 | ||||||
| total liabilities | 917,275 | 1,541,622 | 948,944 | 541,420 | 681,310 | 744,644 | 447,598 | 410,508 | 220,344 | 129,664 | 75,650 | 128,556 | 43,199 | 66,606 |
| net assets | 1,769,801 | 1,958,255 | 838,897 | 378,841 | -15,665 | 1,407 | 13,250 | -120,349 | -106,590 | -96,913 | 8,140 | -13,864 | 354,627 | 171,815 |
| total shareholders funds | 1,769,801 | 1,958,255 | 838,897 | 378,841 | -15,665 | 1,407 | 13,250 | -120,349 | -106,590 | -96,913 | 8,140 | -13,864 | 354,627 | 171,815 |
| Dec 2023 | Dec 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | ||||||||||||||
| Depreciation | 8,286 | 4,987 | 2,026 | 1,528 | 10,585 | 14,102 | 11,937 | 9,129 | 1,079 | 153 | 1,216 | 1,246 | 945 | 630 |
| Amortisation | 4,152 | 7,323 | 7,323 | 7,323 | 3,169 | |||||||||
| Tax | ||||||||||||||
| Stock | ||||||||||||||
| Debtors | -1,052,238 | 2,756,980 | -104,322 | 63,712 | -116,415 | 295,017 | 166,968 | 85,898 | 63,050 | -35,750 | 31,287 | -328,205 | 359,804 | 155,596 |
| Creditors | 5,973 | -281,349 | 286,564 | -37,018 | 24,122 | 11,468 | -99,770 | -102,511 | 90,680 | 129,664 | -128,556 | 85,357 | 43,199 | 66,606 |
| Accruals and Deferred Income | -366,145 | 172,509 | 18,439 | 244,151 | -82,500 | 654 | 22,597 | 135,270 | ||||||
| Deferred Taxes & Provisions | -1,680 | 3,230 | -231 | -218 | -2,995 | 696 | 3,483 | |||||||
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 42,252 | 802 | ||||||||||||
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | ||||||||||||||
| Group/Directors Accounts | -262,495 | 948,288 | -147,248 | -346,805 | -1,961 | 284,228 | 110,780 | 157,405 | ||||||
| Other Short Term Loans | -250,000 | 250,000 | ||||||||||||
| Long term loans | ||||||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||||
| other long term liabilities | -75,650 | 75,650 | ||||||||||||
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 246,790 | -1,094,319 | 977,479 | 201,586 | 35,594 | -14,711 | 6,130 | 68,444 | 18,513 | -15,489 | -62,138 | 45,225 | 36,625 | 80,935 |
| overdraft | ||||||||||||||
| change in cash | 246,790 | -1,094,319 | 977,479 | 201,586 | 35,594 | -14,711 | 6,130 | 68,444 | 18,513 | -15,489 | -62,138 | 45,225 | 36,625 | 80,935 |
wasserman rugby (uk) ltd Credit Report and Business Information
Wasserman Rugby (uk) Ltd Competitor Analysis
Perform a competitor analysis for wasserman rugby (uk) ltd by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in WC2B area or any other competitors across 12 key performance metrics.
wasserman rugby (uk) ltd Ownership
WASSERMAN RUGBY (UK) LTD group structure
Wasserman Rugby (Uk) Ltd has no subsidiary companies.
Ultimate parent company
WASSERMAN MEDIA GROUP LLC
#0060304
2 parents
WASSERMAN RUGBY (UK) LTD
05294295
wasserman rugby (uk) ltd directors
Wasserman Rugby (Uk) Ltd currently has 2 directors. The longest serving directors include Mr Fahri Ecvet (Jun 2022) and Lenah Ueltzen-Gabell (Jun 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Fahri Ecvet | 39 years | Jun 2022 | - | Director | |
| Lenah Ueltzen-Gabell | England | 47 years | Jun 2022 | - | Director |
P&L
December 2023turnover
3.2m
-36%
operating profit
-205.6k
0%
gross margin
18.2%
-17.11%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
1.8m
-0.1%
total assets
2.7m
-0.23%
cash
449.7k
+1.22%
net assets
Total assets minus all liabilities
wasserman rugby (uk) ltd company details
company number
05294295
Type
Private limited with Share Capital
industry
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
November 2004
age
21
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
esportif international (uk) ltd (June 2022)
point sports management (uk) ltd (January 2016)
accountant
GRANT THORNTON UK LLP
auditor
-
address
71-91 7th floor adlwych house, aldwych, london, WC2B 4HN
Bank
-
Legal Advisor
-
wasserman rugby (uk) ltd 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 found 1 charges/mortgages relating to wasserman rugby (uk) ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
wasserman rugby (uk) ltd 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 WASSERMAN RUGBY (UK) LTD. This can take several minutes, an email will notify you when this has completed.
wasserman rugby (uk) ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
