wrapology international limitedEstimated Valuation
£6.4m
Pomanda estimates the enterprise value of WRAPOLOGY INTERNATIONAL LIMITED at £6.4m based on a Turnover of £8.7m and 0.73x industry multiple (adjusted for size and gross margin).
wrapology international limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of WRAPOLOGY INTERNATIONAL LIMITED at £0 based on an EBITDA of £-2.2m and a 4.49x industry multiple (adjusted for size and gross margin).
wrapology international limitedEstimated Valuation
£2.6m
Pomanda estimates the enterprise value of WRAPOLOGY INTERNATIONAL LIMITED at £2.6m based on Net Assets of £1.1m and 2.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wrapology International LimitedOverview
Wrapology International Limited is a live company located in london, W3 6UU with a Companies House number of 06796249. It operates in the packaging activities sector, SIC Code 82920. Founded in January 2009, it's largest shareholder is
carton group gmbh
with a 100% stake. Wrapology International Limited is a established,
mid sized company, Pomanda has estimated its turnover at
£8.7m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Wrapology International Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
4 Regular
5 Weak
Size
annual sales of £8.7m, make it smaller than the average company (£12.9m)
£8.7m - Wrapology International Limited
£12.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 64%, show it is growing at a faster rate (6.1%)
64% - Wrapology International Limited
6.1% - Industry AVG
Production
with a gross margin of 25.4%, this company has a comparable cost of product (25.4%)
25.4% - Wrapology International Limited
25.4% - Industry AVG
Profitability
an operating margin of -25.3% make it less profitable than the average company (4.5%)
-25.3% - Wrapology International Limited
4.5% - Industry AVG
Employees
with 9 employees, this is below the industry average (42)
9 - Wrapology International Limited
42 - Industry AVG
Pay Structure
on an average salary of £40.2k, the company has an equivalent pay structure (£40.2k)
£40.2k - Wrapology International Limited
£40.2k - Industry AVG
Efficiency
resulting in sales per employee of £969.7k, this is more efficient (£233.9k)
£969.7k - Wrapology International Limited
£233.9k - Industry AVG
Debtor Days
it gets paid by customers after 129 days, this is later than average (57 days)
129 days - Wrapology International Limited
57 days - Industry AVG
Creditor Days
its suppliers are paid after 17 days, this is quicker than average (38 days)
17 days - Wrapology International Limited
38 days - Industry AVG
Stock Days
it holds stock equivalent to 12 days, this is less than average (46 days)
12 days - Wrapology International Limited
46 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 11 weeks, this is average cash available to meet short term requirements (11 weeks)
11 weeks - Wrapology International Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 74%, this is a similar level of debt than the average (67.9%)
74% - Wrapology International Limited
67.9% - Industry AVG
WRAPOLOGY INTERNATIONAL LIMITED financials
EXPORT
Wrapology International Limited's latest turnover from December 2023 is estimated at £8.7 million and the company has net assets of £1.1 million. According to their latest financial statements, Wrapology International Limited has 9 employees and maintains cash reserves of £700.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Turnover
8,727,087
4,258,010
7,922,277
3,859,879
1,985,770
2,115,795
2,669,919
3,000,701
3,468,588
1,648,369
1,443,336
1,922,771
1,434,731
1,945,074
1,725,400
Other Income Or Grants
Cost Of Sales
6,514,442
3,257,342
6,058,405
2,924,538
1,526,704
1,549,171
1,978,965
2,092,065
2,273,394
1,244,801
1,064,195
1,414,072
1,070,771
1,430,404
1,335,231
Gross Profit
2,212,645
1,000,668
