Pomanda estimates the enterprise value of DRUKPA UK at £4k based on a Turnover of £5.8k and 0.7x industry multiple (adjusted for size and gross margin).
drukpa ukEstimated Valuation
£0
Pomanda estimates the enterprise value of DRUKPA UK at £0 based on an EBITDA of £-2.5k and a 4.02x industry multiple (adjusted for size and gross margin).
drukpa ukEstimated Valuation
£39.8k
Pomanda estimates the enterprise value of DRUKPA UK at £39.8k based on Net Assets of £16.7k and 2.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Drukpa UkOverview
Drukpa Uk is a live company located in london, NW6 6HJ with a Companies House number of 06326093. It operates in the other education n.e.c. sector, SIC Code 85590. Founded in July 2007, it's largest shareholder is
unknown.
Drukpa Uk is a established,
micro sized company, Pomanda has estimated its turnover at
£5.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded Drukpa Uk a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
1 Regular
6 Weak
Size
annual sales of £5.8k, make it smaller than the average company (£472.6k)
£5.8k - Drukpa Uk
£472.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (7.4%)
-7% - Drukpa Uk
7.4% - Industry AVG
Production
with a gross margin of 57.3%, this company has a comparable cost of product (57.3%)
57.3% - Drukpa Uk
57.3% - Industry AVG
Profitability
an operating margin of -44.2% make it less profitable than the average company (4.8%)
-44.2% - Drukpa Uk
4.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (12)
1 - Drukpa Uk
12 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Drukpa Uk
- - Industry AVG
Efficiency
resulting in sales per employee of £5.8k, this is less efficient (£50.9k)
£5.8k - Drukpa Uk
£50.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Drukpa Uk
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Drukpa Uk
- - Industry AVG
Stock Days
it holds stock equivalent to 539 days, this is more than average (5 days)
539 days - Drukpa Uk
5 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 10677 weeks, this is more cash available to meet short term requirements (125 weeks)
10677 weeks - Drukpa Uk
125 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.4%, this is a lower level of debt than the average (21.3%)
0.4% - Drukpa Uk
21.3% - Industry AVG
DRUKPA UK financials
EXPORT
Drukpa Uk's latest turnover from March 2024 is £5.8 thousand and the company has net assets of £16.7 thousand. According to their latest financial statements, we estimate that Drukpa Uk has 1 employee and maintains cash reserves of £12.3 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
5,764
6,401
6,330
7,252
16,138
7,566
10,283
10,864
6,398
41,313
33,778
37,058
55,144
77,912
98,212
Other Income Or Grants
Cost Of Sales
2,464
2,725
2,800
3,393
7,514
3,855
5,161
5,382
3,094
21,567
18,137
18,376
26,886
38,148
48,360
Gross Profit
3,300
3,676
3,530
3,859
8,624
3,711
5,122
5,482
3,304
19,746
15,641
18,682
28,258
39,764
49,852
Admin Expenses
5,846
7,726
4,851
4,248
839
1,495
838
4,542
3,387
27,236
25,630
17,678
41,776
40,830
58,541
Operating Profit
-2,546
-4,050
-1,321
-389
7,785
2,216
4,284
940
-83
-7,490
-9,989
1,004
-13,518
-1,066
-8,689
Interest Payable
Interest Receivable
Pre-Tax Profit
-1,856
-3,391
-1,189
-371
6,318
1,853
3,494
762
-63
-7,473
-9,940
807
-13,437
-942
-8,628
Tax
Profit After Tax
-1,856
-3,391
-1,189
-371
6,318
1,853
3,494
762
-63
-7,473
-9,940
807
-13,437
-942
-8,628
Dividends Paid
Retained Profit
-1,856
-3,391
-1,189
-371
6,318
1,853
3,494
762
-63
-7,473
-9,940
807
-13,437
-942
-8,628
Employee Costs
23,950
23,365
23,224
45,457
44,948
67,109
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
2
2
3
