Pomanda estimates the enterprise value of BOARDMAN TRANSFORMERS LIMITED at £1.6m based on a Turnover of £1.9m and 0.85x industry multiple (adjusted for size and gross margin).
boardman transformers limitedEstimated Valuation
£1.3m
Pomanda estimates the enterprise value of BOARDMAN TRANSFORMERS LIMITED at £1.3m based on an EBITDA of £270.7k and a 4.81x industry multiple (adjusted for size and gross margin).
boardman transformers limitedEstimated Valuation
£2.5m
Pomanda estimates the enterprise value of BOARDMAN TRANSFORMERS LIMITED at £2.5m based on Net Assets of £1.2m and 2.1x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Boardman Transformers LimitedOverview
Boardman Transformers Limited is a live company located in ulverston, LA12 9EE with a Companies House number of 00624978. It operates in the manufacture of electric motors, generators and transformers sector, SIC Code 27110. Founded in April 1959, it's largest shareholder is
bluefield holdings limited
with a 99.7% stake. Boardman Transformers Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.9m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Boardman Transformers Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
5 Strong
3 Regular
4 Weak
Size
annual sales of £1.9m, make it smaller than the average company (£19.5m)
£1.9m - Boardman Transformers Limited
£19.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a slower rate (10.8%)
7% - Boardman Transformers Limited
10.8% - Industry AVG
Production
with a gross margin of 24.5%, this company has a comparable cost of product (24.5%)
24.5% - Boardman Transformers Limited
24.5% - Industry AVG
Profitability
an operating margin of 11.8% make it more profitable than the average company (4.2%)
11.8% - Boardman Transformers Limited
4.2% - Industry AVG
Employees
with 10 employees, this is below the industry average (110)
10 - Boardman Transformers Limited
110 - Industry AVG
Pay Structure
on an average salary of £51.9k, the company has an equivalent pay structure (£51.9k)
£51.9k - Boardman Transformers Limited
£51.9k - Industry AVG
Efficiency
resulting in sales per employee of £188.6k, this is equally as efficient (£202.5k)
£188.6k - Boardman Transformers Limited
£202.5k - Industry AVG
Debtor Days
it gets paid by customers after 100 days, this is later than average (65 days)
100 days - Boardman Transformers Limited
65 days - Industry AVG
Creditor Days
its suppliers are paid after 82 days, this is slower than average (46 days)
82 days - Boardman Transformers Limited
46 days - Industry AVG
Stock Days
it holds stock equivalent to 23 days, this is less than average (93 days)
23 days - Boardman Transformers Limited
93 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 31 weeks, this is more cash available to meet short term requirements (10 weeks)
31 weeks - Boardman Transformers Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 34.5%, this is a lower level of debt than the average (62.7%)
34.5% - Boardman Transformers Limited
62.7% - Industry AVG
BOARDMAN TRANSFORMERS LIMITED financials
EXPORT
Boardman Transformers Limited's latest turnover from March 2024 is estimated at £1.9 million and the company has net assets of £1.2 million. According to their latest financial statements, Boardman Transformers Limited has 10 employees and maintains cash reserves of £377.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
1,886,484
2,314,975
2,372,791
1,538,976
1,830,363
2,030,727
1,440,272
1,398,109
1,042,617
2,185,492
2,425,553
1,819,020
1,849,076
1,695,158
1,263,287
Other Income Or Grants
Cost Of Sales
1,425,202
1,750,381
1,806,250
