fresh futures (ncc)

Live MatureSmallHealthy

fresh futures (ncc) Company Information

Share FRESH FUTURES (NCC)

Company Number

01763241

Directors

Philip Longworth

Emma Reed

View All

Shareholders

-

Group Structure

View All

Industry

Other social work activities without accommodation n.e.c.

 

Registered Address

brian jackson house, new north parade, huddersfield, HD1 5JP

fresh futures (ncc) Estimated Valuation

£2.1m

Pomanda estimates the enterprise value of FRESH FUTURES (NCC) at £2.1m based on a Turnover of £3.4m and 0.63x industry multiple (adjusted for size and gross margin).

fresh futures (ncc) Estimated Valuation

£0

Pomanda estimates the enterprise value of FRESH FUTURES (NCC) at £0 based on an EBITDA of £-97.2k and a 6.09x industry multiple (adjusted for size and gross margin).

fresh futures (ncc) Estimated Valuation

£7.5m

Pomanda estimates the enterprise value of FRESH FUTURES (NCC) at £7.5m based on Net Assets of £2.5m and 3.02x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Fresh Futures (ncc) Overview

Fresh Futures (ncc) is a live company located in huddersfield, HD1 5JP with a Companies House number of 01763241. It operates in the other social work activities without accommodation n.e.c. sector, SIC Code 88990. Founded in October 1983, it's largest shareholder is unknown. Fresh Futures (ncc) is a mature, small sized company, Pomanda has estimated its turnover at £3.4m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Fresh Futures (ncc) Health Check

Pomanda's financial health check has awarded Fresh Futures (Ncc) a 4 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

6 Strong

positive_score

3 Regular

positive_score

3 Weak

size

Size

annual sales of £3.4m, make it larger than the average company (£488.3k)

£3.4m - Fresh Futures (ncc)

£488.3k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (6.4%)

12% - Fresh Futures (ncc)

6.4% - Industry AVG

production

Production

with a gross margin of 67.1%, this company has a comparable cost of product (67.1%)

67.1% - Fresh Futures (ncc)

67.1% - Industry AVG

profitability

Profitability

an operating margin of -6.6% make it less profitable than the average company (3.3%)

-6.6% - Fresh Futures (ncc)

3.3% - Industry AVG

employees

Employees

with 113 employees, this is above the industry average (14)

113 - Fresh Futures (ncc)

14 - Industry AVG

paystructure

Pay Structure

on an average salary of £21.1k, the company has an equivalent pay structure (£25.1k)

£21.1k - Fresh Futures (ncc)

£25.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £30.2k, this is less efficient (£39.6k)

£30.2k - Fresh Futures (ncc)

£39.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 7 days, this is earlier than average (14 days)

7 days - Fresh Futures (ncc)

14 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 36 days, this is slower than average (5 days)

36 days - Fresh Futures (ncc)

5 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 0 days, this is less than average (14 days)

0 days - Fresh Futures (ncc)

14 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 214 weeks, this is average cash available to meet short term requirements (239 weeks)

214 weeks - Fresh Futures (ncc)

239 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 14.4%, this is a higher level of debt than the average (12.7%)

14.4% - Fresh Futures (ncc)

12.7% - Industry AVG

FRESH FUTURES (NCC) financials

EXPORTms excel logo

Fresh Futures (Ncc)'s latest turnover from March 2024 is £3.4 million and the company has net assets of £2.5 million. According to their latest financial statements, Fresh Futures (Ncc) has 113 employees and maintains cash reserves of £1.5 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover3,408,1903,600,2163,560,1942,419,6232,696,1402,597,1722,144,0742,105,8741,942,9811,815,5141,869,6561,730,1561,924,3962,090,8611,981,697
Other Income Or Grants000000000000000
Cost Of Sales1,121,6771,158,288901,216843,6322,721,697717,524560,978428,3921,079,2511,075,1101,174,0611,033,9011,145,3111,193,6371,141,085
Gross Profit2,286,5132,441,9282,658,9781,575,991-25,5571,879,6481,583,0961,677,482863,730740,404695,595696,255779,085897,224840,612
Admin Expenses2,512,6992,252,6211,714,0541,706,01302,048,1381,528,7751,994,2511,128,273723,019533,466510,059658,291656,845563,119
Operating Profit-226,186189,307944,924-130,022-25,557-168,49054,321-316,769-264,54317,385162,129186,196120,794240,379277,493
Interest Payable00000001,1254,82567032502,85000
Interest Receivable000092201,5418,0823,342000000
Pre-Tax Profit-144,535200,672771,939-129,101-24,635-161,23747,658-323,713-268,75418,006128,945144,84890,428171,444198,457
Tax000000000000000
Profit After Tax-144,535200,672771,939-129,101-24,635-161,23747,658-323,713-268,75418,006128,945144,84890,428171,444198,457
Dividends Paid000000000000000
Retained Profit-144,535200,672771,939-129,101-24,635-161,23747,658-323,713-268,75418,006128,945144,84890,428171,444198,457
Employee Costs2,380,8012,313,4181,885,2521,653,3051,614,0391,458,4761,257,4471,246,584925,9101,065,603797,099788,290968,7311,046,978926,145
Number Of Employees113117111109110104918864605862717060
EBITDA*-97,200328,7421,063,240-14,69088,709-56,314158,595-212,922-167,16197,297235,900258,872186,292310,266340,836