1,863,872
935,341
459,066
566,624
690,954
908,636
1,195,194
403,568
379,141
508,699
363,959
514,670
390,168
Admin Expenses
4,423,005
-520,520
878,587
23,349
207,845
297,812
418,305
-1,544,111
1,023,162
288,843
286,754
474,219
342,442
465,689
349,887
Operating Profit
-2,210,360
1,521,188
985,285
911,992
251,221
268,812
272,649
2,452,747
172,032
114,725
92,387
34,480
21,517
48,981
40,281
Interest Payable
2,375
1,688
2,156
3,899
19,524
27,968
1,638
1,870
Interest Receivable
73,257
54,663
9,647
859
404
1,617
1,250
43
385
259
172
178
62
125
Pre-Tax Profit
-2,137,103
1,573,477
993,244
910,695
247,726
250,905
245,931
243,679
170,162
115,110
92,645
34,651
21,695
49,043
40,282
Tax
-298,961
-188,716
-173,032
-47,068
-47,672
-46,727
-7,136
-11,478
-24,173
-21,308
-8,316
-5,641
-13,732
-11,279
Profit After Tax
-2,137,103
1,274,516
804,528
737,663
200,658
203,233
199,204
236,543
158,684
90,937
71,337
26,335
16,054
35,311
29,003
Dividends Paid
Retained Profit
-2,137,103
1,274,516
804,528
737,663
200,658
203,233
199,204
236,543
158,684
90,937
71,337
26,335
16,054
35,311
29,003
Employee Costs
361,774
275,128
258,902
268,249
439,116
370,845
213,081
198,223
689,609
378,948
286,468
385,166
317,145
412,892
360,970
Number Of Employees
9
7
7
9
15
11
6
6
23
12
10
12
10
14
13
EBITDA*
-2,210,360
1,530,187
996,171
917,405
257,585
284,139
285,787
2,465,884
185,170
119,866
92,387
34,480
21,517
48,981
40,281
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Tangible Assets
13,876
51,932
47,612
7,924
6,340
21,134
34,272
47,409
57,354
Intangible Assets
Investments & Other
1,000
475,156
525,070
157,381
Debtors (Due After 1 year)
Total Fixed Assets
1,000
489,032
577,002
204,993
7,924
6,340
21,134
34,272
47,409
57,354
Stock & work in progress
216,191
281,296
109,683
45,149
67,437
102,408
98,074
126,577
365,082
176,565
Trade Debtors
3,091,909
1,465,603
1,582,709
1,466,995
528,151
651,166
988,228
788,875
837,542
310,605
300,360
346,865
273,417
370,869
361,295
Group Debtors
553,752
51,705
188,340
Misc Debtors
125,025
199,438
375,717
313,872
230,086
458,916
290,736
1,129
7,112
Cash
700,060
2,090,699
1,539,654
1,032,926
684,691
122,886
308,274
191,537
81,522
72,396
81,561
21,957
46,649
24,480
514
misc current assets
total current assets
4,133,185
4,037,036
3,607,763
2,858,942
1,510,365
1,335,376
2,239,064
1,159,823
1,479,598
559,566
381,921
368,822
320,066
395,349
361,809
total assets
4,134,185
4,526,068
4,184,765
3,063,935
1,518,289
1,341,716
2,260,198
1,194,095
1,527,007
616,920
381,921
368,822
320,066
395,349
361,809
Bank overdraft
79,572
Bank loan
50,000
20,696
Trade Creditors
313,508
250,881
78,489
114,654
210,269
148,000
221,368
83,221
372,928
296,862
203,781
262,019
239,598
330,935
332,706
Group/Directors Accounts
631,271
282,961
8,670
677,671
47,674
332,078
other short term finances
471,347
389,200
253,815
hp & lease commitments
5,265
10,530
10,530
10,530
other current liabilities
2,112,414
786,637
1,372,169
968,344
93,902
80,172
80,187
50,587
154,966
total current liabilities
3,057,193
1,320,479
1,450,658
1,132,998
324,867
321,679
1,461,103
581,212
1,124,317
296,862
203,781
262,019
239,598
330,935
332,706
loans
27,574
hp & lease commitments
7,020
17,550
28,080
Accruals and Deferred Income
other liabilities
38,610
provisions
1,494
1,358
1,506
1,205
4,050
6,512
9,482
11,471
total long term liabilities
1,494
1,358
1,506
28,779
11,070
24,062
37,562
50,081
total liabilities
3,057,193
1,321,973
1,450,658
1,134,356
326,373
350,458
1,472,173
605,274
1,161,879
346,943
203,781
262,019
239,598
330,935
332,706
net assets
1,076,992
3,204,095
2,734,107
1,929,579
1,191,916
991,258
788,025
588,821
365,128
269,977
178,140
106,803
80,468
64,414
29,103
total shareholders funds
1,076,992
3,204,095
2,734,107
1,929,579
1,191,916
991,258
788,025
588,821
365,128
269,977
178,140
106,803
80,468
64,414
29,103
Dec 2023
Dec 2022
