kusmishko limited
kusmishko limited Company Information
Group Structure
View All
Industry
Support activities to performing arts
Registered Address
30 vansittart road, windsor, SL4 5BY
Website
-kusmishko limited Estimated Valuation
Pomanda estimates the enterprise value of KUSMISHKO LIMITED at £91.9k based on a Turnover of £223.5k and 0.41x industry multiple (adjusted for size and gross margin).
kusmishko limited Estimated Valuation
Pomanda estimates the enterprise value of KUSMISHKO LIMITED at £0 based on an EBITDA of £-36.9k and a 5.3x industry multiple (adjusted for size and gross margin).
kusmishko limited Estimated Valuation
Pomanda estimates the enterprise value of KUSMISHKO LIMITED at £39.3k based on Net Assets of £41.5k and 0.95x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Kusmishko Limited Overview
Kusmishko Limited is a live company located in windsor, SL4 5BY with a Companies House number of 07936413. It operates in the support activities to performing arts sector, SIC Code 90020. Founded in February 2012, it's largest shareholder is elaine kusmishko with a 100% stake. Kusmishko Limited is a established, micro sized company, Pomanda has estimated its turnover at £223.5k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Kusmishko Limited Health Check
Pomanda's financial health check has awarded Kusmishko Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
1 Strong
4 Regular
5 Weak
Size
annual sales of £223.5k, make it in line with the average company (£264.4k)
- Kusmishko Limited
£264.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (4.9%)
- Kusmishko Limited
4.9% - Industry AVG
Production
with a gross margin of 12.8%, this company has a higher cost of product (39.2%)
- Kusmishko Limited
39.2% - Industry AVG
Profitability
an operating margin of -16.5% make it less profitable than the average company (6.7%)
- Kusmishko Limited
6.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Kusmishko Limited
4 - Industry AVG
Pay Structure
on an average salary of £28.2k, the company has an equivalent pay structure (£28.2k)
- Kusmishko Limited
£28.2k - Industry AVG
Efficiency
resulting in sales per employee of £223.5k, this is more efficient (£71.7k)
- Kusmishko Limited
£71.7k - Industry AVG
Debtor Days
it gets paid by customers after 88 days, this is later than average (15 days)
- Kusmishko Limited
15 days - Industry AVG
Creditor Days
its suppliers are paid after 29 days, this is close to average (30 days)
- Kusmishko Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Kusmishko Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Kusmishko Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 30.4%, this is a similar level of debt than the average (32.2%)
30.4% - Kusmishko Limited
32.2% - Industry AVG
KUSMISHKO LIMITED financials
Kusmishko Limited's latest turnover from July 2023 is estimated at £223.5 thousand and the company has net assets of £41.5 thousand. According to their latest financial statements, Kusmishko Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||
| Other Income Or Grants | |||||||||||
| Cost Of Sales | |||||||||||
| Gross Profit | |||||||||||
| Admin Expenses | |||||||||||
| Operating Profit | |||||||||||
| Interest Payable | |||||||||||
| Interest Receivable | |||||||||||
| Pre-Tax Profit | |||||||||||
| Tax | |||||||||||
| Profit After Tax | |||||||||||
| Dividends Paid | |||||||||||
| Retained Profit | |||||||||||
| Employee Costs | |||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 5,648 | 5,879 | 6,336 | 5,633 | 4,555 | 1,855 | 1,402 | 300 | 584 | 1,802 | 2,550 |
| Intangible Assets | |||||||||||
| Investments & Other | |||||||||||
| Debtors (Due After 1 year) | |||||||||||
| Total Fixed Assets | 5,648 | 5,879 | 6,336 | 5,633 | 4,555 | 1,855 | 1,402 | 300 | 584 | 1,802 | 2,550 |
| Stock & work in progress | |||||||||||
| Trade Debtors | 54,056 | 96,734 | 120,373 | 65,202 | 81,921 | 45,539 | 77,834 | 10,313 | 4,536 | 2,265 | 6,032 |
| Group Debtors | |||||||||||
