ainsty timber marketing limited

Live MatureMidDeclining

ainsty timber marketing limited Company Information

Share AINSTY TIMBER MARKETING LIMITED

Company Number

01457867

Shareholders

drc contract services limited

Group Structure

View All

Industry

Silviculture and other forestry activities

 +1

Registered Address

bellwood house minskip road, boroughbridge, york, YO51 9HY

ainsty timber marketing limited Estimated Valuation

£11.8m

Pomanda estimates the enterprise value of AINSTY TIMBER MARKETING LIMITED at £11.8m based on a Turnover of £18.4m and 0.64x industry multiple (adjusted for size and gross margin).

ainsty timber marketing limited Estimated Valuation

£4.9m

Pomanda estimates the enterprise value of AINSTY TIMBER MARKETING LIMITED at £4.9m based on an EBITDA of £906.5k and a 5.44x industry multiple (adjusted for size and gross margin).

ainsty timber marketing limited Estimated Valuation

£3m

Pomanda estimates the enterprise value of AINSTY TIMBER MARKETING LIMITED at £3m based on Net Assets of £1.8m and 1.65x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Ainsty Timber Marketing Limited Overview

Ainsty Timber Marketing Limited is a live company located in york, YO51 9HY with a Companies House number of 01457867. It operates in the silviculture and other forestry activities sector, SIC Code 02100. Founded in October 1979, it's largest shareholder is drc contract services limited with a 100% stake. Ainsty Timber Marketing Limited is a mature, mid sized company, Pomanda has estimated its turnover at £18.4m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Ainsty Timber Marketing Limited Health Check

Pomanda's financial health check has awarded Ainsty Timber Marketing Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

4 Strong

positive_score

3 Regular

positive_score

5 Weak

size

Size

annual sales of £18.4m, make it larger than the average company (£4.4m)

£18.4m - Ainsty Timber Marketing Limited

£4.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (10.9%)

-9% - Ainsty Timber Marketing Limited

10.9% - Industry AVG

production

Production

with a gross margin of 24.6%, this company has a comparable cost of product (28.4%)

24.6% - Ainsty Timber Marketing Limited

28.4% - Industry AVG

profitability

Profitability

an operating margin of 3% make it less profitable than the average company (5.5%)

3% - Ainsty Timber Marketing Limited

5.5% - Industry AVG

employees

Employees

with 88 employees, this is above the industry average (21)

88 - Ainsty Timber Marketing Limited

21 - Industry AVG

paystructure

Pay Structure

on an average salary of £45.1k, the company has an equivalent pay structure (£39.5k)

£45.1k - Ainsty Timber Marketing Limited

£39.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £209.4k, this is more efficient (£149.2k)

£209.4k - Ainsty Timber Marketing Limited

£149.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 79 days, this is later than average (48 days)

79 days - Ainsty Timber Marketing Limited

48 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 63 days, this is slower than average (38 days)

63 days - Ainsty Timber Marketing Limited

38 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 11 days, this is in line with average (13 days)

11 days - Ainsty Timber Marketing Limited

13 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (45 weeks)

1 weeks - Ainsty Timber Marketing Limited

45 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 74.2%, this is a higher level of debt than the average (41.8%)

74.2% - Ainsty Timber Marketing Limited

41.8% - Industry AVG

AINSTY TIMBER MARKETING LIMITED financials

EXPORTms excel logo

Ainsty Timber Marketing Limited's latest turnover from March 2024 is £18.4 million and the company has net assets of £1.8 million. According to their latest financial statements, Ainsty Timber Marketing Limited has 88 employees and maintains cash reserves of £100.5 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Oct 2017Oct 2016Jul 2016May 2015May 2014May 2013May 2012May 2011May 2010
Turnover18,428,96417,271,10922,123,42324,661,45916,402,8656,213,9553,548,936786,5743,071,6766,283,7374,829,2764,104,7273,091,8574,767,3394,674,990
Other Income Or Grants
Cost Of Sales13,897,96714,294,61417,920,29218,216,42412,178,1874,556,7832,323,794530,1062,031,6724,515,7883,373,8182,683,0501,981,4593,041,3272,927,591
Gross Profit4,530,9972,976,4954,203,1316,445,0354,224,6771,657,1721,225,142256,4681,040,0041,767,9491,455,4581,421,6761,110,3981,726,0121,747,399
Admin Expenses3,978,9133,849,9323,088,2543,080,5194,112,538652,299847,277184,0341,060,1601,570,7371,459,3051,434,1881,109,2691,747,3051,314,021
Operating Profit552,084-873,4371,114,8773,364,516112,1391,004,873377,86572,434-20,156197,212-3,847-12,5121,129-21,293433,378
Interest Payable95,516120,801143,9523,2838,1823,21020,905
Interest Receivable7712,8657,59716572995045767511
Pre-Tax Profit457,339-991,373978,5223,361,249112,1961,005,172369,68369,224-41,061197,263-3,802-12,4361,204-21,292433,379
Tax-35,214223,072-448,986-467,727-21,317-190,98332,9132,60511,919-39,452-289-121,346
Profit After Tax422,125-768,301529,5362,893,52290,879814,189402,59671,829-29,142157,810-3,802-12,436915-21,292312,033
Dividends Paid2,755,000
Retained Profit422,125-768,301529,536138,52290,879814,189402,59671,829-29,142157,810-3,802-12,436915-21,292312,033
Employee Costs3,967,5043,893,7013,493,1983,099,0682,082,7231,444,141775,074714,482761,0521,463,6001,321,5241,154,841803,1361,388,9621,469,675
Number Of Employees888674646041232224433936284750
EBITDA*906,459-435,6271,449,8723,533,863180,5191,008,198708,533152,403127,875327,824175,60866,35974,87453,622498,186

