wizard prang enterprises ltd
wizard prang enterprises ltd Company Information
Company Number
08127972
Website
-Registered Address
3 chestnut green, whitfield, brackley, NN13 5TY
Industry
Non-scheduled passenger air transport
Telephone
-
Next Accounts Due
April 2025
Group Structure
View All
Directors
Robert Collisson12 Years
Shareholders
robert collisson 50.1%
andrea schmitt 49.9%
wizard prang enterprises ltd Estimated Valuation
Pomanda estimates the enterprise value of WIZARD PRANG ENTERPRISES LTD at £31.4k based on a Turnover of £78.2k and 0.4x industry multiple (adjusted for size and gross margin).
wizard prang enterprises ltd Estimated Valuation
Pomanda estimates the enterprise value of WIZARD PRANG ENTERPRISES LTD at £66k based on an EBITDA of £22.4k and a 2.95x industry multiple (adjusted for size and gross margin).
wizard prang enterprises ltd Estimated Valuation
Pomanda estimates the enterprise value of WIZARD PRANG ENTERPRISES LTD at £0 based on Net Assets of £-6.1k and 2.27x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wizard Prang Enterprises Ltd Overview
Wizard Prang Enterprises Ltd is a live company located in brackley, NN13 5TY with a Companies House number of 08127972. It operates in the non-scheduled passenger air transport sector, SIC Code 51102. Founded in July 2012, it's largest shareholder is robert collisson with a 50.1% stake. Wizard Prang Enterprises Ltd is a established, micro sized company, Pomanda has estimated its turnover at £78.2k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Wizard Prang Enterprises Ltd Health Check
Pomanda's financial health check has awarded Wizard Prang Enterprises Ltd a 3 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
3 Strong
2 Regular
5 Weak
Size
annual sales of £78.2k, make it smaller than the average company (£16.6m)
- Wizard Prang Enterprises Ltd
£16.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (5.8%)
- Wizard Prang Enterprises Ltd
5.8% - Industry AVG
Production
with a gross margin of 9.1%, this company has a higher cost of product (15.7%)
- Wizard Prang Enterprises Ltd
15.7% - Industry AVG
Profitability
an operating margin of 28.6% make it more profitable than the average company (3.4%)
- Wizard Prang Enterprises Ltd
3.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (60)
1 - Wizard Prang Enterprises Ltd
60 - Industry AVG
Pay Structure
on an average salary of £58.6k, the company has an equivalent pay structure (£58.6k)
- Wizard Prang Enterprises Ltd
£58.6k - Industry AVG
Efficiency
resulting in sales per employee of £78.2k, this is less efficient (£261.4k)
- Wizard Prang Enterprises Ltd
£261.4k - Industry AVG
Debtor Days
it gets paid by customers after 21 days, this is near the average (26 days)
- Wizard Prang Enterprises Ltd
26 days - Industry AVG
Creditor Days
its suppliers are paid after 63 days, this is slower than average (27 days)
- Wizard Prang Enterprises Ltd
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Wizard Prang Enterprises Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Wizard Prang Enterprises Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 198.1%, this is a higher level of debt than the average (81.8%)
198.1% - Wizard Prang Enterprises Ltd
81.8% - Industry AVG
WIZARD PRANG ENTERPRISES LTD financials
Wizard Prang Enterprises Ltd's latest turnover from July 2023 is estimated at £78.2 thousand and the company has net assets of -£6.1 thousand. According to their latest financial statements, Wizard Prang Enterprises Ltd 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 | 2,090 | 917 | 3,329 | 2,228 | |||||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | |||||||
| Cost Of Sales | 1,249 | 951 | 481 | 1,677 | |||||||
| Gross Profit | 841 | -34 | 2,848 | 551 | |||||||
| Admin Expenses | 1,788 | 2,286 | 15,378 | 2,333 | |||||||
| Operating Profit | -947 | -2,320 | -12,530 | -1,782 | |||||||
| Interest Payable | 0 | 0 | 0 | 0 | |||||||
| Interest Receivable | 0 | 0 | 0 | 0 | |||||||
| Pre-Tax Profit | -947 | -2,320 | -12,530 | -1,782 | |||||||
| Tax | 0 | 0 | 0 | 0 | |||||||
| Profit After Tax | -947 | -2,320 | -12,530 | -1,782 | |||||||
| Dividends Paid | 0 | 0 | 0 | 0 | |||||||
