C.j. Woodley Limited

POWER SEARCH PRICING

SOLUTIONS

c.j. woodley limited Company Information

Live

MatureSmallDeclining

Company Number

01271682

Website

Registered Address

brookside, burrow, newton poppleford, sidmouth devon, EX10 0BP

Industry

Development of building projects

Telephone

01395568687

Next Accounts Due

April 2025

Group Structure

View All

Directors

Christopher Woodley33 Years

Margaret Woodley33 Years

Shareholders

margaret woodley 30%

christopher woodley 30%

View All

c.j. woodley limited Estimated Valuation

£618.5k

Pomanda estimates the enterprise value of C.J. WOODLEY LIMITED at £618.5k based on Net Assets of £399.6k and 1.55x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

C.j. Woodley Limited is a live company located in newton poppleford, EX10 0BP with a Companies House number of 01271682. It operates in the development of building projects sector, SIC Code 41100. Founded in August 1976, it's largest shareholder is margaret woodley with a 30% stake. C.j. Woodley Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.1m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded C.J. Woodley Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

2 Regular

7 Weak

Size

annual sales of £1.1m, make it smaller than the average company (£2.3m)

Growth

3 year (CAGR) sales growth of -15%, show it is growing at a slower rate (3.2%)

EXPORT

C.J. Woodley Limited's latest turnover from July 2023 is estimated at £1.1 million and the company has net assets of £399.6 thousand. According to their latest financial statements, C.J. Woodley Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Turnover	1,082,411	1,084,625	1,018,361	1,789,522	1,284,993	2,168,452	2,489,372	432,851	232,246	288,602	567,537	590,881	445,398	748,169	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	983,419	984,759	934,723	1,621,354	1,156,377	1,942,177	2,210,442	384,696	207,256	257,303	506,494	534,238	401,330	674,210	0
Gross Profit	98,992	99,866	83,638	168,168	128,616	226,276	278,929	48,155	24,991	31,300	61,042	56,643	44,068	73,959	0
Admin Expenses	144,063	145,939	128,754	49,349	372,925	187,297	298,417	104,986	-87,453	247,196	-68,360	67,627	-2,121	57,955	-991,730
Operating Profit	-45,071	-46,073	-45,116	118,819	-244,309	38,979	-19,488	-56,831	112,444	-215,896	129,402	-10,984	46,189	16,004	991,730
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	327	1,685	1,897	868	197	602	595	500	312
Pre-Tax Profit	-45,071	-46,073	-45,116	118,819	-244,309	38,979	-19,161	-55,146	114,341	-215,028	129,599	-10,383	46,784	16,504	992,042
Tax	0	0	0	-22,576	0	-7,406	0	0	-22,868	0	-29,808	0	-12,164	-4,621	-277,772
Profit After Tax	-45,071	-46,073	-45,116	96,243	-244,309	31,573	-19,161	-55,146	91,473	-215,028	99,791	-10,383	34,620	11,883	714,270
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-45,071	-46,073	-45,116	96,243	-244,309	31,573	-19,161	-55,146	91,473	-215,028	99,791	-10,383	34,620	11,883	714,270
Employee Costs	242,289	224,810	223,123	260,529	262,209	171,970	168,464	41,046	39,813	37,197	36,058	36,139	34,743	67,149	0
Number Of Employees	5	5	5	6	6	4	4	1	1	1	1	1	1	2	0
EBITDA*	-45,071	-46,073	-45,116	118,819	-244,309	38,979	-19,488	-50,764	120,514	-209,985	132,175	-7,445	50,879	22,040	999,532

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Tangible Assets	6,681	8,875	11,417	6,055	7,970	10,568	13,958	18,520	24,589	18,096	8,745	11,120	14,658	18,798	23,959
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	6,681	8,875	11,417	6,055	7,970	10,568	13,958	18,520	24,589	18,096	8,745	11,120	14,658	18,798	23,959
Stock & work in progress	0	0	0	0	0	0	0	530,000	304,700	231,750	1,031,750	602,231	687,981	850,000	617,775
Trade Debtors	455,521	486,800	496,540	806,978	512,726	751,027	885,765	131,249	55,409	90,064	70,734	172,033	74,734	115,926	101,967
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	1,554	1,385	1,404	15,887	1,241	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	261,728	412,253	346,560	521	78,191	162,409	75,531	124,630
misc current assets	0	0	0	0	0	1,197	1,131	0	0	0	0	0	0	0	0
total current assets	457,075	488,185	497,944	822,865	513,967	752,224	886,896	922,977	772,362	668,374	1,103,005	852,455	925,124	1,041,457	844,372
total assets	463,756	497,060	509,361	828,920	521,937	762,792	900,854	941,497	796,951	686,470	1,111,750	863,575	939,782	1,060,255	868,331
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	64,190	52,423	18,651	32,949	82,354	78,900	58,134	63,585	60,410	42,700	255,228	106,458	171,694	322,288	137,052
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	64,190	52,423	18,651	32,949	82,354	78,900	58,134	63,585	60,410	42,700	255,228	106,458	171,694	322,288	137,052
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	260,145	0	0	190,401	197,730	0	0	0	0	0	3,675	7,989
provisions	0	0	0	0	0	0	0	3,702	4,915	3,617	1,341	1,727	2,315	3,139	4,020
total long term liabilities	0	0	0	260,145	0	0	190,401	201,432	4,915	3,617	1,341	1,727	2,315	6,814	12,009
total liabilities	64,190	52,423	18,651	293,094	82,354	78,900	248,535	265,017	65,325	46,317	256,569	108,185	174,009	329,102	149,061
net assets	399,566	444,637	490,710	535,826	439,583	683,892	652,319	676,480	731,626	640,153	855,181	755,390	765,773	731,153	719,270
total shareholders funds	399,566	444,637	490,710	535,826	439,583	683,892	652,319	676,480	731,626	640,153	855,181	755,390	765,773	731,153	719,270