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Operating Activities
Operating Profit
-2,210,360
1,521,188
985,285
911,992
251,221
268,812
272,649
2,452,747
172,032
114,725
92,387
34,480
21,517
48,981
40,281
Depreciation
8,999
10,886
5,413
6,364
15,327
13,138
13,137
13,138
5,141
Amortisation
Tax
-298,961
-188,716
-173,032
-47,068
-47,672
-46,727
-7,136
-11,478
-24,173
-21,308
-8,316
-5,641
-13,732
-11,279
Stock
-65,105
236,147
64,534
-22,288
-34,971
4,334
-28,503
-238,505
188,517
176,565
Debtors
1,551,893
-115,826
177,559
1,022,630
-351,845
-722,634
991,007
-191,285
722,389
10,245
-46,505
73,448
-97,452
9,574
361,295
Creditors
62,627
136,227
-36,165
-95,615
62,269
-73,368
138,147
-289,707
76,066
93,081
-58,238
22,421
-91,337
-1,771
332,706
Accruals and Deferred Income
1,325,777
-181,707
403,825
874,442
13,730
-15
29,600
-104,379
154,966
Deferred Taxes & Provisions
-1,494
136
-1,358
-148
301
-2,845
-2,462
-2,970
-1,989
11,471
Cash flow from operations
-2,310,238
1,065,561
931,664
522,710
673,633
878,539
-558,159
2,491,482
-508,171
13,435
59,346
-24,863
21,991
23,904
413
Investing Activities
capital expenditure
13,876
24,737
-15,206
-45,101
-7,948
-533
-3,193
-62,495
Change in Investments
-474,156
317,775
367,689
157,381
cash flow from investments
488,032
-293,038
-382,895
-202,482
-7,948
-533
-3,193
-62,495
Financing Activities
Bank loans
-50,000
-50,000
29,304
20,696
Group/Directors Accounts
348,310
282,961
-8,670
-669,001
629,997
-284,404
332,078
Other Short Term Loans
-471,347
82,147
135,385
253,815
Long term loans
-27,574
27,574
Hire Purchase and Lease Commitments
-5,265
-12,285
-10,530
-10,530
38,610
other long term liabilities
-38,610
38,610
share issue
10,000
-12,850
-63,533
900
100
interest
73,257
52,288
7,959
-1,297
-3,495
-17,907
-26,718
-1,595
-1,870
385
259
172
178
62
125
cash flow from financing
431,567
285,249
-42,041
28,007
-24,308
-1,142,966
674,896
-173,994
520,490
39,895
259
172
178
62
225
cash and cash equivalents
cash
-1,390,639
1,057,773
506,728
348,235
561,805
-185,388
116,737
110,015
9,126
-9,165
59,604
-24,692
22,169
23,966
514
overdraft
-79,572
79,572
change in cash
-1,390,639
1,057,773
506,728
348,235
641,377
-264,960
116,737
110,015
9,126
-9,165
59,604
-24,692
22,169
23,966
514
wrapology international 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 wrapology international limited. Get real-time insights into wrapology international limited's credit score, group structure and payment trends.
Wrapology International Limited Competitor Analysis
Perform a competitor analysis for wrapology international limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mid companies, companies in W 3 area or any other competitors across 12 key performance metrics.
wrapology international limited Ownership
WRAPOLOGY INTERNATIONAL LIMITED group structure
Wrapology International Limited has no subsidiary companies.
Ultimate parent company
CARTON GROUP GMBH
#0162930
1 parent
WRAPOLOGY INTERNATIONAL LIMITED
06796249
WRAPOLOGY INTERNATIONAL LIMITED Shareholders
The sole shareholder of Wrapology International Limited is Carton Group Gmbh.
carton group gmbh
100%
wrapology international limited directors
Wrapology International Limited currently has 2 directors.
The longest serving directors include
Mr Thomas Bosanquet (May 2023) and
Andrea Wildies (Oct 2023).
unit 22, victoria industrial estate, london, W3 6UU
Bank
-
Legal Advisor
-
wrapology international 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 4 charges/mortgages relating to wrapology international limited. Currently there are 1 open charges and 3 have been satisfied in the past.
wrapology international 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 WRAPOLOGY INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
wrapology international limitedCompanies House Filings - See Documents
