d. & f. coleman limited

Live MatureSmallLow

d. & f. coleman limited Company Information

Share D. & F. COLEMAN LIMITED

Company Number

01362157

Shareholders

jane coleman

matthew john coleman

View All

Group Structure

View All

Industry

Freight transport by road

 

Registered Address

forest vale industrial estate, 38 speculation road, cinderford, GL14 2PQ

d. & f. coleman limited Estimated Valuation

£552k

Pomanda estimates the enterprise value of D. & F. COLEMAN LIMITED at £552k based on a Turnover of £1m and 0.54x industry multiple (adjusted for size and gross margin).

d. & f. coleman limited Estimated Valuation

£0

Pomanda estimates the enterprise value of D. & F. COLEMAN LIMITED at £0 based on an EBITDA of £-3.8k and a 3.77x industry multiple (adjusted for size and gross margin).

d. & f. coleman limited Estimated Valuation

£1m

Pomanda estimates the enterprise value of D. & F. COLEMAN LIMITED at £1m based on Net Assets of £389.4k and 2.69x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

D. & F. Coleman Limited Overview

D. & F. Coleman Limited is a live company located in cinderford, GL14 2PQ with a Companies House number of 01362157. It operates in the freight transport by road sector, SIC Code 49410. Founded in April 1978, it's largest shareholder is jane coleman with a 49% stake. D. & F. Coleman Limited is a mature, small sized company, Pomanda has estimated its turnover at £1m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

D. & F. Coleman Limited Health Check

Pomanda's financial health check has awarded D. & F. Coleman Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

6 Weak

size

Size

annual sales of £1m, make it smaller than the average company (£9.2m)

£1m - D. & F. Coleman Limited

£9.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (9.2%)

1% - D. & F. Coleman Limited

9.2% - Industry AVG

production

Production

with a gross margin of 22.8%, this company has a comparable cost of product (22.8%)

22.8% - D. & F. Coleman Limited

22.8% - Industry AVG

profitability

Profitability

an operating margin of -7.2% make it less profitable than the average company (5%)

-7.2% - D. & F. Coleman Limited

5% - Industry AVG

employees

Employees

with 5 employees, this is below the industry average (60)

5 - D. & F. Coleman Limited

60 - Industry AVG

paystructure

Pay Structure

on an average salary of £40.9k, the company has an equivalent pay structure (£40.9k)

£40.9k - D. & F. Coleman Limited

£40.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £203.8k, this is more efficient (£134.1k)

£203.8k - D. & F. Coleman Limited

£134.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 30 days, this is earlier than average (52 days)

30 days - D. & F. Coleman Limited

52 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 0 days, this is quicker than average (31 days)

0 days - D. & F. Coleman Limited

31 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 24 days, this is more than average (1 days)

24 days - D. & F. Coleman Limited

1 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 24 weeks, this is more cash available to meet short term requirements (13 weeks)

24 weeks - D. & F. Coleman Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 30.2%, this is a lower level of debt than the average (60.3%)

