Pomanda estimates the enterprise value of JOB EARNSHAW & BROS.LIMITED at £2.7m based on a Turnover of £5m and 0.53x industry multiple (adjusted for size and gross margin).
job earnshaw & bros.limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of JOB EARNSHAW & BROS.LIMITED at £0 based on an EBITDA of £-66k and a 3.47x industry multiple (adjusted for size and gross margin).
job earnshaw & bros.limitedEstimated Valuation
£12.6m
Pomanda estimates the enterprise value of JOB EARNSHAW & BROS.LIMITED at £12.6m based on Net Assets of £6.8m and 1.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Job Earnshaw & Bros.limitedOverview
Job Earnshaw & Bros.limited is a live company located in wakefield, WF4 4JG with a Companies House number of 00114650. It operates in the silviculture and other forestry activities sector, SIC Code 02100. Founded in March 1911, it's largest shareholder is
anthony daniel earnshaw
with a 12.7% stake. Job Earnshaw & Bros.limited is a mature,
mid sized company, Pomanda has estimated its turnover at
£5m with
declining
growth in recent years.
Pomanda's financial health check has awarded Job Earnshaw & Bros.Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
4 Strong
2 Regular
6 Weak
Size
annual sales of £5m, make it smaller than the average company (£8.8m)
£5m - Job Earnshaw & Bros.limited
£8.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -14%, show it is growing at a slower rate (10.7%)
-14% - Job Earnshaw & Bros.limited
10.7% - Industry AVG
Production
with a gross margin of 28.4%, this company has a comparable cost of product (35.4%)
28.4% - Job Earnshaw & Bros.limited
35.4% - Industry AVG
Profitability
an operating margin of -3.5% make it less profitable than the average company (5.2%)
-3.5% - Job Earnshaw & Bros.limited
5.2% - Industry AVG
Employees
with 64 employees, this is above the industry average (47)
64 - Job Earnshaw & Bros.limited
47 - Industry AVG
Pay Structure
on an average salary of £24.7k, the company has a lower pay structure (£34.5k)
£24.7k - Job Earnshaw & Bros.limited
£34.5k - Industry AVG
Efficiency
resulting in sales per employee of £78.6k, this is less efficient (£148.1k)
£78.6k - Job Earnshaw & Bros.limited
£148.1k - Industry AVG
Debtor Days
it gets paid by customers after 39 days, this is near the average (34 days)
39 days - Job Earnshaw & Bros.limited
34 days - Industry AVG
Creditor Days
its suppliers are paid after 79 days, this is slower than average (40 days)
79 days - Job Earnshaw & Bros.limited
40 days - Industry AVG
Stock Days
it holds stock equivalent to 102 days, this is more than average (60 days)
102 days - Job Earnshaw & Bros.limited
60 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 8 weeks, this is less cash available to meet short term requirements (29 weeks)
8 weeks - Job Earnshaw & Bros.limited
29 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 31.7%, this is a lower level of debt than the average (42.6%)
31.7% - Job Earnshaw & Bros.limited
42.6% - Industry AVG
JOB EARNSHAW & BROS.LIMITED financials
EXPORT
Job Earnshaw & Bros.Limited's latest turnover from June 2024 is £5 million and the company has net assets of £6.8 million. According to their latest financial statements, Job Earnshaw & Bros.Limited has 64 employees and maintains cash reserves of £207.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
5,028,828
6,010,225
7,363,520
7,801,025
5,759,195
5,639,897
5,443,601
5,525,676
