marwood electrical company limited Company Information
Company Number
01343397
Website
www.marwoodelectrical.co.ukRegistered Address
34-40 high street, wanstead, wanstead, london, E11 2RJ
Industry
Wholesale of electronic and telecommunications equipment and parts
Telephone
441892835211
Next Accounts Due
September 2025
Group Structure
View All
Shareholders
roger alistair woodcock & marian elaine woodcock & nicholas gavin woodcock & william george woodcock 50%
nicholas gavin woodcock & marian elaine woodcock & roger alistair woodcock & william george woodcock 30%
View Allmarwood electrical company limited Estimated Valuation
Pomanda estimates the enterprise value of MARWOOD ELECTRICAL COMPANY LIMITED at £14.7m based on a Turnover of £31.3m and 0.47x industry multiple (adjusted for size and gross margin).
marwood electrical company limited Estimated Valuation
Pomanda estimates the enterprise value of MARWOOD ELECTRICAL COMPANY LIMITED at £1.8m based on an EBITDA of £397.9k and a 4.51x industry multiple (adjusted for size and gross margin).
marwood electrical company limited Estimated Valuation
Pomanda estimates the enterprise value of MARWOOD ELECTRICAL COMPANY LIMITED at £37.2m based on Net Assets of £19.3m and 1.93x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Marwood Electrical Company Limited Overview
Marwood Electrical Company Limited is a live company located in wanstead, E11 2RJ with a Companies House number of 01343397. It operates in the wholesale of electronic and telecommunications equipment and parts sector, SIC Code 46520. Founded in December 1977, it's largest shareholder is roger alistair woodcock & marian elaine woodcock & nicholas gavin woodcock & william george woodcock with a 50% stake. Marwood Electrical Company Limited is a mature, large sized company, Pomanda has estimated its turnover at £31.3m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Marwood Electrical Company Limited Health Check
Pomanda's financial health check has awarded Marwood Electrical Company Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs
6 Strong
2 Regular
4 Weak
Size
annual sales of £31.3m, make it larger than the average company (£15.1m)
£31.3m - Marwood Electrical Company Limited
£15.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (7.6%)
3% - Marwood Electrical Company Limited
7.6% - Industry AVG
Production
with a gross margin of 10%, this company has a higher cost of product (24.4%)
10% - Marwood Electrical Company Limited
24.4% - Industry AVG
Profitability
an operating margin of 0.4% make it less profitable than the average company (4.4%)
0.4% - Marwood Electrical Company Limited
4.4% - Industry AVG
Employees
with 52 employees, this is above the industry average (31)
52 - Marwood Electrical Company Limited
31 - Industry AVG
Pay Structure
on an average salary of £40.4k, the company has a lower pay structure (£55k)
£40.4k - Marwood Electrical Company Limited
£55k - Industry AVG
Efficiency
resulting in sales per employee of £601.1k, this is more efficient (£495.6k)
£601.1k - Marwood Electrical Company Limited
£495.6k - Industry AVG
Debtor Days
it gets paid by customers after 55 days, this is near the average (59 days)
55 days - Marwood Electrical Company Limited
59 days - Industry AVG
Creditor Days
its suppliers are paid after 22 days, this is quicker than average (31 days)
22 days - Marwood Electrical Company Limited
31 days - Industry AVG
Stock Days
it holds stock equivalent to 58 days, this is in line with average (64 days)
58 days - Marwood Electrical Company Limited
64 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 210 weeks, this is more cash available to meet short term requirements (12 weeks)
210 weeks - Marwood Electrical Company Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 11.6%, this is a lower level of debt than the average (56.8%)
