Pomanda estimates the enterprise value of WAKYO PRODUCTIONS LIMITED at £21.9k based on a Turnover of £50.2k and 0.44x industry multiple (adjusted for size and gross margin).
wakyo productions limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of WAKYO PRODUCTIONS LIMITED at £0 based on an EBITDA of £0 and a 2.94x industry multiple (adjusted for size and gross margin).
wakyo productions limitedEstimated Valuation
£15
Pomanda estimates the enterprise value of WAKYO PRODUCTIONS LIMITED at £15 based on Net Assets of £10 and 1.59x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wakyo Productions LimitedOverview
Wakyo Productions Limited is a live company located in london, SE15 3EJ with a Companies House number of 07830999. It operates in the motion picture, video and television programme post-production activities sector, SIC Code 59120. Founded in November 2011, it's largest shareholder is
masayasu nakamura
with a 70% stake. Wakyo Productions Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£50.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Wakyo Productions Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
7 Weak
Size
annual sales of £50.2k, make it smaller than the average company (£6.6m)
£50.2k - Wakyo Productions Limited
£6.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (13.2%)
-7% - Wakyo Productions Limited
13.2% - Industry AVG
Production
with a gross margin of 32.4%, this company has a higher cost of product (48.6%)
32.4% - Wakyo Productions Limited
48.6% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Wakyo Productions Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (64)
1 - Wakyo Productions Limited
64 - Industry AVG
Pay Structure
on an average salary of £50.8k, the company has an equivalent pay structure (£50.8k)
£50.8k - Wakyo Productions Limited
£50.8k - Industry AVG
Efficiency
resulting in sales per employee of £50.2k, this is less efficient (£106.1k)
£50.2k - Wakyo Productions Limited
£106.1k - Industry AVG
Debtor Days
it gets paid by customers after 63 days, this is later than average (48 days)
63 days - Wakyo Productions Limited
48 days - Industry AVG
Creditor Days
its suppliers are paid after 94 days, this is slower than average (29 days)
94 days - Wakyo Productions Limited
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Wakyo Productions Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Wakyo Productions Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.9%, this is a higher level of debt than the average (86.6%)
99.9% - Wakyo Productions Limited
86.6% - Industry AVG
WAKYO PRODUCTIONS LIMITED financials
EXPORT
Wakyo Productions Limited's latest turnover from November 2023 is estimated at £50.2 thousand and the company has net assets of £10. According to their latest financial statements, Wakyo Productions Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Turnover
50,163
41,513
25,399
61,629
47,445
41,613
41,264
21,224
44,229
Other Income Or Grants
Cost Of Sales
33,897
33,135
20,568
45,611
37,100
33,141
30,720
15,044
26,170
Gross Profit
16,265
8,378
4,832
16,018
10,346
8,472
10,544
6,180
18,060
Admin Expenses
16,265
8,378
5,767
15,914
22,018
13,671
-6,797
18,656
29,893
13,600
8,876
-66,872
Operating Profit
-935
104
-11,672
-5,199
17,341
-12,476
-11,833
-13,600
-8,876
66,872
Interest Payable
77
300
483
260
Interest Receivable
74
157
64
7
11
33
222
196
Pre-Tax Profit
-935
104
-11,598
-5,042
17,405
-12,469
-11,899
-13,867
-9,136
66,808
Tax
-20
-3,307
-16,034
Profit After Tax
-935
84
-11,598
-5,042
14,098
-12,469
-11,899
-13,867
-9,136
50,774
Dividends Paid
Retained Profit
-935
84
-11,598
-5,042
14,098
-12,469
-11,899
-13,867
-9,136
50,774
Employee Costs
50,841
43,246
38,946
41,826
38,983
37,304
41,292
42,804
41,578
Number Of Employees
1
1
1
1
1
1
1
1
1
EBITDA*
-935
104
-11,672
-3,908
23,886
-12,476
-9,735
-9,837
-3,890
72,648
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Tangible Assets
696
1,043
