Pomanda estimates the enterprise value of FORMAT OF BIRMINGHAM LIMITED at £1.5m based on a Turnover of £3.2m and 0.47x industry multiple (adjusted for size and gross margin).
format of birmingham limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FORMAT OF BIRMINGHAM LIMITED at £0 based on an EBITDA of £-4.5k and a 3.65x industry multiple (adjusted for size and gross margin).
format of birmingham limitedEstimated Valuation
£594.7k
Pomanda estimates the enterprise value of FORMAT OF BIRMINGHAM LIMITED at £594.7k based on Net Assets of £222.5k and 2.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Format Of Birmingham LimitedOverview
Format Of Birmingham Limited is a dissolved company that was located in lancashire, FY1 3PB with a Companies House number of 01054504. It operated in the retail sale of other second-hand goods in stores (not incl. antiques) sector, SIC Code 47799. Founded in May 1972, it's largest shareholder was
garry william charman
with a 66.7% stake. The last turnover for Format Of Birmingham Limited was estimated at £3.2m.
Pomanda's financial health check has awarded Format Of Birmingham Limited a 4 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 Rating4out of 5
5 Strong
1 Regular
4 Weak
Size
annual sales of £3.2m, make it larger than the average company (£423.6k)
£3.2m - Format Of Birmingham Limited
£423.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 290%, show it is growing at a faster rate (4.4%)
290% - Format Of Birmingham Limited
4.4% - Industry AVG
Production
with a gross margin of 44.6%, this company has a higher cost of product (73.1%)
44.6% - Format Of Birmingham Limited
73.1% - Industry AVG
Profitability
an operating margin of -0.1% make it less profitable than the average company (10.6%)
-0.1% - Format Of Birmingham Limited
10.6% - Industry AVG
Employees
with 48 employees, this is above the industry average (12)
48 - Format Of Birmingham Limited
12 - Industry AVG
Pay Structure
on an average salary of £17.9k, the company has an equivalent pay structure (£17.9k)
£17.9k - Format Of Birmingham Limited
£17.9k - Industry AVG
Efficiency
resulting in sales per employee of £66k, this is more efficient (£38.3k)
£66k - Format Of Birmingham Limited
£38.3k - Industry AVG
Debtor Days
it gets paid by customers after 35 days, this is later than average (8 days)
35 days - Format Of Birmingham Limited
8 days - Industry AVG
Creditor Days
its suppliers are paid after 18 days, this is quicker than average (46 days)
18 days - Format Of Birmingham Limited
46 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Format Of Birmingham Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Format Of Birmingham Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 28.7%, this is a lower level of debt than the average (49.9%)
28.7% - Format Of Birmingham Limited
49.9% - Industry AVG
FORMAT OF BIRMINGHAM LIMITED financials
EXPORT
Format Of Birmingham Limited's latest turnover from December 2019 is estimated at £3.2 million and the company has net assets of £222.5 thousand. According to their latest financial statements, we estimate that Format Of Birmingham Limited has 48 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
3,167,245
909,509
1,113,983
53,239
63,485
68,101
70,170
58,638
51,379
64,753
Other Income Or Grants
Cost Of Sales
1,753,565
516,101
647,795
34,893
41,163
41,902
42,848
34,434
30,222
39,055
Gross Profit
1,413,680
393,408
466,187
18,346
22,322
26,199
27,322
24,203
21,156
25,698
Admin Expenses
1,418,137
431,744
442,105
-94,074
33,820
72,783
22,414
27,993
19,615
21,212
-286,302
Operating Profit
-4,457
-38,336
24,082
112,420
-11,498
-46,584
4,908
-3,790
1,541
4,486
286,302
Interest Payable
Interest Receivable
686
422
365
474
447
375
508
562
249
Pre-Tax Profit
-4,457
-38,336
24,768
112,841
-11,133
-46,110
5,355
-3,415
2,049
5,049
286,551
Tax
-4,706
-22,568
-1,232
-533
-1,414
-80,234
Profit After Tax
-4,457
-38,336
20,062
90,273
-11,133
-46,110
4,123
-3,415
1,516
3,635
206,317
Dividends Paid
Retained Profit
-4,457
-38,336
20,062
90,273
-11,133
-46,110
4,123
-3,415
1,516
3,635
206,317
Employee Costs
859,037
36,555
34,900
33,454
34,715
17,518
18,016
17,413
15,616
15,231
Number Of Employees
48
2
2
2
2
1
1
1
1
1
EBITDA*
-4,457
-38,336
24,082
112,490
-11,405
-46,459
5,074
-3,569
1,836
4,879
286,826
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