11.6% - Marwood Electrical Company Limited
56.8% - Industry AVG
MARWOOD ELECTRICAL COMPANY LIMITED financials
Marwood Electrical Company Limited's latest turnover from December 2023 is £31.3 million and the company has net assets of £19.3 million. According to their latest financial statements, Marwood Electrical Company Limited has 52 employees and maintains cash reserves of £10 million 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 | 31,254,682 | 29,391,914 | 32,399,729 | 28,666,818 | 34,783,509 | 36,445,781 | 44,542,706 | 53,937,685 | 46,016,990 | 35,377,247 | 35,824,508 | 33,112,925 | 29,093,530 | 28,853,748 | 32,290,302 |
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost Of Sales | 28,131,152 | 26,327,251 | 29,253,820 | 25,847,693 | 31,212,669 | 32,897,789 | 40,294,390 | 49,489,161 | 41,970,952 | 31,949,428 | 32,398,928 | 29,962,147 | 26,136,799 | 25,625,043 | 28,517,220 |
Gross Profit | 3,123,530 | 3,064,663 | 3,145,909 | 2,819,125 | 3,570,840 | 3,547,992 | 4,248,316 | 4,448,524 | 4,046,038 | 3,427,819 | 3,425,580 | 3,150,778 | 2,956,731 | 3,228,705 | 3,773,082 |
Admin Expenses | 2,986,121 | 2,919,710 | 3,141,744 | 2,869,434 | 2,824,015 | 3,000,240 | 3,093,882 | 3,026,714 | 2,884,485 | 2,661,520 | 2,543,754 | 2,517,038 | 2,396,181 | 2,201,094 | 2,491,486 |
Operating Profit | 137,409 | 144,953 | 4,165 | -50,309 | 746,825 | 547,752 | 1,154,434 | 1,421,810 | 1,161,553 | 766,299 | 881,826 | 633,740 | 560,550 | 1,027,611 | 1,281,596 |
Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Receivable | 478,698 | 108,808 | 21,788 | 72,782 | 95,362 | 74,655 | 28,445 | 28,705 | 37,039 | 42,362 | 63,879 | 59,071 | 44,662 | 56,543 | 65,911 |
Pre-Tax Profit | 616,107 | 253,761 | 668,682 | 22,473 | 842,187 | 622,407 | 1,182,879 | 1,450,515 | 1,198,592 | 808,661 | 945,705 | 692,811 | 605,212 | 1,084,154 | 1,347,507 |
Tax | -148,962 | -65,812 | -81,017 | -14,437 | -145,209 | -120,988 | -253,660 | -312,335 | -264,316 | -187,624 | -235,680 | -188,894 | -156,532 | -310,099 | -392,523 |
Profit After Tax | 467,145 | 187,949 | 587,665 | 8,036 | 696,978 | 501,419 | 929,219 | 1,138,180 | 934,276 | 621,037 | 710,025 | 503,917 | 448,680 | 774,055 | 954,984 |
Dividends Paid | 450,090 | 2,660,532 | 500,100 | 0 | 650,130 | 0 | 400,080 | 200,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Profit | 17,055 | -2,472,583 | 87,565 | 8,036 | 46,848 | 501,419 | 529,139 | 938,140 | 934,276 | 621,037 | 710,025 | 503,917 | 448,680 | 774,055 | 954,984 |
Employee Costs | 2,098,274 | 2,107,629 | 2,301,929 | 2,452,534 | 2,424,483 | 2,551,679 | 2,596,649 | 2,529,417 | 2,459,121 | 2,320,266 | 2,241,846 | 2,171,868 | 2,032,969 | 2,079,700 | 2,471,471 |
Number Of Employees | 52 | 53 | 60 | 66 | 67 | 67 | 68 | 69 | 66 | 65 | 64 | 63 | 61 | 63 | 60 |
EBITDA* | 397,899 | 413,101 | 297,994 | 323,841 | 1,109,401 | 873,849 | 1,537,681 | 1,808,423 | 1,522,349 | 1,111,080 | 1,194,342 | 907,807 | 829,528 | 1,236,907 | 1,475,596 |
* 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 | 2,388,565 | 2,529,007 | 2,589,006 | 3,666,603 | 3,831,349 | 3,585,736 | 3,757,012 | 3,958,924 | 3,922,036 | 4,051,246 | 4,058,568 | 4,067,914 | 4,187,226 | 3,925,233 | 2,981,638 |
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 | 2,388,565 | 2,529,007 | 2,589,006 | 3,666,603 | 3,831,349 | 3,585,736 | 3,757,012 | 3,958,924 | 3,922,036 | 4,051,246 | 4,058,568 | 4,067,914 | 4,187,226 | 3,925,233 | 2,981,638 |
Stock & work in progress | 4,544,388 | 5,838,518 | 5,286,780 | 6,648,066 | 6,101,517 | 6,934,415 | 6,159,896 | 7,341,813 | 8,828,743 | 7,978,288 | 6,442,404 | 6,363,491 | 6,872,413 | 5,475,472 | 5,142,316 |