| Retained Profit | -947 | -2,320 | -12,530 | -1,782 | |||||||
| Employee Costs | |||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | ||||||
| EBITDA* | -760 | -2,071 | -12,198 | -1,782 |
* 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 | 1,755 | 259 | 345 | 460 | 613 | 817 | 420 | 560 | 747 | 996 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1,755 | 259 | 345 | 460 | 613 | 817 | 420 | 560 | 747 | 996 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 4,504 | 3,616 | 3,220 | 5,622 | 8,456 | 1,998 | 1,862 | 0 | 330 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 145 | 451 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 655 | 483 | 2,402 | 1,729 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 4,504 | 3,616 | 3,220 | 5,622 | 8,456 | 1,998 | 1,862 | 693 | 958 | 2,853 | 1,729 |
| total assets | 6,259 | 3,875 | 3,565 | 6,082 | 9,069 | 2,815 | 2,282 | 1,253 | 1,705 | 3,849 | 1,729 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 12,399 | 26,786 | 16,787 | 3,608 | 2,357 | 4,809 | 11,740 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,832 | 17,337 | 17,161 | 2,511 |
| total current liabilities | 12,399 | 26,786 | 16,787 | 3,608 | 2,357 | 4,809 | 11,740 | 17,832 | 17,337 | 17,161 | 2,511 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 12,399 | 26,786 | 16,787 | 3,608 | 2,357 | 4,809 | 11,740 | 17,832 | 17,337 | 17,161 | 2,511 |
| net assets | -6,140 | -22,911 | -13,222 | 2,474 | 6,712 | -1,994 | -9,458 | -16,579 | -15,632 | -13,312 | -782 |
| total shareholders funds | -6,140 | -22,911 | -13,222 | 2,474 | 6,712 | -1,994 | -9,458 | -16,579 | -15,632 | -13,312 | -782 |
| 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 | -947 | -2,320 | -12,530 | -1,782 | |||||||
| Depreciation | 187 | 249 | 332 | 0 | |||||||
| Amortisation | 0 | 0 | 0 | 0 | |||||||
| Tax | 0 | 0 | 0 | 0 | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 888 | 396 | -2,402 | -2,834 | 6,458 | 136 | 1,824 | -437 | 24 | 451 | 0 |
| Creditors | -14,387 | 9,999 | 13,179 | 1,251 | -2,452 | -6,931 | 11,740 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | -17,832 | 495 | 176 | 14,650 | 2,511 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 172 | -1,919 | 2,001 | 729 | |||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||
| interest | 0 | 0 | 0 | 0 | |||||||
| cash flow from financing | 0 | 0 | 0 | 1,000 | |||||||
| cash and cash equivalents | |||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -655 | 172 | -1,919 | 673 | 1,729 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -655 | 172 | -1,919 | 673 | 1,729 |
wizard prang enterprises ltd Credit Report and Business Information
Wizard Prang Enterprises Ltd Competitor Analysis
Perform a competitor analysis for wizard prang enterprises ltd by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other micro companies, companies in NN13 area or any other competitors across 12 key performance metrics.
wizard prang enterprises ltd Ownership
WIZARD PRANG ENTERPRISES LTD group structure
Wizard Prang Enterprises Ltd has no subsidiary companies.
Ultimate parent company
WIZARD PRANG ENTERPRISES LTD
08127972
wizard prang enterprises ltd directors
Wizard Prang Enterprises Ltd currently has 1 director, Mr Robert Collisson serving since Jul 2012.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Robert Collisson | 75 years | Jul 2012 | - | Director |
P&L
July 2023turnover
78.2k
-15%
operating profit
22.4k
0%
gross margin
9.1%
-6.62%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
-6.1k
-0.73%
total assets
6.3k
+0.62%
cash
0
0%
net assets
Total assets minus all liabilities
wizard prang enterprises ltd company details
company number
08127972
Type
Private limited with Share Capital
industry
51102 - Non-scheduled passenger air transport
incorporation date
July 2012
age
12
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
July 2023
previous names
N/A
accountant
-
auditor
-
address
3 chestnut green, whitfield, brackley, NN13 5TY
Bank
-
Legal Advisor
-
wizard prang enterprises 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 did not find charges/mortgages relating to wizard prang enterprises ltd.
wizard prang enterprises ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
