Pomanda estimates the enterprise value of ROCK MY WEDDING LTD at £33.6k based on a Turnover of £49.3k and 0.68x industry multiple (adjusted for size and gross margin).
rock my wedding ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of ROCK MY WEDDING LTD at £0 based on an EBITDA of £-26.8k and a 3.65x industry multiple (adjusted for size and gross margin).
rock my wedding ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of ROCK MY WEDDING LTD at £0 based on Net Assets of £-1.2m and 1.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Rock My Wedding LtdOverview
Rock My Wedding Ltd is a live company located in london, W6 8DL with a Companies House number of 07281888. It operates in the web portals sector, SIC Code 63120. Founded in June 2010, it's largest shareholder is
the cambium group uk holdings limited
with a 100% stake. Rock My Wedding Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£49.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Rock My Wedding Ltd a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 9 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
2 Regular
9 Weak
Size
annual sales of £49.3k, make it smaller than the average company (£3.7m)
£49.3k - Rock My Wedding Ltd
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -38%, show it is growing at a slower rate (9.9%)
-38% - Rock My Wedding Ltd
9.9% - Industry AVG
Production
with a gross margin of 55.1%, this company has a comparable cost of product (55.1%)
55.1% - Rock My Wedding Ltd
55.1% - Industry AVG
Profitability
an operating margin of -438.5% make it less profitable than the average company (2.5%)
-438.5% - Rock My Wedding Ltd
2.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (25)
1 - Rock My Wedding Ltd
25 - Industry AVG
Pay Structure
on an average salary of £59.6k, the company has an equivalent pay structure (£59.6k)
£59.6k - Rock My Wedding Ltd
£59.6k - Industry AVG
Efficiency
resulting in sales per employee of £49.3k, this is less efficient (£160.7k)
£49.3k - Rock My Wedding Ltd
£160.7k - Industry AVG
Debtor Days
it gets paid by customers after 46 days, this is later than average (32 days)
46 days - Rock My Wedding Ltd
32 days - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (37 days)
3 days - Rock My Wedding Ltd
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Rock My Wedding Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (15 weeks)
1 weeks - Rock My Wedding Ltd
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 224.5%, this is a higher level of debt than the average (66.1%)
224.5% - Rock My Wedding Ltd
66.1% - Industry AVG
ROCK MY WEDDING LTD financials
EXPORT
Rock My Wedding Ltd's latest turnover from December 2023 is estimated at £49.3 thousand and the company has net assets of -£1.2 million. According to their latest financial statements, we estimate that Rock My Wedding Ltd has 1 employee and maintains cash reserves of £66.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Turnover
49,261
115,377
16,947
204,835
394,259
103,224
806,397
989,911
458,471
293,426
130,923
48,263
51,945
56,598
Other Income Or Grants
Cost Of Sales
22,113
42,516
5,207
62,679
122,679
36,521
265,616
398,196
202,371
101,803
59,617
16,371
18,187
20,989
Gross Profit
27,147
72,861
11,740
142,155
271,580
66,703
540,781
591,715
256,100
191,624
71,306
31,891
33,758
35,608
Admin Expenses
243,163
399,520
304,716
427,761
258,594
141,115
612,223
550,239
165,545
205,837
84,819
125,941
93,788
33,464
Operating Profit
-216,016
-326,659
-292,976
-285,606
12,986
-74,412
-71,442
41,476
90,555
-14,213
-13,513
-94,050
-60,030
2,144
Interest Payable
Interest Receivable
2,624
1,874
104
5
99
214
58
71
75
121
73
Pre-Tax Profit
-213,392
-324,785
-292,872
-285,601
12,986
-74,412
-71,442
41,575
90,769
-14,155
-13,442
-93,975
-59,909
2,218
Tax
-2,467
-7,899
-18,154
-577
Profit After Tax
-213,392
-324,785
-292,872
-285,601
10,519
-74,412
-71,442
33,676
72,615
-14,155
-13,442
-93,975
-59,909
1,641
Dividends Paid
Retained Profit
-213,392
-324,785
-292,872
-285,601
10,519
-74,412
-71,442
33,676
72,615
-14,155
-13,442
-93,975
-59,909
1,641
Employee Costs
59,640
50,544
51,831
208,200
197,097
48,741
235,119
356,557
208,534
127,464
42,709
44,244
37,976
40,512
Number Of Employees
1
1
1
4
4
1
5
8
5
3
1
1
1
1
EBITDA*
-26,807
-259,735
-245,201
-285,606
12,986
-74,412
-71,442
41,476
94,091
-11,230
-10,921
-91,995
-59,896
2,144
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Tangible Assets
572
3,800
7,272
13,567
2,321
5,792
2,842
4,168
5,590
6,045
3,084
Intangible Assets
515,978
187,060
66,365
110,668