EBITDA*
-2,546
-4,050
-1,321
-389
7,785
2,216
4,284
940
-83
-7,490
-9,989
1,004
-13,518
-1,066
-8,689
* 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
3,645
3,624
3,888
4,075
4,515
4,404
5,888
6,106
5,251
5,021
8,016
7,617
10,654
10,500
9,654
Trade Debtors
1,506
54
54
Group Debtors
Misc Debtors
785
1,005
1,139
1,161
1,510
2,216
5,550
1,377
5,154
8,801
7,400
12,803
23,465
9,732
Cash
12,320
13,978
17,021
18,219
17,848
11,670
7,544
4,394
5,211
2,758
4,057
15,643
7,652
24,930
24,495
misc current assets
total current assets
16,750
18,607
22,048
23,455
23,873
17,580
15,702
16,104
11,839
12,933
20,874
30,660
31,109
58,895
43,881
total assets
16,750
18,607
22,048
23,455
23,873
17,580
15,702
16,104
11,839
12,933
20,874
30,660
31,109
58,895
43,881
Bank overdraft
Bank loan
Trade Creditors
329
376
401
376
4,019
468
434
1,810
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
60
61
111
253
769
1,800
1,800
1,680
1,560
17,719
1,763
total current liabilities
60
61
111
329
376
401
376
4,272
769
1,800
2,268
2,114
3,370
17,719
1,763
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
60
61
111
329
376
401
376
4,272
769
1,800
2,268
2,114
3,370
17,719
1,763
net assets
16,690
18,546
21,937
23,126
23,497
17,179
15,326
11,832
11,070
11,133
18,606
28,546
27,739
41,176
42,118
total shareholders funds
16,690
18,546
21,937
23,126
23,497
17,179
15,326
11,832
11,070
11,133
18,606
28,546
27,739
41,176
42,118
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
-2,546
-4,050
-1,321
-389
7,785
2,216
4,284
940
-83
-7,490
-9,989
1,004
-13,518
-1,066
-8,689
Depreciation
Amortisation
Tax
Stock
21
-264
-187
-440
111
-1,484
-218
855
230
-2,995
399
-3,037
154
846
9,654
Debtors
-220
-134
-22
-349
4
-764
-3,334
4,227
-3,777
-3,647
1,401
-5,403
-10,662
13,733
9,732
Creditors
-329
-47
-25
25
-3,643
4,019
-468
34
-1,376
1,810
Accruals and Deferred Income
-1
-50
111
-253
-516
-1,031
120
120
-16,159
15,956
1,763
Deferred Taxes & Provisions
Cash flow from operations
-2,348
-3,702
-1,330
353
7,645
4,489
3,940
-639
2,433
-1,316
-11,635
8,188
-17,359
311
-26,312
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
50,746
interest
cash flow from financing
50,746
cash and cash equivalents
cash
-1,658
-3,043
-1,198
371
6,178
4,126
3,150
-817
2,453
-1,299
-11,586
7,991
-17,278
435
24,495
overdraft
change in cash
-1,658
-3,043
-1,198
371
6,178
4,126
3,150
-817
2,453
-1,299
-11,586
7,991
-17,278
435
24,495
drukpa uk 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 drukpa uk. Get real-time insights into drukpa uk's credit score, group structure and payment trends.
Perform a competitor analysis for drukpa uk by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in NW6 area or any other competitors across 12 key performance metrics.
drukpa uk Ownership
DRUKPA UK group structure
Drukpa Uk has no subsidiary companies.
Ultimate parent company
DRUKPA UK
06326093
DRUKPA UK Shareholders
The sole shareholder of Drukpa Uk is -.
-
-
drukpa uk directors
Drukpa Uk currently has 3 directors.
The longest serving directors include
Ms Angela Vargas (Jul 2007) and
Mrs Tessa Heron (Jul 2007).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
85590 - Other education n.e.c.
incorporation date
July 2007
age
18
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
GOLDWINS
auditor
-
address
114 harvist road, london, NW6 6HJ
Bank
-
Legal Advisor
-
drukpa uk 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 drukpa uk. Currently there are 1 open charges and 0 have been satisfied in the past.
drukpa uk 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 DRUKPA UK. This can take several minutes, an email will notify you when this has completed.