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Oct 2017Oct 2016Jul 2016May 2015May 2014May 2013May 2012May 2011May 2010
Tangible Assets1,305,6451,649,6891,715,6421,397,613904,789901,341600,744845,699915,855904,598902,111752,882334,594360,323305,158
Intangible Assets
Investments & Other1111
Debtors (Due After 1 year)
Total Fixed Assets1,305,6451,649,6891,715,6421,397,613904,789901,341600,744845,699915,855904,599902,112752,883334,595360,323305,158
Stock & work in progress439,409448,662512,921349,326208,000150,000116,82991,87588,368125,945105,94547,45341,68645,51527,482
Trade Debtors4,038,0534,821,7304,652,2975,291,3313,441,0311,373,054934,491317,795102,0541,056,203803,216714,016512,826864,497821,136
Group Debtors863,659931,769727,091428,507274,49312,50022,285381
Misc Debtors313,036284,6391,065,784322,445164,539172,481196,872482,215456,810
Cash100,46377,652183,351191,11034,84479,70626,396756,08742,57417,60742330,13536528
misc current assets27,366108,473
total current assets5,781,9866,672,9257,141,4446,582,7194,122,9071,787,7411,296,8731,647,972647,6171,184,722926,768761,892584,647910,048849,146
total assets7,087,6318,322,6148,857,0867,980,3325,027,6962,689,0821,897,6172,493,6711,563,4722,089,3211,828,8801,514,775919,2421,270,3711,154,304
Bank overdraft223,218
Bank loan122,256116,652150,22241,667
Trade Creditors 2,416,3122,894,9083,134,3494,020,5742,722,724762,670281,378347,624368,4241,116,353807,542726,211481,638790,262707,057
Group/Directors Accounts311,109321,706352,71610,986141,803219,4141,136,160
other short term finances
hp & lease commitments257,028248,399221,467117,98443,94969,49483,49266,19338,83847,96361,65533,994
other current liabilities1,621,2781,987,2741,191,6941,207,272663,506184,638193,980107,806109,721
total current liabilities4,416,8745,558,3425,019,4385,740,2133,397,2161,089,111738,7211,661,084784,8551,116,353873,735765,049529,601851,917741,051
loans152,930332,372442,968208,333
hp & lease commitments366,176566,637738,020266,11919,55465,33480,588114,409116,98138,75946,98580,71357,220
Accruals and Deferred Income
other liabilities23,06283,432
provisions322,624458,361481,457120,000100,273100,273100,273130,780136,73678,20075,50060,00049,00045,00042,000
total long term liabilities841,7301,357,3701,662,445594,452123,335183,705119,827196,114217,324192,609192,48198,75995,985125,71399,220
total liabilities5,258,6046,915,7126,681,8836,334,6653,520,5511,272,816858,5481,857,1981,002,1791,308,9621,066,216863,808625,586977,630840,271
net assets1,829,0271,406,9022,175,2031,645,6671,507,1451,416,2661,039,069636,473561,293780,359762,664650,967293,656292,741314,033
total shareholders funds1,829,0271,406,9022,175,2031,645,6671,507,1451,416,2661,039,069636,473561,293780,359762,664650,967293,656292,741314,033
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Oct 2017Oct 2016Jul 2016May 2015May 2014May 2013May 2012May 2011May 2010
Operating Activities
Operating Profit552,084-873,4371,114,8773,364,516112,1391,004,873377,86572,434-20,156197,212-3,847-12,5121,129-21,293433,378
Depreciation354,375437,810334,995169,34768,3803,325330,66879,969148,031130,612179,45578,87173,74574,91564,808
Amortisation
Tax-35,214223,072-448,986-467,727-21,317-190,98332,9132,60511,919-39,452-289-121,346
Stock-9,253-64,259163,595141,32658,000150,00024,954-34,070-37,57720,00058,4925,767-3,82918,03327,482
Debtors-823,390-407,034402,8892,162,2202,322,0281,558,035353,638-256,193-496,958252,98789,200201,190-351,67143,361821,136
Creditors-478,596-239,441-886,2251,297,8501,960,054762,670-66,246-768,729-747,929308,81181,331244,573-308,62483,205707,057
Accruals and Deferred Income-365,996795,580-15,578543,766478,868184,63886,174107,806109,721
Deferred Taxes & Provisions-135,737-23,096361,45719,727100,273-30,50752,58058,5362,70015,50011,0004,0003,00042,000
Cash flow from operations723,559791,781-105,9442,623,933218,096156,761352,275-163,07294,657326,896124,747114,975125,46178,433277,279
Investing Activities
capital expenditure-10,331-371,857-653,024-662,171-71,828-904,666-85,713-21,070-159,288-133,099-328,684-497,159-48,016-130,080-369,966
Change in Investments-1-11
cash flow from investments-10,331-371,857-653,024-662,171-71,828-904,666-85,713-21,069-159,287-133,099-328,684-497,159-48,017-130,080-369,966
Financing Activities
Bank loans5,604-33,570108,55541,667
Group/Directors Accounts-311,109-10,597-31,010341,730-130,817141,803-916,7461,136,160
Other Short Term Loans
Long term loans-179,442-110,596234,635208,333
Hire Purchase and Lease Commitments-191,832-144,451575,384384,103-71,32520,41949,671-68,765105,577-17,351-47,42051,15491,214
other long term liabilities-23,062-60,37083,432
share issue602,077-215,715-189,924-140,115115,499369,7472,000
interest-94,745-117,936-136,355-3,26757299-8,182-3,210-20,9055045767511
cash flow from financing-771,524-417,150751,209949,504-191,130827,611-996,253937,654-161,158-208,830221,121352,472-47,34551,15593,215
cash and cash equivalents
cash22,811-105,699-7,759156,266-44,86279,706-729,691753,513-2,570-15,03317,184-29,71230,099-492528
overdraft223,218
change in cash22,811-105,699-7,759156,266-44,86279,706-729,691753,513-225,788-15,03317,184-29,71230,099-492528

