f.w. abbott limited
f.w. abbott limited Company Information
Company Number
01867972
Website
www.fwabbott.co.ukRegistered Address
unit 10 orion way, kettering business park, pytchley road kettering, northamptonshire, NN15 6NL
Industry
Maintenance and repair of motor vehicles
Telephone
01536517704
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
barton petroleum (holdings) ltd 100%
f.w. abbott limited Estimated Valuation
Pomanda estimates the enterprise value of F.W. ABBOTT LIMITED at £586.4k based on a Turnover of £2.6m and 0.23x industry multiple (adjusted for size and gross margin).
f.w. abbott limited Estimated Valuation
Pomanda estimates the enterprise value of F.W. ABBOTT LIMITED at £1m based on an EBITDA of £363.1k and a 2.86x industry multiple (adjusted for size and gross margin).
f.w. abbott limited Estimated Valuation
Pomanda estimates the enterprise value of F.W. ABBOTT LIMITED at £7.3m based on Net Assets of £2.5m and 2.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
F.w. Abbott Limited Overview
F.w. Abbott Limited is a live company located in pytchley road kettering, NN15 6NL with a Companies House number of 01867972. It operates in the maintenance and repair of motor vehicles sector, SIC Code 45200. Founded in December 1984, it's largest shareholder is barton petroleum (holdings) ltd with a 100% stake. F.w. Abbott Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.6m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
F.w. Abbott Limited Health Check
Pomanda's financial health check has awarded F.W. Abbott Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 8 measures and has 2 areas for improvement. Company Health Check FAQs
8 Strong
2 Regular
2 Weak
Size
annual sales of £2.6m, make it larger than the average company (£424.7k)
£2.6m - F.w. Abbott Limited
£424.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (5.8%)
- F.w. Abbott Limited
5.8% - Industry AVG
Production
with a gross margin of 23.3%, this company has a higher cost of product (35.9%)
23.3% - F.w. Abbott Limited
35.9% - Industry AVG
Profitability
an operating margin of 12.5% make it more profitable than the average company (5.8%)
12.5% - F.w. Abbott Limited
5.8% - Industry AVG
Employees
with 17 employees, this is above the industry average (6)
17 - F.w. Abbott Limited
6 - Industry AVG
Pay Structure
on an average salary of £24.3k, the company has an equivalent pay structure (£24.3k)
- F.w. Abbott Limited
£24.3k - Industry AVG
Efficiency
resulting in sales per employee of £151.1k, this is more efficient (£91.8k)
£151.1k - F.w. Abbott Limited
£91.8k - Industry AVG
Debtor Days
it gets paid by customers after 44 days, this is near the average (40 days)
44 days - F.w. Abbott Limited
40 days - Industry AVG
Creditor Days
its suppliers are paid after 33 days, this is quicker than average (41 days)
33 days - F.w. Abbott Limited
41 days - Industry AVG
Stock Days
it holds stock equivalent to 10 days, this is less than average (24 days)
10 days - F.w. Abbott Limited
24 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 72 weeks, this is more cash available to meet short term requirements (17 weeks)
72 weeks - F.w. Abbott Limited
17 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 12.4%, this is a lower level of debt than the average (66.1%)
12.4% - F.w. Abbott Limited
66.1% - Industry AVG
F.W. ABBOTT LIMITED financials
F.W. Abbott Limited's latest turnover from March 2023 is £2.6 million and the company has net assets of £2.5 million. According to their latest financial statements, F.W. Abbott Limited has 17 employees and maintains cash reserves of £434 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 2,569,539 | 2,260,177 | 1,582,036 | 1,550,341 | 1,662,404 | 1,474,577 | 1,739,789 | 1,671,175 | 1,658,043 | |||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Cost Of Sales | 1,970,997 | 1,711,093 | 1,341,359 | 1,339,973 | 1,397,749 | 1,294,084 | 1,497,202 | 1,455,375 | 1,326,026 | |||||
