kudos rights limited
kudos rights limited Company Information
Company Number
05383266
Website
-Registered Address
12-14 amwell street, london, EC1R 1UQ
Industry
Television programme distribution activities
Telephone
02078123270
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
kudos film & television ltd 100%
kudos rights limited Estimated Valuation
Pomanda estimates the enterprise value of KUDOS RIGHTS LIMITED at £997.5k based on a Turnover of £3.5m and 0.28x industry multiple (adjusted for size and gross margin).
kudos rights limited Estimated Valuation
Pomanda estimates the enterprise value of KUDOS RIGHTS LIMITED at £101.4k based on an EBITDA of £87k and a 1.17x industry multiple (adjusted for size and gross margin).
kudos rights limited Estimated Valuation
Pomanda estimates the enterprise value of KUDOS RIGHTS LIMITED at £626.9k based on Net Assets of £1.3m and 0.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Kudos Rights Limited Overview
Kudos Rights Limited is a live company located in london, EC1R 1UQ with a Companies House number of 05383266. It operates in the television programme distribution activities sector, SIC Code 59133. Founded in March 2005, it's largest shareholder is kudos film & television ltd with a 100% stake. Kudos Rights Limited is a established, small sized company, Pomanda has estimated its turnover at £3.5m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Kudos Rights Limited Health Check
Pomanda's financial health check has awarded Kudos Rights Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 7 areas for improvement. Company Health Check FAQs
4 Strong
0 Regular
7 Weak
Size
annual sales of £3.5m, make it smaller than the average company (£8.4m)
£3.5m - Kudos Rights Limited
£8.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -32%, show it is growing at a slower rate (1.6%)
-32% - Kudos Rights Limited
1.6% - Industry AVG
Production
with a gross margin of 2.3%, this company has a higher cost of product (28%)
2.3% - Kudos Rights Limited
28% - Industry AVG
Profitability
an operating margin of 2.5% make it less profitable than the average company (5.5%)
2.5% - Kudos Rights Limited
5.5% - Industry AVG
Employees
with 6 employees, this is below the industry average (16)
6 - Kudos Rights Limited
16 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Kudos Rights Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £591k, this is more efficient (£481.4k)
£591k - Kudos Rights Limited
£481.4k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (41 days)
1 days - Kudos Rights Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 56 days, this is slower than average (21 days)
56 days - Kudos Rights Limited
21 days - Industry AVG
Stock Days
it holds stock equivalent to 8 days, this is less than average (35 days)
8 days - Kudos Rights Limited
35 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (9 weeks)
0 weeks - Kudos Rights Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 86.2%, this is a higher level of debt than the average (72.6%)
86.2% - Kudos Rights Limited
72.6% - Industry AVG
KUDOS RIGHTS LIMITED financials
Kudos Rights Limited's latest turnover from December 2022 is £3.5 million and the company has net assets of £1.3 million. According to their latest financial statements, Kudos Rights Limited has 6 employees and maintains cash reserves of £7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Jun 2014 | Jun 2013 | Jul 2012 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 3,546,000 | 10,730,000 | 7,264,000 | 11,042,000 | 13,877,000 | 14,258,000 | 9,606,000 | 11,420,000 | 2,968,000 | 4,215,115 | 6,065,604 | 4,663,498 | 2,614,878 | 2,922,185 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 3,466,000 | 9,519,000 | 7,387,000 | 11,053,000 | 13,866,000 | 14,258,000 | 9,570,000 | 11,416,000 | 2,937,000 | 4,198,809 | 5,828,998 | 4,364,343 | 2,520,502 | 2,769,772 |
| Gross Profit | 80,000 | 1,211,000 | -123,000 | -11,000 | 11,000 | 0 | 36,000 | 4,000 | 31,000 | 16,306 | 236,606 | 299,155 | 94,376 | 152,413 |
| Admin Expenses | -7,000 | 37,000 | 30,523 | 50,436 | 27,975 | 65,016 | ||||||||