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets1,156,8871,142,0161,154,3581,229,7061,336,3071,351,7901,377,4161,404,5011,528,0851,564,3831,520,4641,227,7391,254,2081,303,3361,318,991
Intangible Assets000000000000000
Investments & Other0009009009009009009006004004001001000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets1,156,8871,142,0161,154,3581,230,6061,337,2071,352,6901,378,3161,405,4011,528,9851,564,9831,520,8641,228,1391,254,3081,303,4361,318,991
Stock & work in progress2,0982,0982,6642,9063,3912,1803,2483,7810000000
Trade Debtors73,350109,569233,0068,120254,51841,60781,705205,331149,44880,67282,24993,482105,743157,73173,261
Group Debtors0000000069,20521,57746,86633,95631,66200
Misc Debtors156,652211,850275,025233,72281,772215,256171,30333,00645,18830,81517,7686,9408,03314,80310,422
Cash1,522,9471,587,5591,162,391994,248848,509920,3561,013,762792,5491,152,0471,096,1551,196,7221,033,4461,047,785654,584638,925
misc current assets000000000000000
total current assets1,755,0471,911,0761,673,0861,238,9961,188,1901,179,3991,270,0181,034,6671,415,8881,229,2191,343,6051,167,8241,193,223827,118722,608
total assets2,911,9343,053,0922,827,4442,469,6022,525,3972,532,0892,648,3342,440,0682,944,8732,794,2022,864,4692,395,9632,447,5312,130,5542,041,599
Bank overdraft000000000000000
Bank loan00000000000021,90534,97332,589
Trade Creditors 111,86859,347390,99168,36768,636123,605106,77353,37889,62680,90545,03524,22442,25731,34754,495
Group/Directors Accounts000900090090090080050030030009,6009,500
other short term finances0000000055,5562,5005,0000000
hp & lease commitments000000000000000
other current liabilities257,476356,6200735,821663,146589,334561,174453,961298,905197,292316,635288,085208,264278,736207,147
total current liabilities369,344415,967390,991805,088731,782713,839668,847508,239444,887281,197366,970312,609272,426354,656303,731
loans00000000244,44402,50003,00727,82073,734
hp & lease commitments000000000000000
Accruals and Deferred Income00000000000100,000333,592087,500
other liabilities000000000000000
provisions50,00000000000000000
total long term liabilities50,0000000000244,44402,500100,000336,59927,820161,234
total liabilities419,344415,967390,991805,088731,782713,839668,847508,239689,331281,197369,470412,609609,025382,476464,965
net assets2,492,5902,637,1252,436,4531,664,5141,793,6151,818,2501,979,4871,931,8292,255,5422,513,0052,494,9991,983,3541,838,5061,748,0781,576,634
total shareholders funds2,492,5902,637,1252,436,4531,664,5141,793,6151,818,2501,979,4871,931,8292,255,5422,513,0052,494,9991,983,3541,838,5061,748,0781,576,634
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit-226,186189,307944,924-130,022-25,557-168,49054,321-316,769-264,54317,385162,129186,196120,794240,379277,493
Depreciation128,986139,435118,316115,332114,266112,176104,274103,84797,38279,91273,77172,67665,49869,88763,343
Amortisation000000000000000
Tax000000000000000
Stock0-566-242-4851,211-1,068-5333,7810000000
Debtors-91,417-186,612266,189-94,44879,4273,85514,671-25,504130,777-13,81912,505-11,060-27,09688,85183,683
Creditors52,521-331,644322,624-269-54,96916,83253,395-36,2488,72135,87020,811-18,03310,910-23,14854,495
Accruals and Deferred Income-99,144356,620-735,82172,67573,81228,160107,213155,056101,613-119,343-71,450-153,771263,120-15,911294,647
Deferred Taxes & Provisions50,00000000000000000
Cash flow from operations-2,406540,896384,096152,64926,914-14,109305,065-72,391-187,60427,643172,75698,128487,418182,356606,295
Investing Activities
capital expenditure0000-98,783-86,550-75,989-8,462-61,084-123,831-366,496-46,207-16,370-54,232-1,382,334
Change in Investments00-90000000300200030001000
cash flow from investments009000-98,783-86,550-75,989-8,462-61,384-124,031-366,496-46,507-16,370-54,332-1,382,334
Financing Activities
Bank loans00000000000-21,905-13,0682,38432,589
Group/Directors Accounts00-900900-900001003002000300-9,6001009,500
Other Short Term Loans 0000000-55,55653,056-2,5005,0000000
Long term loans0000000-244,444244,444-2,5002,500-3,007-24,813-45,91473,734
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue0000000011,2910382,7000001,378,177
interest000092201,5416,957-1,483-670-3250-2,85000
cash flow from financing00-9009002201,541-292,943307,608-5,470389,875-24,612-50,331-43,4301,494,000
cash and cash equivalents
cash-64,612425,168168,143145,739-71,847-93,406221,213-359,49855,892-100,567163,276-14,339393,20115,659638,925
overdraft000000000000000
change in cash-64,612425,168168,143145,739-71,847-93,406221,213-359,49855,892-100,567163,276-14,339393,20115,659638,925