30.2% - D. & F. Coleman Limited

60.3% - Industry AVG

D. & F. COLEMAN LIMITED financials

EXPORTms excel logo

D. & F. Coleman Limited's latest turnover from April 2024 is estimated at £1 million and the company has net assets of £389.4 thousand. According to their latest financial statements, D. & F. Coleman Limited has 5 employees and maintains cash reserves of £60.3 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover1,018,8011,113,2641,031,203975,031988,183973,6091,088,258782,148888,8391,144,5641,132,6451,148,3201,159,444913,126461,322
Other Income Or Grants
Cost Of Sales786,685875,260811,526774,301790,413783,113873,242621,081710,085928,000922,176936,054942,102732,290422,722
Gross Profit232,116238,004219,677200,729197,770190,496215,016161,067178,754216,565210,469212,265217,342180,83538,600
Admin Expenses305,524245,022192,821183,104228,236215,517153,18358,47647,026151,732187,742216,757220,468167,79145,461
Operating Profit-73,408-7,01826,85617,625-30,466-25,02161,833102,591131,72864,83322,727-4,492-3,12613,044-6,861
Interest Payable2,9063,6303,0381,5257207481,527
Interest Receivable4,8455,01996610269652366182364129111197131
Pre-Tax Profit-71,470-5,62924,78416,202-30,397-24,36962,199102,053131,34464,96322,738-4,481-3,02911,647-6,861
Tax-4,709-3,078-11,818-19,390-26,269-12,992-4,775-3,0281,110
Profit After Tax-71,470-5,62920,07513,124-30,397-24,36950,38182,663105,07551,97017,963-4,481-3,0298,619-5,751
Dividends Paid
Retained Profit-71,470-5,62920,07513,124-30,397-24,36950,38182,663105,07551,97017,963-4,481-3,0298,619-5,751
Employee Costs204,393197,832263,069241,517308,404339,063327,963356,067347,841307,573299,374327,385320,495258,855121,392
Number Of Employees55779101011111010111196
EBITDA*-3,79454,15899,163101,75444,16030,802125,536151,431171,28286,61241,88422,58622,90237,48818,882

* Earnings Before Interest, Tax, Depreciation and Amortisation

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets341,138413,596379,857408,522493,487383,933415,422339,279235,716152,693126,701130,058143,486146,732152,126
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets341,138413,596379,857408,522493,487383,933415,422339,279235,716152,693126,701130,058143,486146,732152,126
Stock & work in progress53,34155,16858,25848,73046,89936,82637,43311,84124,83121,53519,87920,06720,69117,00815,322
Trade Debtors84,64797,39266,64158,97361,31866,55180,360103,18689,859178,426199,688188,077193,345144,537100,596
Group Debtors
Misc Debtors18,36626,60965,70951,68525,88482,566125,432100,92271,85518,485
Cash60,283124,275111,931145,63659,30079,19994,61351,60693,90151,7164,46238,89013,341
misc current assets
total current assets216,637303,444302,539305,024193,401265,142337,838267,555280,446251,677219,567212,606214,036200,435147,744
total assets557,775717,040682,396713,546686,888649,075753,260606,834516,162404,370346,268342,664357,522347,167299,870
Bank overdraft
Bank loan10,00010,00010,00010,000
Trade Creditors 23430,1388,17815,0994,27228,53558,30030,34227,83992,10091,41399,507113,459100,53046,113
Group/Directors Accounts
other short term finances
hp & lease commitments30,93830,938
other current liabilities116,395117,630103,48389,76289,95197,279141,34787,72853,25114,824
total current liabilities126,629157,768121,661145,799125,161125,814199,647118,07081,09092,10091,41399,507113,459100,53060,937
loans10,83320,83330,00040,00023,02746,994
hp & lease commitments
Accruals and Deferred Income
other liabilities30,00017,08748,02523,96746,99446,99452,88846,99446,994
provisions30,92147,57764,24464,24480,41059,57265,55551,08733,06415,3379,89210,26312,58212,12713,042
total long term liabilities41,75498,41094,244121,331128,43559,57265,55551,08780,05862,33156,88663,15159,57659,12160,036
total liabilities168,383256,178215,905267,130253,596185,386265,202169,157161,148154,431148,299162,658173,035159,651120,973
net assets389,392460,862466,491446,416433,292463,689488,058437,677355,014249,939197,969180,006184,487187,516178,897
total shareholders funds389,392460,862466,491446,416433,292463,689488,058437,677355,014249,939197,969180,006184,487187,516178,897
Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit-73,408-7,01826,85617,625-30,466-25,02161,833102,591131,72864,83322,727-4,492-3,12613,044-6,861
Depreciation69,61461,17672,30784,12974,62655,82363,70348,84039,55421,77919,15727,07826,02824,44425,743
Amortisation
Tax-4,709-3,078-11,818-19,390-26,269-12,992-4,775-3,0281,110
Stock-1,827-3,0909,5281,83110,073-60725,592-12,9903,2961,656-188-6243,6831,68615,322
Debtors-20,988-8,34921,69223,456-61,915-56,6751,68442,394-16,712-21,26211,611-5,26848,80825,456119,081
Creditors-29,90421,960-6,92110,827-24,263-29,76527,9582,503-64,261687-8,094-13,95212,92954,41746,113
Accruals and Deferred Income-1,23514,14713,721-189-7,328-44,06853,61934,47753,251-14,82414,824
Deferred Taxes & Provisions-16,656-16,667-16,16620,838-5,98314,46818,02317,7275,445-371-2,319455-91513,042
Cash flow from operations-28,77485,03770,03467,86185,2498,268182,487157,640165,14699,35817,22112,207-16,20545,996-40,432
Investing Activities
capital expenditure2,844-94,915-43,642836-184,180-24,334-139,846-152,403-122,577-47,771-15,800-13,650-22,782-19,050-177,869
Change in Investments
cash flow from investments2,844-94,915-43,642836-184,180-24,334-139,846-152,403-122,577-47,771-15,800-13,650-22,782-19,050-177,869
Financing Activities
Bank loans10,000
Group/Directors Accounts
Other Short Term Loans
Long term loans-10,000-9,167-10,00040,000-23,02723,027-46,99446,994
Hire Purchase and Lease Commitments-30,93830,938
other long term liabilities-30,00030,000-17,087-30,93848,025-23,967-23,027-5,8945,89446,994
share issue184,648
interest1,9391,389-2,072-1,42369652366-538-384129111197-1,396
cash flow from financing-38,06122,222-60,09717,63979,032652366-47,532-384129-5,8835,90597-1,396231,642
cash and cash equivalents
cash-63,99212,344-33,70586,336-19,899-15,41443,007-42,29542,18551,716-4,4624,462-38,89025,54913,341
overdraft
change in cash-63,99212,344-33,70586,336-19,899-15,41443,007-42,29542,18551,716-4,4624,462-38,89025,54913,341