| Operating Profit | 87,000 | 1,174,000 | 206,083 | 248,719 | 66,401 | 87,397 | ||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,119 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 3,401 |
| Pre-Tax Profit | 87,000 | 1,174,000 | -125,000 | -37,000 | 7,000 | -4,000 | 13,000 | 150,000 | 11,000 | -307,046 | 206,083 | 248,719 | 66,119 | 89,679 |
| Tax | -17,000 | -213,000 | -74,000 | 0 | 0 | 0 | 0 | 0 | 0 | -108 | -206 | -10,878 | -20,889 | -51,607 |
| Profit After Tax | 70,000 | 961,000 | -199,000 | -37,000 | 7,000 | -4,000 | 13,000 | 150,000 | 11,000 | -307,154 | 205,877 | 237,841 | 45,230 | 38,072 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 70,000 | 961,000 | -199,000 | -37,000 | 7,000 | -4,000 | 13,000 | 150,000 | 11,000 | -307,154 | 205,877 | 237,841 | 45,230 | 38,072 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Number Of Employees | 6 | 5 | ||||||||||||
| EBITDA* | 87,000 | 1,174,000 | 206,083 | 248,719 | 66,401 | 87,397 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Jun 2014 | Jun 2013 | Jul 2012 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 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 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 80,000 | 61,000 | 16,000 | 46,000 | 41,000 | 0 | 350,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 16,000 | 2,000 | 47,000 | 21,000 | 31,000 | 60,000 | 317,000 | 286,000 | 171,000 | 300,352 | 166,851 | 197,560 | 665,506 | 753,753 |
| Group Debtors | 9,165,000 | 11,537,000 | 14,807,000 | 14,479,000 | 16,231,000 | 16,651,000 | 13,914,000 | 11,845,000 | 5,809,000 | 2,176,947 | 3,854,897 | 593,612 | 753,288 | 87,247 |
| Misc Debtors | 95,000 | 253,000 | 281,000 | 103,000 | 101,000 | 189,000 | 82,000 | 165,000 | 270,000 | 236,730 | 98,510 | 720,552 | 393,274 | 549,822 |
| Cash | 7,000 | 50,000 | 73,000 | 2,000 | 5,000 | 14,000 | 23,000 | 93,000 | 409,000 | 1,976,526 | 2,522,343 | 1,592,060 | 393,483 | 962,080 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 9,363,000 | 11,903,000 | 15,224,000 | 14,651,000 | 16,409,000 | 16,914,000 | 14,686,000 | 12,389,000 | 6,659,000 | 4,690,555 | 6,642,601 | 3,103,784 | 2,205,551 | 2,352,902 |
| total assets | 9,363,000 | 11,903,000 | 15,224,000 | 14,651,000 | 16,409,000 | 16,914,000 | 14,686,000 | 12,389,000 | 6,659,000 | 4,690,555 | 6,642,601 | 3,103,784 | 2,205,551 | 2,352,902 |
| Bank overdraft | 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 |
| Trade Creditors | 536,000 | 1,039,000 | 507,000 | 145,000 | 221,000 | 333,000 | 89,000 | 0 | 0 | 0 | 0 | 0 | 948 | 39,122 |
| Group/Directors Accounts | 1,692,000 | 1,389,000 | 6,010,000 | 3,358,000 | 4,966,000 | 4,289,000 | 5,896,000 | 4,878,000 | 2,189,000 | 1,241,038 | 2,961,676 | 401,652 | 425,413 | 291,879 |
| other short term finances | 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 |
| other current liabilities | 5,845,000 | 8,255,000 | 8,448,000 | 10,690,000 | 10,727,000 | 11,804,000 | 8,209,000 | 7,032,000 | 4,141,000 | 3,131,667 | 3,055,921 | 2,283,005 | 1,597,904 | 1,885,845 |
| total current liabilities | 8,073,000 | 10,683,000 | 14,965,000 | 14,193,000 | 15,914,000 | 16,426,000 | 14,194,000 | 11,910,000 | 6,330,000 | 4,372,705 | 6,017,597 | 2,684,657 | 2,024,265 | 2,216,846 |
| loans | 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 |
| Accruals and Deferred Income | 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 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 8,073,000 | 10,683,000 | 14,965,000 | 14,193,000 | 15,914,000 | 16,426,000 | 14,194,000 | 11,910,000 | 6,330,000 | 4,372,705 | 6,017,597 | 2,684,657 | 2,024,265 | 2,216,846 |
| net assets | 1,290,000 | 1,220,000 | 259,000 | 458,000 | 495,000 | 488,000 | 492,000 | 479,000 | 329,000 | 317,850 | 625,004 | 419,127 | 181,286 | 136,056 |
| total shareholders funds | 1,290,000 | 1,220,000 | 259,000 | 458,000 | 495,000 | 488,000 | 492,000 | 479,000 | 329,000 | 317,850 | 625,004 | 419,127 | 181,286 | 136,056 |