Trade Debtors | 4,716,755 | 3,858,948 | 4,200,057 | 3,303,735 | 4,215,899 | 4,999,433 | 8,326,008 | 10,750,505 | 6,987,215 | 6,281,847 | 6,536,659 | 5,284,277 | 5,057,750 | 4,638,254 | 4,617,874 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 136,818 | 101,832 | 138,224 | 226,768 | 210,409 | 136,163 | 120,586 | 74,710 | 103,071 | 181,143 | 226,499 | 226,625 | 212,770 | 233,238 | 221,577 |
Cash | 10,042,758 | 9,741,596 | 12,019,736 | 11,074,462 | 10,656,052 | 9,236,399 | 6,958,683 | 3,125,930 | 4,381,928 | 2,700,655 | 2,801,328 | 2,913,759 | 1,731,015 | 3,301,602 | 3,872,618 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 19,440,719 | 19,540,894 | 21,644,797 | 21,253,031 | 21,183,877 | 21,306,410 | 21,565,173 | 21,292,958 | 20,300,957 | 17,141,933 | 16,006,890 | 14,788,152 | 13,873,948 | 13,648,566 | 13,854,385 |
total assets | 21,829,284 | 22,069,901 | 24,233,803 | 24,919,634 | 25,015,226 | 24,892,146 | 25,322,185 | 25,251,882 | 24,222,993 | 21,193,179 | 20,065,458 | 18,856,066 | 18,061,174 | 17,573,799 | 16,836,023 |
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 | 1,762,954 | 2,186,714 | 1,834,800 | 2,731,932 | 2,327,662 | 2,467,562 | 3,428,671 | 3,288,156 | 3,829,750 | 1,839,130 | 1,067,601 | 778,285 | 647,929 | 642,896 | 667,714 |
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 | 716,556 | 526,373 | 591,836 | 455,125 | 960,722 | 803,719 | 765,078 | 1,344,726 | 712,814 | 591,720 | 893,209 | 706,803 | 546,184 | 512,522 | 523,983 |
total current liabilities | 2,479,510 | 2,713,087 | 2,426,636 | 3,187,057 | 3,288,384 | 3,271,281 | 4,193,749 | 4,632,882 | 4,542,564 | 2,430,850 | 1,960,810 | 1,485,088 | 1,194,113 | 1,155,418 | 1,191,697 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 57,839 | 81,934 | 59,704 | 72,679 | 74,980 | 15,851 | 24,841 | 44,544 | 44,113 | 60,289 | 23,645 | 0 | 0 | 0 | 0 |
total long term liabilities | 57,839 | 81,934 | 59,704 | 72,679 | 74,980 | 15,851 | 24,841 | 44,544 | 44,113 | 60,289 | 23,645 | 0 | 0 | 0 | 0 |
total liabilities | 2,537,349 | 2,795,021 | 2,486,340 | 3,259,736 | 3,363,364 | 3,287,132 | 4,218,590 | 4,677,426 | 4,586,677 | 2,491,139 | 1,984,455 | 1,485,088 | 1,194,113 | 1,155,418 | 1,191,697 |
net assets | 19,291,935 | 19,274,880 | 21,747,463 | 21,659,898 | 21,651,862 | 21,605,014 | 21,103,595 | 20,574,456 | 19,636,316 | 18,702,040 | 18,081,003 | 17,370,978 | 16,867,061 | 16,418,381 | 15,644,326 |
total shareholders funds | 19,291,935 | 19,274,880 | 21,747,463 | 21,659,898 | 21,651,862 | 21,605,014 | 21,103,595 | 20,574,456 | 19,636,316 | 18,702,040 | 18,081,003 | 17,370,978 | 16,867,061 | 16,418,381 | 15,644,326 |
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 | 137,409 | 144,953 | 4,165 | -50,309 | 746,825 | 547,752 | 1,154,434 | 1,421,810 | 1,161,553 | 766,299 | 881,826 | 633,740 | 560,550 | 1,027,611 | 1,281,596 |
Depreciation | 260,490 | 268,148 | 293,829 | 374,150 | 362,576 | 326,097 | 383,247 | 386,613 | 360,796 | 344,781 | 312,516 | 274,067 | 268,978 | 209,296 | 194,000 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | -148,962 | -65,812 | -81,017 | -14,437 | -145,209 | -120,988 | -253,660 | -312,335 | -264,316 | -187,624 | -235,680 | -188,894 | -156,532 | -310,099 | -392,523 |
Stock | -1,294,130 | 551,738 | -1,361,286 | 546,549 | -832,898 | 774,519 | -1,181,917 | -1,486,930 | 850,455 | 1,535,884 | 78,913 | -508,922 | 1,396,941 | 333,156 | 5,142,316 |
Debtors | 892,793 | -377,501 | 807,778 | -895,805 | -709,288 | -3,310,998 | -2,378,621 | 3,734,929 | 627,296 | -300,168 | 1,252,256 | 240,382 | 399,028 | 32,041 | 4,839,451 |
Creditors | -423,760 | 351,914 | -897,132 | 404,270 | -139,900 | -961,109 | 140,515 | -541,594 | 1,990,620 | 771,529 | 289,316 | 130,356 | 5,033 | -24,818 | 667,714 |
Accruals and Deferred Income | 190,183 | -65,463 | 136,711 | -505,597 | 157,003 | 38,641 | -579,648 | 631,912 | 121,094 | -301,489 | 186,406 | 160,619 | 33,662 | -11,461 | 523,983 |
Deferred Taxes & Provisions | -24,095 | 22,230 | -12,975 | -2,301 | 59,129 | -8,990 | -19,703 | 431 | -16,176 | 36,644 | 23,645 | 0 | 0 | 0 | 0 |