| Misc Debtors | |||||||||||
| Cash | 35,282 | 47,747 | 30,658 | 35,595 | |||||||
| misc current assets | |||||||||||
| total current assets | 54,056 | 96,734 | 120,373 | 65,202 | 81,921 | 45,539 | 77,834 | 45,595 | 52,283 | 32,923 | 41,627 |
| total assets | 59,704 | 102,613 | 126,709 | 70,835 | 86,476 | 47,394 | 79,236 | 45,895 | 52,867 | 34,725 | 44,177 |
| Bank overdraft | |||||||||||
| Bank loan | |||||||||||
| Trade Creditors | 15,736 | 21,995 | 31,360 | 14,355 | 33,010 | 10,892 | 32,636 | 22,287 | 22,443 | 14,697 | 19,406 |
| Group/Directors Accounts | |||||||||||
| other short term finances | |||||||||||
| hp & lease commitments | |||||||||||
| other current liabilities | |||||||||||
| total current liabilities | 15,736 | 21,995 | 31,360 | 14,355 | 33,010 | 10,892 | 32,636 | 22,287 | 22,443 | 14,697 | 19,406 |
| loans | |||||||||||
| hp & lease commitments | |||||||||||
| Accruals and Deferred Income | 2,430 | 2,148 | 1,950 | 1,806 | 1,791 | 1,791 | 1,719 | ||||
| other liabilities | |||||||||||
| provisions | |||||||||||
| total long term liabilities | 2,430 | 2,148 | 1,950 | 1,806 | 1,791 | 1,791 | 1,719 | ||||
| total liabilities | 18,166 | 24,143 | 33,310 | 16,161 | 34,801 | 12,683 | 34,355 | 22,287 | 22,443 | 14,697 | 19,406 |
| net assets | 41,538 | 78,470 | 93,399 | 54,674 | 51,675 | 34,711 | 44,881 | 23,608 | 30,424 | 20,028 | 24,771 |
| total shareholders funds | 41,538 | 78,470 | 93,399 | 54,674 | 51,675 | 34,711 | 44,881 | 23,608 | 30,424 | 20,028 | 24,771 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 284 | 1,219 | 1,219 | 935 | |||||||
| Amortisation | |||||||||||
| Tax | |||||||||||
| Stock | |||||||||||
| Debtors | -42,678 | -23,639 | 55,171 | -16,719 | 36,382 | -32,295 | 67,521 | 5,777 | 2,271 | -3,767 | 6,032 |
| Creditors | -6,259 | -9,365 | 17,005 | -18,655 | 22,118 | -21,744 | 10,349 | -156 | 7,746 | -4,709 | 19,406 |
| Accruals and Deferred Income | 282 | 198 | 144 | 15 | 72 | 1,719 | |||||
| Deferred Taxes & Provisions | |||||||||||
| Cash flow from operations | |||||||||||
| 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 | |||||||||||
| interest | |||||||||||
| cash flow from financing | |||||||||||
| cash and cash equivalents | |||||||||||
| cash | -35,282 | -12,465 | 17,089 | -4,937 | 35,595 | ||||||
| overdraft | |||||||||||
| change in cash | -35,282 | -12,465 | 17,089 | -4,937 | 35,595 |
kusmishko limited Credit Report and Business Information
Kusmishko Limited Competitor Analysis
Perform a competitor analysis for kusmishko limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in SL4 area or any other competitors across 12 key performance metrics.
kusmishko limited Ownership
KUSMISHKO LIMITED group structure
Kusmishko Limited has no subsidiary companies.
Ultimate parent company
KUSMISHKO LIMITED
07936413
kusmishko limited directors
Kusmishko Limited currently has 1 director, Ms Elaine Kusmishko serving since Feb 2012.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Elaine Kusmishko | England | 57 years | Feb 2012 | - | Director |
P&L
July 2023turnover
223.5k
-27%
operating profit
-36.9k
0%
gross margin
12.8%
-4.46%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
41.5k
-0.47%
total assets
59.7k
-0.42%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
kusmishko limited company details
company number
07936413
Type
Private limited with Share Capital
industry
90020 - Support activities to performing arts
incorporation date
February 2012
age
13
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
July 2023
previous names
N/A
accountant
-
auditor
-
address
30 vansittart road, windsor, SL4 5BY
Bank
-
Legal Advisor
-
kusmishko 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 kusmishko limited.
kusmishko 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 KUSMISHKO LIMITED. This can take several minutes, an email will notify you when this has completed.
kusmishko limited Companies House Filings - See Documents
| date | description | view/download |
|---|