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Jun 2014 | Jun 2013 | Jul 2012 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 87,000 | 1,174,000 | 206,083 | 248,719 | 66,401 | 87,397 | ||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -17,000 | -213,000 | -74,000 | 0 | 0 | 0 | 0 | 0 | 0 | -108 | -206 | -10,878 | -20,889 | -51,607 |
| Stock | 19,000 | 45,000 | -30,000 | 5,000 | 41,000 | -350,000 | 350,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -2,516,000 | -3,343,000 | 532,000 | -1,760,000 | -537,000 | 2,587,000 | 2,017,000 | 6,046,000 | 2,129,742 | -1,406,229 | 2,608,534 | 1,511,724 | 421,246 | 1,390,822 |
| Creditors | -503,000 | 532,000 | 362,000 | -76,000 | -112,000 | 244,000 | 89,000 | 0 | 0 | 0 | 0 | 0 | -38,174 | 39,122 |
| Accruals and Deferred Income | -2,410,000 | -193,000 | -2,242,000 | -37,000 | -1,077,000 | 3,595,000 | 1,177,000 | 2,891,000 | 1,085,079 | 75,746 | 772,916 | 2,283,005 | -287,941 | 1,885,845 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -346,000 | 4,598,000 | -1,629,741 | 1,009,122 | -701,849 | 569,935 | ||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 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 |
| Group/Directors Accounts | 303,000 | -4,621,000 | 2,652,000 | -1,608,000 | 677,000 | -1,607,000 | 1,018,000 | 2,689,000 | -772,676 | -1,720,638 | 2,560,024 | 401,652 | 133,534 | 291,879 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 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 |
| share issue | ||||||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 2,282 |
| cash flow from financing | 303,000 | -4,621,000 | 2,652,000 | -1,608,000 | 677,000 | -1,607,000 | 1,018,000 | 2,689,000 | -1,079,680 | -1,720,638 | 2,560,024 | 582,938 | 133,612 | 392,145 |
| cash and cash equivalents | ||||||||||||||
| cash | -43,000 | -23,000 | 71,000 | -3,000 | -9,000 | -9,000 | -70,000 | -316,000 | -2,113,343 | -545,817 | 930,283 | 1,592,060 | -568,597 | 962,080 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -43,000 | -23,000 | 71,000 | -3,000 | -9,000 | -9,000 | -70,000 | -316,000 | -2,113,343 | -545,817 | 930,283 | 1,592,060 | -568,597 | 962,080 |
kudos rights limited Credit Report and Business Information
Kudos Rights Limited Competitor Analysis
Perform a competitor analysis for kudos rights limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in EC1R area or any other competitors across 12 key performance metrics.
kudos rights limited Ownership
KUDOS RIGHTS LIMITED group structure
Kudos Rights Limited has no subsidiary companies.
Ultimate parent company
BANIJAY ENTERTAINMENT SAS
#0084434
2 parents
KUDOS RIGHTS LIMITED
05383266
kudos rights limited directors
Kudos Rights Limited currently has 6 directors. The longest serving directors include Ms Lucinda Hicks (Jul 2015) and Mr Martin Haines (May 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Lucinda Hicks | United Kingdom | 45 years | Jul 2015 | - | Director |
| Mr Martin Haines | England | 52 years | May 2016 | - | Director |
| Ms Karen Wilson | United Kingdom | 50 years | Feb 2019 | - | Director |
| Mr Peter Salmon | 68 years | Sep 2020 | - | Director | |
| Ms Jacqueline Moreton | United Kingdom | 58 years | Jun 2022 | - | Director |
| Ms Saravjit Nijjer | United Kingdom | 48 years | Nov 2023 | - | Director |
P&L
December 2022turnover
3.5m
-67%
operating profit
87k
-93%
gross margin
2.3%
-80.01%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
1.3m
+0.06%
total assets
9.4m
-0.21%
cash
7k
-0.86%
net assets
Total assets minus all liabilities
Similar Companies
kudos rights limited company details
company number
05383266
Type
Private limited with Share Capital
industry
59133 - Television programme distribution activities
incorporation date
March 2005
age
19
incorporated
UK
accounts
Audit Exemption Subsidiary
ultimate parent company
previous names
N/A
last accounts submitted
December 2022
address
12-14 amwell street, london, EC1R 1UQ
accountant
-
auditor
-
kudos rights 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 found 14 charges/mortgages relating to kudos rights limited. Currently there are 7 open charges and 7 have been satisfied in the past.
kudos rights limited Companies House Filings - See Documents
| date | description | view/download |
|---|