1,155,891
1,292,237
1,208,352
887,164
1,072,571
772,347
1,575,206
1,802,915
1,391,845
1,426,764
1,298,783
951,534
Gross Profit
461,282
564,594
566,541
383,085
538,125
822,375
553,108
325,538
270,270
610,286
622,638
427,175
422,312
396,375
311,752
Admin Expenses
239,007
384,514
490,123
-37,369
341,920
293,543
340,962
308,957
358,132
442,117
505,059
482,114
342,443
400,842
269,706
Operating Profit
222,275
180,080
76,418
420,454
196,205
528,832
212,146
16,581
-87,862
168,169
117,579
-54,939
79,869
-4,467
42,046
Interest Payable
2,794
3,670
3,374
2,040
245
4,753
4,475
716
411
Interest Receivable
16,160
5,131
248
34
6
1
5
29
20
37
43
6
Pre-Tax Profit
235,640
181,541
73,293
418,448
195,967
524,080
207,671
15,871
-88,244
168,189
117,579
-54,902
79,912
-4,461
42,046
Tax
-58,910
-34,493
-13,926
-79,505
-37,234
-58,263
-37,695
-3,174
-35,320
-27,043
-20,777
-11,773
Profit After Tax
176,730
147,048
59,367
338,943
158,733
465,817
169,976
12,697
-88,244
132,869
90,536
-54,902
59,135
-4,461
30,273
Dividends Paid
275,000
234,000
Retained Profit
176,730
147,048
59,367
338,943
158,733
190,817
-64,024
12,697
-88,244
132,869
90,536
-54,902
59,135
-4,461
30,273
Employee Costs
518,824
468,902
643,341
615,492
635,494
101,482
100,612
378,025
340,451
618,496
664,955
468,555
458,403
408,380
303,538
Number Of Employees
10
10
15
15
15
13
9
10
9
17
18
13
13
12
9
EBITDA*
270,747
223,133
114,315
453,529
230,247
565,169
241,480
52,793
-48,563
188,025
142,131
-30,959
97,064
3,765
48,740
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
202,311
216,673
201,177
155,373
163,566
177,721
214,058
203,463
224,440
261,734
93,574
107,244
114,528
49,347
52,135
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
202,311
216,673
201,177
155,373
163,566
177,721
214,058
203,463
224,440
261,734
93,574
107,244
114,528
49,347
52,135
Stock & work in progress
90,983
95,992
106,000
38,333
40,348
40,623
51,106
49,293
50,230
50,320
58,210
57,160
58,065
67,940
58,034
Trade Debtors
516,902
803,153
637,897
328,917
427,291
340,004
273,564
400,895
289,550
526,914
547,561
355,532
424,369
402,493
234,852
Group Debtors
633,617
299,805
581,811
239,970
83,420
35,000
Misc Debtors
1,023
812
50,101
601,712
276,225
221,322
164,569
153,210
118,741
98,470
Cash
377,468
238,137
3,317
62,821
4,351
8,293
534
533
3,855
7,910
3
14,783
2,520
misc current assets
total current assets
1,619,993
1,437,899
1,379,126
1,271,753
831,635
645,242
489,773
603,931
462,376
585,144
605,774
412,692
497,217
472,953
391,356
total assets
1,822,304
1,654,572
1,580,303
1,427,126
995,201
822,963
703,831
807,394
686,816
846,878
699,348
519,936
611,745
522,300
443,491
Bank overdraft
10,343
10,000
10,000
8,037
8,037
4,196
8,119
Bank loan
2,120
10,831
Trade Creditors
321,139
391,464
376,609
257,465
251,417
272,974
228,462
242,802
172,865
571,436
548,448
426,805
431,113
451,355
359,798
Group/Directors Accounts
other short term finances
hp & lease commitments
35,026
36,178
29,443
31,040
other current liabilities
288,955
216,347
293,333
300,953
255,982
185,895
262,869
278,172
206,770
total current liabilities
620,437
617,811
679,942
566,455
515,436
493,895
531,705
560,656
421,506
571,436
548,448
426,805
431,113
451,355
359,798
loans
8,854
20,478
31,126
50,803
1,826
hp & lease commitments
8,840
16,876
50,751
61,340
90,783
Accruals and Deferred Income
other liabilities
14,497
22,824
55,591
88,190
37,638
45,925
provisions
total long term liabilities
8,854
20,478
31,126
50,803
8,840
16,876
50,751
61,340
92,609
14,497
22,824
55,591
88,190
37,638
45,925
total liabilities
629,291
638,289
711,068
617,258
524,276
510,771
582,456
621,996
514,115
585,933