Cash flow from operations | 392,602 | 481,733 | -2,911 | 555,032 | 2,582,610 | 2,357,882 | 4,385,723 | -661,162 | 1,875,820 | 194,424 | 126,860 | 1,278,428 | -1,084,278 | 525,332 | -7,706,997 |
Investing Activities | |||||||||||||||
capital expenditure | 0 | 0 | 0 | 0 | 0 | -144,521 | -162,135 | -396,580 | -211,586 | -304,468 | -300,264 | -141,756 | -517,257 | -1,138,465 | -143,485 |
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | 0 | 0 | 0 | 0 | 0 | -144,521 | -162,135 | -396,580 | -211,586 | -304,468 | -300,264 | -141,756 | -517,257 | -1,138,465 | -143,485 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | |||||||||||||||
interest | 478,698 | 108,808 | 21,788 | 72,782 | 95,362 | 74,655 | 28,445 | 28,705 | 37,039 | 42,362 | 63,879 | 59,071 | 44,662 | 56,543 | 65,911 |
cash flow from financing | 478,698 | 108,808 | 21,788 | 72,782 | 95,362 | 74,655 | 28,445 | 28,705 | 37,039 | 42,362 | 63,879 | 59,071 | 44,662 | 56,543 | 14,755,253 |
cash and cash equivalents | |||||||||||||||
cash | 301,162 | -2,278,140 | 945,274 | 418,410 | 1,419,653 | 2,277,716 | 3,832,753 | -1,255,998 | 1,681,273 | -100,673 | -112,431 | 1,182,744 | -1,570,587 | -571,016 | 3,872,618 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 301,162 | -2,278,140 | 945,274 | 418,410 | 1,419,653 | 2,277,716 | 3,832,753 | -1,255,998 | 1,681,273 | -100,673 | -112,431 | 1,182,744 | -1,570,587 | -571,016 | 3,872,618 |
marwood electrical company limited Credit Report and Business Information
Marwood Electrical Company Limited Competitor Analysis
Perform a competitor analysis for marwood electrical company limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other large companies, companies in E11 area or any other competitors across 12 key performance metrics.
marwood electrical company limited Ownership
MARWOOD ELECTRICAL COMPANY LIMITED group structure
Marwood Electrical Company Limited has no subsidiary companies.
Ultimate parent company
MARWOOD ELECTRICAL COMPANY LIMITED
01343397
marwood electrical company limited directors
Marwood Electrical Company Limited currently has 7 directors. The longest serving directors include Ms Marian Woodcock (Apr 1991) and Mr William Woodcock (Apr 1991).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Ms Marian Woodcock | England | 90 years | Apr 1991 | - | Director |
Mr William Woodcock | England | 94 years | Apr 1991 | - | Director |
Mr Nicholas Woodcock | 55 years | Jan 1994 | - | Director | |
Mr Maurice Norton | England | 77 years | Jan 1997 | - | Director |
Mr Roger Woodcock | England | 50 years | Jan 2002 | - | Director |
Mr David Player | England | 41 years | May 2018 | - | Director |
Mr Colin Lovell | England | 61 years | Aug 2020 | - | Director |
P&L
December 2023turnover
31.3m
+6%
operating profit
137.4k
-5%
gross margin
10%
-4.15%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
19.3m
0%
total assets
21.8m
-0.01%
cash
10m
+0.03%
net assets
Total assets minus all liabilities
marwood electrical company limited company details
company number
01343397
Type
Private limited with Share Capital
industry
46520 - Wholesale of electronic and telecommunications equipment and parts
incorporation date
December 1977
age
47
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
marwood electrical (northern) limited (December 1981)
accountant
-
auditor
THP LIMITED
address
34-40 high street, wanstead, wanstead, london, E11 2RJ
Bank
HANDELSBANKEN
Legal Advisor
-
marwood electrical company 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 1 charges/mortgages relating to marwood electrical company limited. Currently there are 0 open charges and 1 have been satisfied in the past.
marwood electrical company limited Companies House Filings - See Documents
date | description | view/download |
---|