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
515,978
187,632
70,165
117,940
13,567
2,321
5,792
2,842
4,168
5,590
6,045
3,084
Stock & work in progress
5,721
Trade Debtors
6,225
8,486
2,551
903
25,566
11,147
120,839
166,322
53,332
36,998
3,516
6,518
Group Debtors
31,848
Misc Debtors
376,564
3,311
7,678
3,284
Cash
66,259
33,703
73,386
9,884
79,578
6,071
17,319
11,105
18,950
29,288
misc current assets
1,265
total current assets
480,896
45,500
83,615
15,336
25,566
11,147
120,839
166,322
132,910
43,069
17,319
20,342
25,468
29,288
total assets
996,874
233,132
153,780
133,276
39,133
11,147
123,160
172,114
135,752
47,237
22,909
26,387
28,552
29,288
Bank overdraft
Bank loan
Trade Creditors
191
53,798
5,318
173,605
27,304
114,848
115,663
102,457
86,557
48,074
38,110
26,300
27,646
Group/Directors Accounts
2,214,647
1,196,135
836,070
539,735
other short term finances
hp & lease commitments
other current liabilities
22,638
10,409
14,817
3,094
total current liabilities
2,237,476
1,260,342
856,205
542,829
173,605
27,304
114,848
115,663
102,457
86,557
48,074
38,110
26,300
27,646
loans
hp & lease commitments
Accruals and Deferred Income
69,943
other liabilities
133,303
153,303
130,000
130,000
130,000
130,000
130,000
50,000
provisions
total long term liabilities
203,246
153,303
130,000
130,000
130,000
130,000
130,000
50,000
total liabilities
2,237,476
1,260,342
856,205
542,829
173,605
230,550
268,151
245,663
232,457
216,557
178,074
168,110
76,300
27,646
net assets
-1,240,602
-1,027,210
-702,425
-409,553
-134,472
-219,403
-144,991
-73,549
-96,705
-169,320
-155,165
-141,723
-47,748
1,642
total shareholders funds
-1,240,602
-1,027,210
-702,425
-409,553
-134,472
-219,403
-144,991
-73,549
-96,705
-169,320
-155,165
-141,723
-47,748
1,642
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Operating Activities
Operating Profit
-216,016
-326,659
-292,976
-285,606
12,986
-74,412
-71,442
41,476
90,555
-14,213
-13,513
-94,050
-60,030
2,144
Depreciation
572
3,228
3,472
3,536
2,983
2,592
2,055
134
Amortisation
188,637
63,696
44,303
Tax
-2,467
-7,899
-18,154
-577
Stock
-5,721
5,721
Debtors
402,840
1,568
6,042
-21,379
-95,273
-109,692
-45,483
112,990
16,334
36,998
-3,516
-3,002
6,518
Creditors
-53,607
48,480
5,318
-173,605
58,757
-87,544
-815
13,206
15,900
38,483
9,964
11,810
-1,346
27,646
Accruals and Deferred Income
12,229
-4,408
11,723
3,094
69,943
Deferred Taxes & Provisions
Cash flow from operations
-471,025
-217,231
-234,202
-434,738
164,549
17,679
-26,774
-66,207
75,503
-9,745
8,280
-82,904
-67,760
29,213
Investing Activities
capital expenditure
-517,555
-184,391
-104,373
-11,246
2,321
3,471
-2,950
-2,210
-1,561
-2,137
-5,016
-3,218
Change in Investments
cash flow from investments
-517,555
-184,391
-104,373
-11,246
2,321
3,471
-2,950
-2,210
-1,561
-2,137
-5,016
-3,218
Financing Activities
Bank loans
Group/Directors Accounts
1,018,512
360,065
296,335
539,735
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-153,303
-20,000
23,303
80,000
50,000
share issue
10,520
-10,520
10,519
1
interest
2,624
1,874
104
5
99
214
58
71
75
121
73
cash flow from financing
1,021,136
361,939
296,439
550,260
-153,303
-20,000
23,303
-10,421
214
58
71
80,075
60,640
74
cash and cash equivalents
cash
32,556
-39,683
63,502
9,884
-79,578
73,507
-11,248
6,214
-7,845
-10,338
29,288
overdraft
change in cash
32,556
-39,683
63,502
9,884
-79,578
73,507
-11,248
6,214
-7,845
-10,338
29,288
rock my wedding ltd 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 rock my wedding ltd. Get real-time insights into rock my wedding ltd's credit score, group structure and payment trends.
Perform a competitor analysis for rock my wedding ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in W 6 area or any other competitors across 12 key performance metrics.
The sole shareholder of Rock My Wedding Ltd is The Cambium Group Uk Holdings Limited.
the cambium group uk holdings limited
100%
rock my wedding ltd directors
Rock My Wedding Ltd currently has 3 directors.
The longest serving directors include
Mrs Prudence Leary (Sep 2020) and
Mrs Anne-Marie Jenkins (Sep 2020).
8th floor, metro building, 1 butterwick, london, W6 8DL
Bank
-
Legal Advisor
-
rock my wedding 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 rock my wedding ltd. Currently there are 0 open charges and 1 have been satisfied in the past.
rock my wedding 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 ROCK MY WEDDING LTD. This can take several minutes, an email will notify you when this has completed.
rock my wedding ltdCompanies House Filings - See Documents
