waka white city ltd
waka white city ltd Company Information
Company Number
11111107
Next Accounts
Sep 2025
Shareholders
tristarphoenix ltd
lunamohegan ltd
Group Structure
View All
Industry
Unlicensed restaurants and cafes
Registered Address
unit 2 191 wood lane, white city place, london, greater london, W12 7FP
Website
www.waka-uk.comwaka white city ltd Estimated Valuation
Pomanda estimates the enterprise value of WAKA WHITE CITY LTD at £685.4k based on a Turnover of £1.1m and 0.6x industry multiple (adjusted for size and gross margin).
waka white city ltd Estimated Valuation
Pomanda estimates the enterprise value of WAKA WHITE CITY LTD at £23.9k based on an EBITDA of £5.8k and a 4.12x industry multiple (adjusted for size and gross margin).
waka white city ltd Estimated Valuation
Pomanda estimates the enterprise value of WAKA WHITE CITY LTD at £0 based on Net Assets of £-1.1m and 2.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Waka White City Ltd Overview
Waka White City Ltd is a live company located in london, W12 7FP with a Companies House number of 11111107. It operates in the unlicenced restaurants and cafes sector, SIC Code 56102. Founded in December 2017, it's largest shareholder is tristarphoenix ltd with a 51% stake. Waka White City Ltd is a young, small sized company, Pomanda has estimated its turnover at £1.1m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Waka White City Ltd Health Check
Pomanda's financial health check has awarded Waka White City 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 £1.1m, make it in line with the average company (£1.3m)
- Waka White City Ltd
£1.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 124%, show it is growing at a faster rate (15.1%)
- Waka White City Ltd
15.1% - Industry AVG
Production
with a gross margin of 38.6%, this company has a higher cost of product (63%)
- Waka White City Ltd
63% - Industry AVG
Profitability
an operating margin of 0.5% make it less profitable than the average company (1.3%)
- Waka White City Ltd
1.3% - Industry AVG
Employees
with 3 employees, this is below the industry average (91)
3 - Waka White City Ltd
91 - Industry AVG
Pay Structure
on an average salary of £11.5k, the company has an equivalent pay structure (£11.5k)
- Waka White City Ltd
£11.5k - Industry AVG
Efficiency
resulting in sales per employee of £378.3k, this is more efficient (£38.9k)
- Waka White City Ltd
£38.9k - Industry AVG
Debtor Days
it gets paid by customers after 82 days, this is later than average (3 days)
- Waka White City Ltd
3 days - Industry AVG
Creditor Days
its suppliers are paid after 60 days, this is slower than average (31 days)
- Waka White City Ltd
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Waka White City Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Waka White City Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 437%, this is a higher level of debt than the average (75.8%)
437% - Waka White City Ltd
75.8% - Industry AVG
WAKA WHITE CITY LTD financials
Waka White City Ltd's latest turnover from December 2023 is estimated at £1.1 million and the company has net assets of -£1.1 million. According to their latest financial statements, Waka White City Ltd has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|---|---|
| Turnover | 100,846 | 340,727 | 228,241 | |||
| Other Income Or Grants | ||||||
| Cost Of Sales | 83,789 | |||||
| Gross Profit | 144,452 | |||||
| Admin Expenses | 1,089,829 | |||||
| Operating Profit | -945,377 | |||||
| Interest Payable | 40,122 | |||||
| Interest Receivable | ||||||
| Pre-Tax Profit | -71,693 | -26,400 | -985,499 | |||
| Tax | ||||||
| Profit After Tax | -71,693 | -26,400 | -985,499 | |||
| Dividends Paid | ||||||
| Retained Profit | -71,693 | -26,400 | -985,499 | |||
| Employee Costs | 33,976 | 130,656 | ||||
| Number Of Employees | 3 | 3 | 2 | 8 | 11 | |
| EBITDA* | -931,097 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 60,811 | 75,038 | 75,038 | 97,153 | 119,450 | 130,462 |
| Intangible Assets | 7,246 | |||||