5,020,813
5,053,406
5,255,472
6,503,206
5,234,136
5,123,294
4,739,402
Other Income Or Grants
Cost Of Sales
3,603,287
4,249,178
5,197,312
5,276,087
4,212,784
4,131,505
3,920,731
3,938,645
3,505,874
3,617,701
3,904,683
3,917,812
3,966,811
3,959,743
3,532,455
Gross Profit
1,425,541
1,761,047
2,166,208
2,524,938
1,546,411
1,508,392
1,522,870
1,587,031
1,514,939
1,435,705
1,350,789
2,585,394
1,267,325
1,163,551
1,206,947
Admin Expenses
1,603,323
1,650,508
1,683,082
1,744,022
1,416,056
1,507,030
637,452
1,746,438
1,852,311
1,451,574
1,315,608
2,881,888
1,318,864
1,366,628
1,401,353
Operating Profit
-177,782
110,539
483,126
780,916
130,355
1,362
885,418
-159,407
-337,372
-15,869
35,181
-296,494
-51,539
-203,077
-194,406
Interest Payable
113,304
53,761
24,023
30,358
39,589
10,885
14,843
15,503
62,132
53,629
26,096
106,802
86,812
121,472
131,948
Interest Receivable
256
775
79
42
31
20
134,628
135,278
259,618
129,834
128,432
116,151
107,496
Pre-Tax Profit
-290,830
57,553
219,772
389,300
90,766
-45,492
830,575
-226,890
-264,876
65,780
268,703
-273,462
-9,919
-208,398
-218,858
Tax
105,581
-98,672
-32,907
-274,992
25,074
28,497
-159,441
45,622
-11,205
-48,370
-58,077
20,796
-5,019
8,485
38,361
Profit After Tax
-185,249
-41,119
186,865
114,308
115,840
-16,995
671,134
-181,268
-276,081
17,410
210,626
-252,666
-14,938
-199,913
-180,497
Dividends Paid
20,000
80,340
19,660
10,000
20,000
20,000
10,000
10,000
10,000
20,000
Retained Profit
-185,249
-61,119
106,525
94,648
115,840
-16,995
671,134
-191,268
-296,081
-2,590
210,626
-262,666
-24,938
-209,913
-200,497
Employee Costs
1,583,966
1,639,259
1,735,811
1,709,733
1,596,570
1,661,007
1,752,725
1,623,015
1,385,327
1,417,075
1,418,187
3,040,386
1,547,306
1,727,906
1,756,016
Number Of Employees
64
67
74
78
80
77
85
80
71
75
72
76
82
78
76
EBITDA*
-66,030
233,774
610,809
873,478
201,869
98,768
1,003,085
-60,552
38,312
85,660
119,281
-214,534
35,080
-108,845
-104,580
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
7,973,434
6,893,353
6,957,132
4,246,032
3,285,114
3,292,686
3,416,246
3,726,917
3,770,492
3,684,237
3,536,053
3,507,083
3,653,935
3,666,455
3,712,675
Intangible Assets
19,275
31,778
12,173
17,848
23,524
14,125
283,190
306,789
330,388
353,987
377,586
401,185
Investments & Other
2,737,000
2,722,250
2,893,530
2,938,530
2,037,250
2,037,250
2,020,607
Debtors (Due After 1 year)
Total Fixed Assets
7,992,709
6,925,131
6,969,305
7,000,880
6,030,888
6,200,341
6,354,776
5,764,167
5,807,742
5,988,034
3,842,842
3,837,471
4,007,922
4,044,041
4,113,860
Stock & work in progress
1,016,065
1,319,649
1,427,066
1,232,303
766,287
1,059,059
919,240
931,994
939,445
864,357
857,124
1,128,689
1,315,972
1,307,497
1,171,103
Trade Debtors
549,727
528,298
605,276
520,718
307,186
340,351
439,318
512,982
376,598
363,083
396,281
455,705
443,991
511,241
427,097
Group Debtors
Misc Debtors
183,911
120,709
292,651
249,823
166,906
174,319
191,079
207,983
252,157
232,158
220,394
221,021
206,772
189,879
192,416
Cash
207,688
305,030
678,428
1,234,001
612,604
79,679
40,197
33,931
29,617
249,862
176,595
70,637
43,813
51,157
35,367
misc current assets
total current assets
1,957,391
2,273,686
3,003,421
3,236,845
1,852,983
1,653,408
1,589,834
1,686,890
1,597,817
1,709,460
1,650,394
1,876,052
2,010,548
2,059,774
1,825,983
total assets
9,950,100
9,198,817
9,972,726
10,237,725
7,883,871
7,853,749
7,944,610
7,451,057
7,405,559
7,697,494
5,493,236
5,713,523
6,018,470
