Pomanda estimates the enterprise value of WRONGSEMBLE at £102.4k based on a Turnover of £165.8k and 0.62x industry multiple (adjusted for size and gross margin).
wrongsembleEstimated Valuation
£197.7k
Pomanda estimates the enterprise value of WRONGSEMBLE at £197.7k based on an EBITDA of £34.1k and a 5.8x industry multiple (adjusted for size and gross margin).
wrongsembleEstimated Valuation
£121.2k
Pomanda estimates the enterprise value of WRONGSEMBLE at £121.2k based on Net Assets of £94.9k and 1.28x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
WrongsembleOverview
Wrongsemble is a live company located in leeds, LS11 9UD with a Companies House number of 11122993. It operates in the performing arts sector, SIC Code 90010. Founded in December 2017, it's largest shareholder is
unknown.
Wrongsemble is a young,
micro sized company, Pomanda has estimated its turnover at
£165.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded Wrongsemble a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
2 Regular
4 Weak
Size
annual sales of £165.8k, make it smaller than the average company (£330k)
£165.8k - Wrongsemble
£330k - Industry AVG
Growth
3 year (CAGR) sales growth of -14%, show it is growing at a slower rate (17.5%)
-14% - Wrongsemble
17.5% - Industry AVG
Production
with a gross margin of 24.3%, this company has a comparable cost of product (24.3%)
24.3% - Wrongsemble
24.3% - Industry AVG
Profitability
an operating margin of 19.2% make it more profitable than the average company (1.6%)
19.2% - Wrongsemble
1.6% - Industry AVG
Employees
with 3 employees, this is below the industry average (7)
3 - Wrongsemble
7 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Wrongsemble
- - Industry AVG
Efficiency
resulting in sales per employee of £55.3k, this is less efficient (£76.5k)
£55.3k - Wrongsemble
£76.5k - Industry AVG
Debtor Days
it gets paid by customers after 10 days, this is near the average (8 days)
10 days - Wrongsemble
8 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Wrongsemble
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Wrongsemble
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 170 weeks, this is more cash available to meet short term requirements (119 weeks)
170 weeks - Wrongsemble
119 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 7.3%, this is a lower level of debt than the average (21.8%)
7.3% - Wrongsemble
21.8% - Industry AVG
WRONGSEMBLE financials
EXPORT
Wrongsemble's latest turnover from December 2024 is £165.8 thousand and the company has net assets of £94.9 thousand. According to their latest financial statements, we estimate that Wrongsemble has 3 employees and maintains cash reserves of £24.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Turnover
165,844
271,939
162,396
263,489
92,594
322,824
316,282
Other Income Or Grants
Cost Of Sales
125,514
190,445
104,376
166,790
67,285
236,633
226,836
Gross Profit
40,330
81,494
58,020
96,699
25,309
86,191
89,446
Admin Expenses
8,536
27,591
92,794
44,543
12,247
74,060
89,690
Operating Profit
31,794
53,903
-34,774
52,156
13,062
12,131
-244
Interest Payable
Interest Receivable
Pre-Tax Profit
24,976
41,544
-34,106
42,273
10,584
12,131
-244
Tax
-2,305
Profit After Tax
24,976
41,544
-34,106
42,273
10,584
9,826
-244
Dividends Paid
Retained Profit
24,976
41,544
-34,106
42,273
10,584
9,826
-244
Employee Costs
121,320
120,077
Number Of Employees
3
4
3
5
2
5
5
EBITDA*
34,117
55,610
-32,856
53,324
13,914
12,131
-244
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Tangible Assets
2,431
3,855
2,567
1,485
1,703
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
2,431
3,855
2,567
1,485
1,703
Stock & work in progress
Trade Debtors
4,716
41,940
1,200
49,320
10,118
11,863
Group Debtors
Misc Debtors
70,535
30,969
14,065
27,380
19,256
13,103
Cash
24,680
35,596
21,112
17,088
8,976
misc current assets
total current assets
99,931
108,505
36,377
93,788
28,232
23,221
11,863
total assets
102,362
112,360
38,944
95,273
29,935
23,221
11,863
Bank overdraft
Bank loan
Trade Creditors
12,619
11,607
Group/Directors Accounts
2,370
2,370
2,370
other short term finances
hp & lease commitments
other current liabilities
7,509
42,483
8,241
30,464
7,399
total current liabilities
7,509
42,483
10,611
32,834
9,769
12,619
11,607
loans
hp & lease commitments
Accruals and Deferred Income
1,020
500
other liabilities
provisions
total long term liabilities
1,020
500
total liabilities
7,509
42,483
10,611
32,834
9,769
13,639
12,107
net assets
94,853
69,877
28,333
62,439
20,166
9,582
-244
total shareholders funds
94,853
69,877
28,333
62,439
20,166
9,582
-244
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Operating Activities
Operating Profit
31,794
53,903
-34,774
52,156
13,062
12,131
-244
Depreciation
2,323
1,707
1,918
1,168
852
Amortisation
Tax
-2,305
Stock
Debtors
2,342
57,644
-61,435
57,444
-3,965
11,358
11,863
Creditors
-12,619
1,012
11,607
Accruals and Deferred Income
-34,974
34,242
-22,223
23,065
6,379
520
500
Deferred Taxes & Provisions
Cash flow from operations
-3,199
32,208
6,356
18,945
11,639
Investing Activities
capital expenditure
-899
-2,995
-3,000
-950
-2,555
Change in Investments
cash flow from investments
-899
-2,995
-3,000
-950
-2,555
Financing Activities
Bank loans
Group/Directors Accounts
-2,370
2,370
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
interest
cash flow from financing
-2,370
2,370
cash and cash equivalents
cash
-10,916
14,484
4,024
8,112
8,976
overdraft
change in cash
-10,916
14,484
4,024
8,112
8,976
wrongsemble 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 wrongsemble. Get real-time insights into wrongsemble's credit score, group structure and payment trends.
Perform a competitor analysis for wrongsemble by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in LS11 area or any other competitors across 12 key performance metrics.
wrongsemble Ownership
WRONGSEMBLE group structure
Wrongsemble has no subsidiary companies.
Ultimate parent company
WRONGSEMBLE
11122993
WRONGSEMBLE Shareholders
The sole shareholder of Wrongsemble is -.
-
-
wrongsemble directors
Wrongsemble currently has 5 directors.
The longest serving directors include
Mr Christopher Lloyd (Jul 2021) and
Mr Dermot Daly (Jul 2021).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
90010 - Performing arts
incorporation date
December 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2024
previous names
N/A
accountant
PETE O'HARA
auditor
-
address
131 water lane, leeds, LS11 9UD
Bank
-
Legal Advisor
-
wrongsemble 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 wrongsemble.
wrongsemble 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 WRONGSEMBLE. This can take several minutes, an email will notify you when this has completed.
wrongsembleCompanies House Filings - See Documents