d. & f. coleman 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 d. & f. coleman limited. Get real-time insights into d. & f. coleman 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

D. & F. Coleman Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for d. & f. coleman limited by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other small companies, companies in GL14 area or any other competitors across 12 key performance metrics.

d. & f. coleman limited Ownership

D. & F. COLEMAN LIMITED group structure

D. & F. Coleman Limited has no subsidiary companies.

Ultimate parent company

D. & F. COLEMAN LIMITED

01362157

D. & F. COLEMAN LIMITED Shareholders

jane coleman 49%
matthew john coleman 49%
grant coleman & lisa barnard 2%

d. & f. coleman limited directors

D. & F. Coleman Limited currently has 2 directors. The longest serving directors include Mr David Coleman (Apr 1992) and Mr Matthew Coleman (Aug 2023).

officercountryagestartendrole
Mr David Coleman82 years Apr 1992- Director
Mr Matthew ColemanUnited Kingdom43 years Aug 2023- Director

P&L

April 2024

turnover

1m

-8%

operating profit

-73.4k

0%

gross margin

22.8%

+6.57%

turnover

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

Balance Sheet

April 2024

net assets

389.4k

-0.16%

total assets

557.8k

-0.22%

cash

60.3k

-0.51%

net assets

Total assets minus all liabilities

d. & f. coleman limited company details

company number

01362157

Type

Private limited with Share Capital

industry

49410 - Freight transport by road

incorporation date

April 1978

age

47

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

April 2024

previous names

N/A

accountant

-

auditor

-

address

forest vale industrial estate, 38 speculation road, cinderford, GL14 2PQ

Bank

LLOYDS TSB BANK PLC

Legal Advisor

-

d. & f. coleman 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 7 charges/mortgages relating to d. & f. coleman limited. Currently there are 0 open charges and 7 have been satisfied in the past.

d. & f. coleman 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 D. & F. COLEMAN LIMITED. This can take several minutes, an email will notify you when this has completed.

d. & f. coleman limited Companies House Filings - See Documents

datedescriptionview/download