Pomanda estimates the enterprise value of EMILE WOOLF & ASSOCIATES LIMITED at £3.5m based on a Turnover of £5.7m and 0.61x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of EMILE WOOLF & ASSOCIATES LIMITED at £0 based on an EBITDA of £0 and a 3.54x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of EMILE WOOLF & ASSOCIATES LIMITED at £1.4m based on Net Assets of £567.4k and 2.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emile Woolf & Associates LimitedOverview
Emile Woolf & Associates Limited is a live company located in maidenhead, SL6 3QU with a Companies House number of 01199642. It operates in the other education n.e.c. sector, SIC Code 85590. Founded in February 1975, it's largest shareholder is
emile woolf (holdings) ltd
with a 100% stake. Emile Woolf & Associates Limited is a mature,
mid sized company, Pomanda has estimated its turnover at
£5.7m with
declining
growth in recent years.
Pomanda's financial health check has awarded Emile Woolf & Associates Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
4 Strong
1 Regular
4 Weak
Size
annual sales of £5.7m, make it larger than the average company (£500.2k)
£5.7m - Emile Woolf & Associates Limited
£500.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (6.4%)
-1% - Emile Woolf & Associates Limited
6.4% - Industry AVG
Production
with a gross margin of 30.8%, this company has a higher cost of product (56.5%)
30.8% - Emile Woolf & Associates Limited
56.5% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Emile Woolf & Associates Limited
- - Industry AVG
Employees
with 63 employees, this is above the industry average (12)
63 - Emile Woolf & Associates Limited
12 - Industry AVG
Pay Structure
on an average salary of £29.5k, the company has an equivalent pay structure (£29.5k)
£29.5k - Emile Woolf & Associates Limited
£29.5k - Industry AVG
Efficiency
resulting in sales per employee of £91.1k, this is more efficient (£54.1k)
£91.1k - Emile Woolf & Associates Limited
£54.1k - Industry AVG
Debtor Days
it gets paid by customers after 64 days, this is later than average (18 days)
64 days - Emile Woolf & Associates Limited
18 days - Industry AVG
Creditor Days
its suppliers are paid after 41 days, this is slower than average (24 days)
41 days - Emile Woolf & Associates Limited
24 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Emile Woolf & Associates Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Emile Woolf & Associates Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 44.2%, this is a higher level of debt than the average (24.6%)
44.2% - Emile Woolf & Associates Limited
24.6% - Industry AVG
EMILE WOOLF & ASSOCIATES LIMITED financials
EXPORT
Emile Woolf & Associates Limited's latest turnover from December 2023 is estimated at £5.7 million and the company has net assets of £567.4 thousand. According to their latest financial statements, we estimate that Emile Woolf & Associates Limited has 63 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
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
5,740,914
5,271,713
5,315,361
5,830,506
5,683,333
5,328,945
7,005,556
7,453,779
7,429,946
7,383,305
7,626,910
6,643,090
5,815,868
199,629
350,148
Other Income Or Grants
Cost Of Sales
3,975,522
3,703,906
3,812,001
4,291,802
4,031,616
3,834,423
4,975,965
5,345,450
5,267,312
5,227,721
5,234,214
4,536,547
3,932,607
10,036
90,544
Gross Profit
1,765,392
1,567,808
1,503,360
1,538,704
1,651,717
1,494,522
2,029,591
2,108,328
2,162,634
2,155,584
2,392,696
2,106,543
1,883,261
189,593
259,604
Admin Expenses
1,765,392
1,567,819
1,503,361
1,538,703
1,653,487
1,752,833
2,035,238
2,134,031
2,188,558
2,168,044
2,371,772
2,039,109
1,762,469
27,603
14,614
Operating Profit
-11
-1
1
-1,770
-258,311
-5,647
-25,703
-25,924
-12,460
20,924
67,434
120,792
161,990
244,990
Interest Payable
64
75
Interest Receivable
30
38
64
101
198
2
1
Pre-Tax Profit
-11
-1
1
-1,770
-258,311
-5,647
-25,703
-25,894
-12,422
20,988
67,536
120,991
161,992
244,991
Tax
-4,827
-16,209
-31,458
Profit After Tax
-11
-1
1
-1,770
-258,311
-5,647
-25,703
-25,894
-12,422
16,161
51,327
89,533