ainsty timber marketing 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 ainsty timber marketing limited. Get real-time insights into ainsty timber marketing 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

Ainsty Timber Marketing Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for ainsty timber marketing limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other mid companies, companies in YO51 area or any other competitors across 12 key performance metrics.

ainsty timber marketing limited Ownership

AINSTY TIMBER MARKETING LIMITED group structure

Ainsty Timber Marketing Limited has no subsidiary companies.

Ultimate parent company

2 parents

AINSTY TIMBER MARKETING LIMITED

01457867

AINSTY TIMBER MARKETING LIMITED Shareholders

drc contract services limited 100%

ainsty timber marketing limited directors

Ainsty Timber Marketing Limited currently has 3 directors. The longest serving directors include Mr Robert Whamond (Jul 2018) and Mr James Dawson (Apr 2021).

officercountryagestartendrole
Mr Robert WhamondEngland53 years Jul 2018- Director
Mr James DawsonEngland47 years Apr 2021- Director
Mr Kevin GrahamEngland60 years Jul 2023- Director

P&L

March 2024

turnover

18.4m

+7%

operating profit

552.1k

-163%

gross margin

24.6%

+42.66%

turnover

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

Balance Sheet

March 2024

net assets

1.8m

+0.3%

total assets

7.1m

-0.15%

cash

100.5k

+0.29%

net assets

Total assets minus all liabilities

ainsty timber marketing limited company details

company number

01457867

Type

Private limited with Share Capital

industry

02100 - Silviculture and other forestry activities

43999 - Specialised construction activities (other than scaffold erection) n.e.c.

incorporation date

October 1979

age

46

incorporated

UK

ultimate parent company

accounts

Full Accounts

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

CLIVE OWEN LLP

address

bellwood house minskip road, boroughbridge, york, YO51 9HY

Bank

ARBUTHNOT LATHAM CO LTD

Legal Advisor

-

ainsty timber marketing 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 12 charges/mortgages relating to ainsty timber marketing limited. Currently there are 2 open charges and 10 have been satisfied in the past.

ainsty timber marketing 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 AINSTY TIMBER MARKETING LIMITED. This can take several minutes, an email will notify you when this has completed.

ainsty timber marketing limited Companies House Filings - See Documents

datedescriptionview/download