6,103,815
5,939,843
Bank overdraft
420,836
384,314
153,949
470,131
531,925
259,018
396,552
Bank loan
60,000
60,000
60,000
59,134
60,000
62,259
62,258
62,258
62,258
62,258
62,119
Trade Creditors
786,365
707,034
948,799
1,065,440
912,723
890,986
690,767
974,884
926,405
819,605
814,913
901,166
843,694
1,192,593
851,440
Group/Directors Accounts
76,000
96,000
other short term finances
hp & lease commitments
12,926
6,699
8,333
8,890
8,890
15,092
16,407
13,885
20,493
8,358
7,759
4,862
other current liabilities
436,630
414,316
872,079
982,699
449,647
316,531
413,809
346,898
304,579
451,437
400,873
287,496
315,823
286,369
169,052
total current liabilities
1,235,921
1,188,049
1,889,211
2,117,029
1,430,394
1,358,609
1,637,819
1,719,981
1,405,426
1,341,659
1,285,803
1,721,051
1,753,700
1,800,238
1,484,025
loans
5,042
66,447
126,880
186,901
240,000
4,283
64,440
123,358
181,062
237,577
292,786
347,104
hp & lease commitments
15,090
6,699
18,419
3,943
12,833
10,465
8,074
21,959
10,509
18,867
Accruals and Deferred Income
other liabilities
provisions
218,959
52,479
191,199
1,116,134
904,324
937,838
969,862
857,646
943,278
926,192
95,235
66,063
80,180
81,840
89,850
total long term liabilities
1,919,049
2,012,521
1,457,976
2,482,433
2,624,168
2,096,671
2,279,327
2,303,720
2,632,520
2,295,141
1,179,460
965,125
2,193,757
1,697,626
2,335,954
total liabilities
3,154,970
3,200,570
3,347,187
4,599,462
4,054,562
3,455,280
3,917,146
4,023,701
4,037,946
3,636,800
2,465,263
2,686,176
3,947,457
3,497,864
3,819,979
net assets
6,795,130
5,998,247
6,625,539
5,638,263
3,829,309
4,398,469
4,027,464
3,427,356
3,367,613
4,060,694
3,027,973
3,027,347
2,071,013
2,605,951
2,119,864
total shareholders funds
6,795,130
5,998,247
6,625,539
5,638,263
3,829,309
4,398,469
4,027,464
3,427,356
3,367,613
4,060,694
3,027,973
3,027,347
2,071,013
2,605,951
2,119,864
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
-177,782
110,539
483,126
780,916
130,355
1,362
885,418
-159,407
-337,372
-15,869
35,181
-296,494
-51,539
-203,077
-194,406
Depreciation
99,249
116,095
122,008
86,886
66,663
97,406
117,667
98,855
92,494
77,930
60,501
58,361
63,020
70,633
72,477
Amortisation
12,503
7,140
5,675
5,676
4,851
283,190
23,599
23,599
23,599
23,599
23,599
17,349
Tax
105,581
-98,672
-32,907
-274,992
25,074
28,497
-159,441
45,622
-11,205
-48,370
-58,077
20,796
-5,019
8,485
38,361
Stock
-303,584
-107,417
194,763
466,016
-292,772
139,819
-12,754
-7,451
75,088
7,233
-271,565
-187,283
8,475
136,394
1,171,103
Debtors
84,631
-248,920
127,386
296,449
-40,578
-115,727
-90,568
92,210
33,514
-21,434
-60,051
25,963
-50,357
81,607
619,513
Creditors
79,331
-241,765
-116,641
152,717
21,737
200,219
-284,117
48,479
106,800
4,692
-86,253
57,472
-348,899
341,153
851,440
Accruals and Deferred Income
22,314
-457,763
-110,620
533,052
133,116
-97,278
66,911
42,319
-146,858
50,564
113,377
-28,327
29,454
117,317
169,052
Deferred Taxes & Provisions
166,480
-138,720
-924,935
211,810
-33,514
-32,024
112,216
-85,632
17,086
830,957
29,172
-14,117
-1,660
-8,010
89,850
Cash flow from operations
526,629
-346,809
-896,443
733,600
681,632
174,090
841,976
-94,523
-104,467
937,704
449,116
-17,390
-249,162
132,099
-746,493
Investing Activities
capital expenditure
135,367
119,296
88,310
-55,701
16,752
-80,776
66,794
-52,799
-24,413
-12,782
Change in Investments
-2,737,000
14,750
-171,280
-45,000
901,280
16,643
2,020,607
cash flow from investments
2,737,000
-14,750
171,280