	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Operating Activities
Operating Profit	-45,071	-46,073	-45,116	118,819	-244,309	38,979	-19,488	-56,831	112,444	-215,896	129,402	-10,984	46,189	16,004	991,730
Depreciation	0	0	0	0	0	0	0	6,067	8,070	5,911	2,773	3,539	4,690	6,036	7,802
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	-22,576	0	-7,406	0	0	-22,868	0	-29,808	0	-12,164	-4,621	-277,772
Stock	0	0	0	0	0	0	-530,000	225,300	72,950	-800,000	429,519	-85,750	-162,019	232,225	617,775
Debtors	-31,110	-9,759	-324,921	308,898	-237,060	-134,738	754,516	75,840	-34,655	19,330	-101,299	97,299	-41,192	13,959	101,967
Creditors	11,767	33,772	-14,298	-49,405	3,454	20,766	-5,451	3,175	17,710	-212,528	148,770	-65,236	-150,594	185,236	137,052
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	-3,702	-1,213	1,298	2,276	-386	-588	-824	-881	4,020
Cash flow from operations	-2,194	-2,542	265,507	-262,060	-3,795	187,077	-253,157	-349,942	78,359	360,433	-77,469	-84,818	90,508	-44,410	143,090
Investing Activities
capital expenditure	2,194	2,542	-5,362	1,915	2,598	3,390	4,562	2	-14,563	-15,262	-398	-1	-550	-875	-31,761
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	2,194	2,542	-5,362	1,915	2,598	3,390	4,562	2	-14,563	-15,262	-398	-1	-550	-875	-31,761
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	-260,145	260,145	0	-190,401	-7,329	197,730	0	0	0	0	-3,675	-4,314	7,989
share issue	0	0	0	0	0	0	-5,000	0	0	0	0	0	0	0	5,000
interest	0	0	0	0	0	0	327	1,685	1,897	868	197	602	595	500	312
cash flow from financing	0	0	-260,145	260,145	0	-190,401	-12,002	199,415	1,897	868	197	602	-3,080	-3,814	13,301
cash and cash equivalents
cash	0	0	0	0	0	0	-261,728	-150,525	65,693	346,039	-77,670	-84,218	86,878	-49,099	124,630
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-261,728	-150,525	65,693	346,039	-77,670	-84,218	86,878	-49,099	124,630

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for c.j. woodley limited. Get real-time insights into c.j. woodley limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for c.j. woodley limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in EX10 area or any other competitors across 12 key performance metrics.

C.J. WOODLEY LIMITED group structure

C.J. Woodley Limited has no subsidiary companies.

Ultimate parent company

C.J. WOODLEY LIMITED

01271682

C.J. WOODLEY LIMITED Shareholders

margaret woodley	30%
christopher woodley	30%
helen plant	20%
i. woodley	20%

C.J. Woodley Limited currently has 2 directors. The longest serving directors include Mr Christopher Woodley (Jun 1991) and Ms Margaret Woodley (Jun 1991).

officer	country	age	start	end	role
Mr Christopher Woodley		79 years	Jun 1991	-	Director
Ms Margaret Woodley		76 years	Jun 1991	-	Director

P&L

July 2023

turnover

1.1m

operating profit

-45.1k

gross margin

9.2%

-0.67%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

July 2023

net assets

399.6k

-0.1%

total assets

463.8k

-0.07%

cash

net assets

Total assets minus all liabilities

Similar Companies

gadd properties (south west) limited

1.5

glenarm holdings limited

map design and build ltd

longclose ltd

4.5

oakleigh property developments limited

company number

01271682

Type

Private limited with Share Capital

industry

41100 - Development of building projects

incorporation date

August 1976

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

last accounts submitted

July 2023

address

brookside, burrow, newton poppleford, sidmouth devon, EX10 0BP

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 13 charges/mortgages relating to c.j. woodley limited. Currently there are 10 open charges and 3 have been satisfied in the past.

c.j. woodley limited Company Information

c.j. woodley limited Estimated Valuation

c.j. woodley limited Estimated Valuation

c.j. woodley limited Estimated Valuation

C.j. Woodley Limited Overview

C.j. Woodley Limited Health Check

C.J. WOODLEY LIMITED financials

c.j. woodley limited Credit Report and Business Information

C.j. Woodley Limited Competitor Analysis

c.j. woodley limited Ownership

c.j. woodley limited directors

c.j. woodley limited company details

c.j. woodley limited Charges & Mortgages

c.j. woodley limited Companies House Filings - See Documents