fresh futures (ncc) 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 fresh futures (ncc). Get real-time insights into fresh futures (ncc)'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

Fresh Futures (ncc) Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for fresh futures (ncc) by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in HD1 area or any other competitors across 12 key performance metrics.

fresh futures (ncc) Ownership

FRESH FUTURES (NCC) Shareholders

--

fresh futures (ncc) directors

Fresh Futures (Ncc) currently has 11 directors. The longest serving directors include Mr Philip Longworth (Jul 2006) and Mrs Emma Reed (Apr 2013).

officercountryagestartendrole
Mr Philip Longworth62 years Jul 2006- Director
Mrs Emma Reed54 years Apr 2013- Director
Mr Christopher Hardern65 years Nov 2018- Director
Mrs Shakkela Ajaib-Latif53 years Mar 2021- Director
Dr Ira Laketic-Ljubojevic55 years Mar 2021- Director
Mr Nigel Garrow72 years Jul 2022- Director
Mr Andrew Duncan56 years Jul 2022- Director
Mrs Chloe Williams46 years Jul 2022- Director
Mr Paul Brockwell58 years Nov 2022- Director
Miss Joanne KiernanEngland55 years Jul 2023- Director

P&L

March 2024

turnover

3.4m

-5%

operating profit

-226.2k

0%

gross margin

67.1%

-1.09%

turnover

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

Balance Sheet

March 2024

net assets

2.5m

-0.05%

total assets

2.9m

-0.05%

cash

1.5m

-0.04%

net assets

Total assets minus all liabilities

fresh futures (ncc) company details

company number

01763241

Type

Private Ltd By Guarantee w/o Share Cap

industry

88990 - Other social work activities without accommodation n.e.c.

incorporation date

October 1983

age

42

incorporated

UK

ultimate parent company

None

accounts

Small Company

last accounts submitted

March 2024

previous names

fresh futures (ncc) limited (November 2023)

national children's centre (October 2023)

accountant

-

auditor

AZETS AUDIT SERVICES LIMITED

address

brian jackson house, new north parade, huddersfield, HD1 5JP

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

fresh futures (ncc) 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 4 charges/mortgages relating to fresh futures (ncc). Currently there are 0 open charges and 4 have been satisfied in the past.

fresh futures (ncc) 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 FRESH FUTURES (NCC). This can take several minutes, an email will notify you when this has completed.

fresh futures (ncc) Companies House Filings - See Documents

datedescriptionview/download