| Gross Profit | 598,542 | 549,084 | 240,677 | 210,368 | 264,655 | 180,493 | 242,587 | 215,800 | 332,017 | |||||
| Admin Expenses | 277,400 | 264,467 | 237,652 | 221,517 | 209,833 | 201,843 | 186,910 | 194,383 | 274,418 | |||||
| Operating Profit | 321,142 | 284,617 | 3,025 | -11,149 | 54,822 | -21,350 | 55,677 | 21,417 | 57,599 | |||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 818 | 1,385 | |||||
| Interest Receivable | 1,152 | 68 | 200 | 106 | 112 | 104 | 90 | 63 | 90 | |||||
| Pre-Tax Profit | 322,294 | 284,685 | 3,225 | -11,043 | 54,934 | -21,246 | 55,767 | 20,662 | 56,304 | |||||
| Tax | -69,126 | -56,535 | -5,609 | -23 | -12,089 | -3,164 | -7,300 | -5,170 | -27,183 | |||||
| Profit After Tax | 253,168 | 228,150 | -2,384 | -11,066 | 42,845 | -24,410 | 48,467 | 15,492 | 29,121 | |||||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Retained Profit | 253,168 | 228,150 | -2,384 | -11,066 | 42,845 | -24,410 | 48,467 | 15,492 | 29,121 | |||||
| Employee Costs | 672,765 | 632,373 | ||||||||||||
| Number Of Employees | 17 | 17 | 18 | 18 | 19 | 17 | 17 | 19 | 18 | |||||
| EBITDA* | 363,076 | 323,535 | 40,901 | 27,101 | 95,787 | 18,333 | 95,301 | 64,157 | 102,424 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,928,903 | 1,585,911 | 1,592,793 | 1,610,724 | 1,621,765 | 1,076,741 | 1,076,070 | 1,093,909 | 1,114,170 | 1,123,068 | 1,161,980 | 1,166,527 | 1,187,367 | 1,216,068 |
| Intangible Assets | 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 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1,928,903 | 1,585,911 | 1,592,793 | 1,610,724 | 1,621,765 | 1,076,741 | 1,076,070 | 1,093,909 | 1,114,170 | 1,123,068 | 1,161,980 | 1,166,527 | 1,187,367 | 1,216,068 |
| Stock & work in progress | 56,293 | 42,001 | 15,501 | 70,354 | 28,161 | 42,934 | 47,023 | 64,966 | 33,586 | 65,362 | 43,862 | 34,432 | 52,620 | 69,120 |
| Trade Debtors | 313,817 | 271,593 | 245,785 | 240,004 | 265,011 | 222,614 | 238,856 | 241,868 | 205,691 | 304,735 | 192,691 | 183,918 | 242,583 | 198,653 |
| Group Debtors | 18,913 | 18,753 | 32,504 | 28,114 | 28,787 | 21,043 | 10,287 | 19,230 | 23,527 | 20,269 | 26,223 | 16,771 | 21,536 | 13,452 |
| Misc Debtors | 76,734 | 62,259 | 61,237 | 83,807 | 52,152 | 71,051 | 54,338 | 47,043 | 26,928 | 26,141 | 32,422 | 41,067 | 48,829 | 53,218 |
| Cash | 433,991 | 603,872 | 836,526 | 640,032 | 473,158 | 495,192 | 392,673 | 248,418 | 294,655 | 198,680 | 201,876 | 239,798 | 114,901 | 155,097 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 899,748 | 998,478 | 1,191,553 | 1,062,311 | 847,269 | 852,834 | 743,177 | 621,525 | 584,387 | 615,187 | 497,074 | 515,986 | 480,469 | 489,540 |
| total assets | 2,828,651 | 2,584,389 | 2,784,346 | 2,673,035 | 2,469,034 | 1,929,575 | 1,819,247 | 1,715,434 | 1,698,557 | 1,738,255 | 1,659,054 | 1,682,513 | 1,667,836 | 1,705,608 |
| Bank overdraft | 0 | 45,142 | 0 | 0 | 628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,288 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 179,245 | 133,631 | 162,153 | 143,661 | 116,690 | 136,567 | 100,045 | 89,335 | 72,822 | 73,503 | 63,168 | 60,264 | 95,015 | 90,695 |
| Group/Directors Accounts | 0 | 4,422 | 490,486 | 492,570 | 490,000 | 490,000 | 490,000 | 496,196 | 6,411 | 10,032 | 4,107 | 5,181 | 6,325 | 7,836 |
| other short term finances | 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 | 7,739 |
| other current liabilities | 130,684 | 153,981 | 117,943 | 115,501 | 73,253 | 89,170 | 109,528 | 85,943 | 81,130 | 100,899 | 76,579 | 80,538 | 66,172 | 118,885 |
| total current liabilities | 309,929 | 337,176 | 770,582 | 751,732 | 680,571 | 715,737 | 699,573 | 671,474 | 160,363 | 184,434 | 143,854 | 145,983 | 171,800 | 225,155 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 490,000 | 490,000 | 490,000 | 490,000 | 490,000 | 490,000 |