161,992
244,991
Dividends Paid
Retained Profit
-11
-1
1
-1,770
-258,311
-5,647
-25,703
-25,894
-12,422
16,161
51,327
89,533
161,992
244,991
Employee Costs
1,860,161
1,659,460
1,810,846
1,820,020
1,610,280
1,532,915
2,002,077
2,170,641
2,020,433
2,067,174
2,119,179
1,902,954
1,650,812
67,647
Number Of Employees
63
59
66
68
63
61
83
91
84
84
89
81
72
3
EBITDA*
-11
-1
1
-1,770
-258,311
-5,647
-25,703
-25,924
-12,460
20,924
67,434
120,792
161,990
244,990
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
1,017,554
1,017,554
1,017,565
1,017,601
1,018,356
1,018,455
1,275,565
1,280,088
1,282,976
1,274,166
1,273,298
1,122,773
1,041,676
45,834
72,415
Group Debtors
840,212
419,567
Misc Debtors
568
35,020
Cash
12,130
3,057
22,528
17,939
61,416
61,152
misc current assets
total current assets
1,017,554
1,017,554
1,017,565
1,017,601
1,018,356
1,018,455
1,275,565
1,280,088
1,282,976
1,286,296
1,276,355
1,145,301
1,059,615
948,030
588,154
total assets
1,017,554
1,017,554
1,017,565
1,017,601
1,018,356
1,018,455
1,275,565
1,280,088
1,282,976
1,286,296
1,276,355
1,145,301
1,059,615
948,030
588,154
Bank overdraft
Bank loan
Trade Creditors
450,196
450,196
450,196
450,231
450,547
448,876
448,115
446,991
424,176
401,162
378,799
263,906
229,547
8,434
8,834
Group/Directors Accounts
198,941
other short term finances
hp & lease commitments
other current liabilities
120
777
total current liabilities
450,196
450,196
450,196
450,231
450,547
448,876
448,115
446,991
424,176
401,162
378,799
263,906
229,547
207,495
9,611
loans
hp & lease commitments
Accruals and Deferred Income
440
440
other liabilities
provisions
total long term liabilities
440
440
total liabilities
450,196
450,196
450,196
450,231
450,987
449,316
448,115
446,991
424,176
401,162
378,799
263,906
229,547
207,495
9,611
net assets
567,358
567,358
567,369
567,370
567,369
569,139
827,450
833,097
858,800
885,134
897,556
881,395
830,068
740,535
578,543
total shareholders funds
567,358
567,358
567,369
567,370
567,369
569,139
827,450
833,097
858,800
885,134
897,556
881,395
830,068
740,535
578,543
Dec 2023
Dec 2022
Dec 2021
Dec 2020
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
-11
-1
1
-1,770
-258,311
-5,647
-25,703
-25,924
-12,460
20,924
67,434
120,792
161,990
244,990
Depreciation
Amortisation
Tax
-4,827
-16,209
-31,458
Stock
Debtors
-11
-36
-755
-99
-257,110
-4,523
-2,888
8,810
868
150,525
81,097
155,062
359,612
527,002
Creditors
-35
-316
1,671
761
1,124
22,815
23,014
22,363
114,893
34,359
221,113
-400
8,834
Accruals and Deferred Income
-440
440
-120
-657
777
Deferred Taxes & Provisions
Cash flow from operations
-11,720
9,035
-19,535
4,487
155,265
-198,679
-272,401
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
-198,941
198,941
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-440
333,552
interest
30
38
64
101
198
-62
-74
cash flow from financing
-410
38
64
101
-198,743
198,879
333,478
cash and cash equivalents
cash
-12,130
9,073
-19,471
4,589
-43,477
264
61,152
overdraft
change in cash
-12,130
9,073
-19,471
4,589
-43,477
264
61,152
emile woolf & associates 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 emile woolf & associates limited. Get real-time insights into emile woolf & associates limited's credit score, group structure and payment trends.
Perform a competitor analysis for emile woolf & associates limited by selecting its closest rivals, whether from the EDUCATION sector, other mid companies, companies in SL6 area or any other competitors across 12 key performance metrics.
emile woolf & associates limited Ownership
EMILE WOOLF & ASSOCIATES LIMITED group structure
Emile Woolf & Associates Limited has no subsidiary companies.
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 7 charges/mortgages relating to emile woolf & associates limited. Currently there are 0 open charges and 7 have been satisfied in the past.
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 EMILE WOOLF & ASSOCIATES LIMITED. This can take several minutes, an email will notify you when this has completed.
emile woolf & associates limitedCompanies House Filings - See Documents