119
158
210
280
373
498
664
885
1,180
1,573
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
119
158
210
280
373
498
664
885
1,180
1,573
Stock & work in progress
16,511
110,954
106,802
107,264
139,467
133,704
86,740
105,151
Trade Debtors
311,965
236,216
296,154
4,131
4,123
3,895
3,192
4,449
4,658
Group Debtors
Misc Debtors
3,690
4,275
Cash
274,266
62,976
83,167
106,409
72,221
77,728
125,402
99,568
misc current assets
total current assets
311,965
236,216
296,154
294,467
178,205
194,100
217,796
215,583
214,624
216,591
209,377
total assets
311,965
236,335
296,312
294,677
178,485
194,473
218,294
216,247
215,509
217,771
210,950
Bank overdraft
Bank loan
Trade Creditors
86,575
5,778
28,129
28,232
5,918
8,094
3,764
7,673
4,455
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
49,329
23,396
total current liabilities
86,575
5,778
28,129
49,329
23,396
28,232
5,918
8,094
3,764
7,673
4,455
loans
hp & lease commitments
Accruals and Deferred Income
2,915
3,625
2,915
other liabilities
provisions
42
56
75
100
177
46
78
total long term liabilities
2,915
3,625
2,915
42
56
75
100
177
46
78
total liabilities
89,490
9,403
31,044
49,371
23,452
28,307
6,018
8,094
3,941
7,719
4,533
net assets
222,475
226,932
265,268
245,306
155,033
166,166
212,276
208,153
211,568
210,052
206,417
total shareholders funds
222,475
226,932
265,268
245,306
155,033
166,166
212,276
208,153
211,568
210,052
206,417
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
-4,457
-38,336
24,082
112,420
-11,498
-46,584
4,908
-3,790
1,541
4,486
286,302
Depreciation
70
93
125
166
221
295
393
524
Amortisation
Tax
-4,706
-22,568
-1,232
-533
-1,414
-80,234
Stock
-16,511
-94,443
4,152
-462
-32,203
5,763
46,964
-18,411
105,151
Debtors
75,749
-59,938
292,464
-585
144
8
228
703
-1,257
-209
4,658
Creditors
80,797
-22,351
28,129
-28,232
22,314
-2,176
4,330
-3,909
3,218
4,455
Accruals and Deferred Income
-710
710
-46,414
25,933
23,396
Deferred Taxes & Provisions
-42
-14
-19
-25
100
-177
131
-32
78
Cash flow from operations
-119
-39
-274,904
210,869
-20,556
-23,716
33,741
-5,882
-48,182
25,271
101,316
Investing Activities
capital expenditure
119
39
52
-2,097
Change in Investments
cash flow from investments
119
39
52
-2,097
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
686
422
365
474
447
375
508
562
249
cash flow from financing
586
422
365
474
447
375
508
562
349
cash and cash equivalents
cash
-274,266
211,290
-20,191
-23,242
34,188
-5,507
-47,674
25,834
99,568
overdraft
change in cash
-274,266
211,290
-20,191
-23,242
34,188
-5,507
-47,674
25,834
99,568
format of birmingham 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 format of birmingham limited. Get real-time insights into format of birmingham limited's credit score, group structure and payment trends.
Perform a competitor analysis for format of birmingham limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other undefined companies, companies in FY1 area or any other competitors across 12 key performance metrics.
format of birmingham limited Ownership
FORMAT OF BIRMINGHAM LIMITED group structure
Format Of Birmingham Limited has no subsidiary companies.
Ultimate parent company
FORMAT OF BIRMINGHAM LIMITED
01054504
FORMAT OF BIRMINGHAM LIMITED Shareholders
The largest shareholders in Format Of Birmingham Limited include Garry William Charman and David Vice.
garry william charman
66.67%
david vice
33.33%
format of birmingham limited directors
Format Of Birmingham Limited currently has 2 directors.
The longest serving directors include
Mr Garry Charman (Jul 1991) and
Mr David Vice (Jul 1991).
47799 - Retail sale of second-hand goods (other than antiques and antique books) in stores
incorporation date
May 1972
age
53
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2019
previous names
peter ireland (format) limited (October 1984)
accountant
-
auditor
-
address
269 church street, blackpool, lancashire, FY1 3PB
Bank
-
Legal Advisor
-
format of birmingham 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 did not find charges/mortgages relating to format of birmingham limited.
format of birmingham 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 FORMAT OF BIRMINGHAM LIMITED. This can take several minutes, an email will notify you when this has completed.
format of birmingham limitedCompanies House Filings - See Documents