| Investments & Other | ||||||
| Debtors (Due After 1 year) | ||||||
| Total Fixed Assets | 60,811 | 75,038 | 75,038 | 97,153 | 119,450 | 137,708 |
| Stock & work in progress | 2,114 | |||||
| Trade Debtors | 255,171 | 346,469 | 346,469 | 284,138 | 62,535 | |
| Group Debtors | ||||||
| Misc Debtors | 27,312 | |||||
| Cash | 255,649 | |||||
| misc current assets | ||||||
| total current assets | 255,171 | 346,469 | 346,469 | 284,138 | 62,535 | 285,075 |
| total assets | 315,982 | 421,507 | 421,507 | 381,291 | 181,985 | 422,783 |
| Bank overdraft | 98,491 | |||||
| Bank loan | ||||||
| Trade Creditors | 114,689 | 55,611 | 55,611 | 35,398 | 170,009 | |
| Group/Directors Accounts | ||||||
| other short term finances | ||||||
| hp & lease commitments | ||||||
| other current liabilities | 6,531 | |||||
| total current liabilities | 114,689 | 55,611 | 55,611 | 35,398 | 170,009 | 105,022 |
| loans | ||||||
| hp & lease commitments | ||||||
| Accruals and Deferred Income | ||||||
| other liabilities | 1,266,015 | 1,434,962 | 1,434,962 | 1,429,385 | 1,023,774 | 1,303,160 |
| provisions | ||||||
| total long term liabilities | 1,266,015 | 1,434,962 | 1,434,962 | 1,429,385 | 1,023,774 | 1,303,160 |
| total liabilities | 1,380,704 | 1,490,573 | 1,490,573 | 1,464,783 | 1,193,783 | 1,408,182 |
| net assets | -1,064,722 | -1,069,066 | -1,069,066 | -1,083,492 | -1,011,798 | -985,399 |
| total shareholders funds | -1,064,722 | -1,069,066 | -1,069,066 | -1,083,492 | -1,011,798 | -985,399 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | -945,377 | |||||
| Depreciation | 14,026 | |||||
| Amortisation | 254 | |||||
| Tax | ||||||
| Stock | -2,114 | 2,114 | ||||
| Debtors | -91,298 | 62,331 | 221,603 | 35,223 | 27,312 | |
| Creditors | 59,078 | 20,213 | -134,611 | 170,009 | ||
| Accruals and Deferred Income | -6,531 | 6,531 | ||||
| Deferred Taxes & Provisions | ||||||
| Cash flow from operations | -953,992 | |||||
| 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 | -168,947 | 5,577 | 405,611 | -279,386 | 1,303,160 | |
| share issue | ||||||
| interest | -40,122 | |||||
| cash flow from financing | 405,610 | -279,385 | 1,263,138 | |||
| cash and cash equivalents | ||||||
| cash | -255,649 | 255,649 | ||||
| overdraft | -98,491 | 98,491 | ||||
| change in cash | -157,158 | 157,158 |
waka white city ltd Credit Report and Business Information
Waka White City Ltd Competitor Analysis
Perform a competitor analysis for waka white city ltd by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in W12 area or any other competitors across 12 key performance metrics.
waka white city ltd Ownership
WAKA WHITE CITY LTD group structure
Waka White City Ltd has 2 subsidiary companies.
Ultimate parent company
1 parent
WAKA WHITE CITY LTD
11111107
2 subsidiaries
waka white city ltd directors
Waka White City Ltd currently has 2 directors. The longest serving directors include Mr Irakly Sopromadze (Dec 2017) and Ms Nino Sopromadze (Dec 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Irakly Sopromadze | United Kingdom | 37 years | Dec 2017 | - | Director |
| Ms Nino Sopromadze | England | 36 years | Dec 2017 | - | Director |
P&L
December 2023turnover
1.1m
-14%
operating profit
5.8k
0%
gross margin
38.7%
-6.76%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-1.1m
0%
total assets
316k
-0.25%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
waka white city ltd company details
company number
11111107
Type
Private limited with Share Capital
industry
56102 - Unlicensed restaurants and cafes
incorporation date
December 2017
age
8
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
unit 2 191 wood lane, white city place, london, greater london, W12 7FP
Bank
-
Legal Advisor
-
waka white city 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 waka white city ltd.
waka white city 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 WAKA WHITE CITY LTD. This can take several minutes, an email will notify you when this has completed.
waka white city ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