180,367
-781,984
88,310
-72,344
-2,003,855
-80,776
66,794
-52,799
-24,413
-12,782
Financing Activities
Bank loans
-60,000
866
-866
60,000
-62,259
1
139
62,119
Group/Directors Accounts
-76,000
-20,000
96,000
Other Short Term Loans
Long term loans
-5,042
-61,405
-60,433
-60,021
-53,099
240,000
-4,283
-60,157
-58,918
-57,704
-56,515
-55,209
-54,318
347,104
Hire Purchase and Lease Commitments
21,317
-8,333
-12,277
14,476
-15,092
1,053
4,913
-20,493
23,585
-7,759
26,626
-4,862
4,862
other long term liabilities
share issue
982,132
-566,173
880,751
1,714,306
-685,000
388,000
-71,026
251,011
-397,000
1,035,311
-210,000
1,219,000
-510,000
696,000
2,320,361
interest
-113,048
-52,986
-23,944
-30,316
-39,589
-10,854
-14,843
-15,483
72,496
81,649
233,522
23,032
41,620
-5,321
-24,452
cash flow from financing
825,359
-688,897
784,097
1,639,311
-869,646
658,199
15,044
210,752
-423,335
1,050,284
-7,556
1,185,517
-523,589
631,638
2,709,994
cash and cash equivalents
cash
-97,342
-373,398
-555,573
621,397
532,925
39,482
6,266
4,314
-220,245
73,267
105,958
26,824
-7,344
15,790
35,367
overdraft
-420,836
36,522
230,365
153,949
-470,131
-61,794
272,907
-137,534
396,552
change in cash
-97,342
-373,398
-555,573
621,397
532,925
460,318
-30,256
-226,051
-374,194
73,267
576,089
88,618
-280,251
153,324
-361,185
job earnshaw & bros.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 job earnshaw & bros.limited. Get real-time insights into job earnshaw & bros.limited's credit score, group structure and payment trends.
Perform a competitor analysis for job earnshaw & bros.limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other mid companies, companies in WF4 area or any other competitors across 12 key performance metrics.
job earnshaw & bros.limited Ownership
JOB EARNSHAW & BROS.LIMITED group structure
Job Earnshaw & Bros.Limited has 1 subsidiary company.
The largest shareholders in Job Earnshaw & Bros.Limited include Anthony Daniel Earnshaw and Katherine Jane Race.
anthony daniel earnshaw
12.7%
katherine jane race
11.1%
david stuart earnshaw
11%
timothy earnshaw
7.6%
peter earnshaw
7.2%
susan elizabeth vincent
3.85%
david womersley earnshaw
3.75%
elizabeth sandell
3.35%
emma jane sutton
3.15%
richard john parkinson
3.15%
job earnshaw & bros.limited directors
Job Earnshaw & Bros.Limited currently has 3 directors.
The longest serving directors include
Mr Peter Earnshaw (Dec 1991) and
Mr David Earnshaw (Dec 1991).
47789 - Other retail sale of new goods in specialised stores (other than by opticians or commercial art galleries), n.e.c
32990 - Other manufacturing n.e.c.
02100 - Silviculture and other forestry activities
incorporation date
March 1911
age
114
incorporated
UK
ultimate parent company
None
accounts
Full Accounts
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
PARSONS ACCOUTANTS LTD
address
main offices, stocksmoor road, midgley, wakefield, west yorkshire, WF4 4JG
Bank
BARCLAYS BANK PLC, BARCLAYS BANK PLC
Legal Advisor
-
job earnshaw & bros.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 found 5 charges/mortgages relating to job earnshaw & bros.limited. Currently there are 3 open charges and 2 have been satisfied in the past.
job earnshaw & bros.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 JOB EARNSHAW & BROS.LIMITED. This can take several minutes, an email will notify you when this has completed.
job earnshaw & bros.limitedCompanies House Filings - See Documents