571,272
482,396
519,303
488,993
405,723
net assets
1,193,013
1,016,283
869,235
809,868
470,925
312,192
121,375
185,398
172,701
260,945
128,076
37,540
92,442
33,307
37,768
total shareholders funds
1,193,013
1,016,283
869,235
809,868
470,925
312,192
121,375
185,398
172,701
260,945
128,076
37,540
92,442
33,307
37,768
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
222,275
180,080
76,418
420,454
196,205
528,832
212,146
16,581
-87,862
168,169
117,579
-54,939
79,869
-4,467
42,046
Depreciation
48,472
43,053
37,897
33,075
34,042
36,337
29,334
36,212
39,299
19,856
24,552
23,980
17,195
8,232
6,694
Amortisation
Tax
-58,910
-34,493
-13,926
-79,505
-37,234
-58,263
-37,695
-3,174
-35,320
-27,043
-20,777
-11,773
Stock
-5,009
-10,008
67,667
-2,015
-275
-10,483
1,813
-937
-90
-7,890
1,050
-905
-9,875
9,906
58,034
Debtors
47,772
-166,039
99,210
383,663
190,610
158,193
-115,972
145,814
-118,623
-20,647
192,029
-68,837
21,876
69,171
333,322
Creditors
-70,325
14,855
119,144
6,048
-21,557
44,512
-14,340
69,937
-398,571
22,988
121,643
-4,308
-20,242
91,557
359,798
Accruals and Deferred Income
72,608
-76,986
-7,620
44,971
70,087
-76,974
-15,303
71,402
206,770
Deferred Taxes & Provisions
Cash flow from operations
171,357
302,556
45,036
43,395
51,208
326,734
288,301
46,081
-121,651
204,230
43,652
34,475
44,044
16,245
5,409
Investing Activities
capital expenditure
-34,110
-58,549
-83,701
-24,882
-19,887
-39,929
-15,235
-2,005
-188,016
-10,882
-16,696
-82,376
-5,444
-58,829
Change in Investments
cash flow from investments
-34,110
-58,549
-83,701
-24,882
-19,887
-39,929
-15,235
-2,005
-188,016
-10,882
-16,696
-82,376
-5,444
-58,829
Financing Activities
Bank loans
-2,120
-8,711
10,831
Group/Directors Accounts
Other Short Term Loans
Long term loans
-11,624
-10,648
-19,677
50,803
-1,826
1,826
Hire Purchase and Lease Commitments
-8,840
-43,062
-35,027
-3,854
-31,040
121,823
other long term liabilities
-14,497
-8,327
-32,767
-32,599
50,552
-8,287
45,925
share issue
1
7,495
interest
13,366
1,461
-3,126
-2,006
-239
-4,752
-4,475
-711
-382
20
37
43
6
cash flow from financing
1,742
-9,187
-22,803
39,957
-43,301
-39,779
-10,448
-42,288
119,601
-8,307
-32,767
-32,562
50,595
-8,281
53,420
cash and cash equivalents
cash
139,331
234,820
-59,504
58,470
-3,942
7,759
1
-3,322
-4,055
7,907
3
-14,783
12,263
2,520
overdraft
343
1,963
8,037
-4,196
-3,923
8,119
change in cash
138,988
234,820
-61,467
58,470
-11,979
11,955
3,924
-11,441
-4,055
7,907
3
-14,783
12,263
2,520
boardman transformers 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 boardman transformers limited. Get real-time insights into boardman transformers limited's credit score, group structure and payment trends.
Perform a competitor analysis for boardman transformers limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in LA12 area or any other competitors across 12 key performance metrics.
boardman transformers limited Ownership
BOARDMAN TRANSFORMERS LIMITED group structure
Boardman Transformers Limited has no subsidiary companies.
units 1&2 low mill business park, watery lane, ulverston, cumbria, LA12 9EE
Bank
BARCLAYS BANK PLC
Legal Advisor
-
boardman transformers 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 3 charges/mortgages relating to boardman transformers limited. Currently there are 1 open charges and 2 have been satisfied in the past.
boardman transformers 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 BOARDMAN TRANSFORMERS LIMITED. This can take several minutes, an email will notify you when this has completed.
boardman transformers limitedCompanies House Filings - See Documents