1,291
7,836
9,557
11,655
15,418
20,404
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
696
1,043
1,291
7,836
9,557
11,655
15,418
20,404
Stock & work in progress
Trade Debtors
8,793
8,793
2,662
20,378
12,903
7,564
5,649
4,613
11,394
Group Debtors
Misc Debtors
364
42,818
45,348
Cash
19,855
22,104
3,445
1,835
2,547
10,684
78,238
misc current assets
2,359
total current assets
8,793
8,793
2,662
20,378
12,903
27,419
30,476
8,058
13,229
45,365
56,032
78,238
total assets
8,793
8,793
2,662
21,074
13,946
27,419
31,767
15,894
22,786
57,020
71,450
98,642
Bank overdraft
2,373
6,845
8,004
Bank loan
Trade Creditors
8,783
8,783
2,652
13,129
13,085
1,580
5,408
6,913
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
14,265
26,875
22,966
39,863
total current liabilities
8,783
8,783
2,652
13,129
13,085
14,959
14,265
5,408
6,913
29,248
29,811
47,867
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
7,000
7,082
provisions
total long term liabilities
7,000
7,082
total liabilities
8,783
8,783
2,652
20,129
13,085
14,959
14,265
12,490
6,913
29,248
29,811
47,867
net assets
10
10
10
945
861
12,460
17,502
3,404
15,873
27,772
41,639
50,775
total shareholders funds
10
10
10
945
861
12,460
17,502
3,404
15,873
27,772
41,639
50,775
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Operating Activities
Operating Profit
-935
104
-11,672
-5,199
17,341
-12,476
-11,833
-13,600
-8,876
66,872
Depreciation
1,291
6,545
2,098
3,763
4,986
5,776
Amortisation
Tax
-20
-3,307
-16,034
Stock
Debtors
6,131
-17,716
7,475
5,339
1,551
1,400
-6,781
-31,424
-2,530
45,348
Creditors
6,131
-10,477
44
11,505
1,580
-5,408
-1,505
6,913
Accruals and Deferred Income
-14,265
14,265
-26,875
3,909
-16,897
39,863
Deferred Taxes & Provisions
Cash flow from operations
6,304
-7,347
-5,506
-18,144
28,036
-7,200
1,727
-3,398
-66,135
96,477
Investing Activities
capital expenditure
696
347
-1,043
1,721
-26,180
Change in Investments
cash flow from investments
696
347
-1,043
1,721
-26,180
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-7,000
7,000
-7,082
7,082
share issue
-1
1
interest
74
157
64
7
-66
-267
-261
-64
cash flow from financing
-7,000
7,000
73
157
-7,018
7,089
-66
-267
-261
-63
cash and cash equivalents
cash
-19,855
-2,249
18,659
1,610
-712
-8,137
-67,554
78,238
overdraft
-2,373
-4,472
-1,159
8,004
change in cash
-19,855
-2,249
18,659
1,610
1,661
-3,665
-66,395
70,234
wakyo productions 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 wakyo productions limited. Get real-time insights into wakyo productions limited's credit score, group structure and payment trends.
Perform a competitor analysis for wakyo productions limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in SE15 area or any other competitors across 12 key performance metrics.
wakyo productions limited Ownership
WAKYO PRODUCTIONS LIMITED group structure
Wakyo Productions Limited has no subsidiary companies.
Ultimate parent company
WAKYO PRODUCTIONS LIMITED
07830999
WAKYO PRODUCTIONS LIMITED Shareholders
The largest shareholders in Wakyo Productions Limited include Masayasu Nakamura and Anna Rawlinson.
masayasu nakamura
70%
anna rawlinson
30%
wakyo productions limited directors
Wakyo Productions Limited currently has 1 director, Masayasu Nakamura serving since Nov 2011.
59120 - Motion picture, video and television programme post-production activities
incorporation date
November 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Dormant
last accounts submitted
November 2023
previous names
N/A
accountant
SAVVY ACCOUNTING
auditor
-
address
155 athenlay road, london, SE15 3EJ
Bank
-
Legal Advisor
-
wakyo productions 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 did not find charges/mortgages relating to wakyo productions limited.
wakyo productions 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 WAKYO PRODUCTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
wakyo productions limitedCompanies House Filings - See Documents