| hp & lease commitments | 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 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 40,918 | 22,577 | 17,278 | 16,956 | 11,906 | 9,900 | 4,958 | 6,488 | 8,338 | 9,253 | 13,477 | 10,397 | 18,370 | 18,279 |
| total long term liabilities | 40,918 | 22,577 | 17,278 | 16,956 | 11,906 | 9,900 | 4,958 | 6,488 | 498,338 | 499,253 | 503,477 | 500,397 | 508,370 | 508,279 |
| total liabilities | 350,847 | 359,753 | 787,860 | 768,688 | 692,477 | 725,637 | 704,531 | 677,962 | 658,701 | 683,687 | 647,331 | 646,380 | 680,170 | 733,434 |
| net assets | 2,477,804 | 2,224,636 | 1,996,486 | 1,904,347 | 1,776,557 | 1,203,938 | 1,114,716 | 1,037,472 | 1,039,856 | 1,054,568 | 1,011,723 | 1,036,133 | 987,666 | 972,174 |
| total shareholders funds | 2,477,804 | 2,224,636 | 1,996,486 | 1,904,347 | 1,776,557 | 1,203,938 | 1,114,716 | 1,037,472 | 1,039,856 | 1,054,568 | 1,011,723 | 1,036,133 | 987,666 | 972,174 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 321,142 | 284,617 | 3,025 | -11,149 | 54,822 | -21,350 | 55,677 | 21,417 | 57,599 | |||||
| Depreciation | 41,934 | 38,918 | 41,494 | 41,742 | 39,589 | 35,322 | 37,595 | 37,876 | 38,250 | 40,965 | 39,683 | 39,624 | 42,740 | 44,825 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -69,126 | -56,535 | -5,609 | -23 | -12,089 | -3,164 | -7,300 | -5,170 | -27,183 | |||||
| Stock | 14,292 | 26,500 | -54,853 | 42,193 | -14,773 | -4,089 | -17,943 | 31,380 | -31,776 | 21,500 | 9,430 | -18,188 | -16,500 | 69,120 |
| Debtors | 56,859 | 13,079 | -12,399 | 5,975 | 31,242 | 11,227 | -4,660 | 51,995 | -94,999 | 99,809 | 9,580 | -71,192 | 47,625 | 265,323 |
| Creditors | 45,614 | -28,522 | 18,492 | 26,971 | -19,877 | 36,522 | 10,710 | 16,513 | -681 | 10,335 | 2,904 | -34,751 | 4,320 | 90,695 |
| Accruals and Deferred Income | -23,297 | 36,038 | 2,442 | 42,248 | -15,917 | -20,358 | 23,585 | 4,813 | -19,769 | 24,320 | -3,959 | 14,366 | -52,713 | 118,885 |
| Deferred Taxes & Provisions | 18,341 | 5,299 | 322 | 5,050 | 2,006 | 4,942 | -1,530 | -1,850 | -915 | -4,224 | 3,080 | -7,973 | 91 | 18,279 |
| Cash flow from operations | 263,457 | 240,236 | -28,607 | 132,488 | -7,180 | -1,816 | 149,023 | -20,440 | -31,343 | |||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -4,422 | -486,064 | -2,084 | 2,570 | 0 | 0 | -6,196 | 489,785 | -3,621 | 5,925 | -1,074 | -1,144 | -1,511 | 7,836 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -490,000 | 0 | 0 | 0 | 0 | 0 | 490,000 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7,739 | 7,739 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 1,152 | 68 | 200 | 106 | 112 | 104 | 90 | -755 | -1,295 | |||||
| cash flow from financing | -3,270 | -485,996 | -15 | -7,161 | 6,037 | -970 | -1,054 | -10,005 | 1,447,333 | |||||
| cash and cash equivalents | ||||||||||||||
| cash | -169,881 | -232,654 | 196,494 | 166,874 | -22,034 | 102,519 | 144,255 | -46,237 | 95,975 | -3,196 | -37,922 | 124,897 | -40,196 | 155,097 |
| overdraft | -45,142 | 45,142 | 0 | -628 | 628 | 0 | 0 | 0 | 0 | 0 | 0 | -4,288 | 4,288 | 0 |
| change in cash | -124,739 | -277,796 | 196,494 | 167,502 | -22,662 | 102,519 | 144,255 | -46,237 | 95,975 | -3,196 | -37,922 | 129,185 | -44,484 | 155,097 |
f.w. abbott limited Credit Report and Business Information
F.w. Abbott Limited Competitor Analysis
Perform a competitor analysis for f.w. abbott limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in NN15 area or any other competitors across 12 key performance metrics.
f.w. abbott limited Ownership
F.W. ABBOTT LIMITED group structure
F.W. Abbott Limited has no subsidiary companies.
Ultimate parent company
1 parent
F.W. ABBOTT LIMITED
01867972
f.w. abbott limited directors
F.W. Abbott Limited currently has 3 directors. The longest serving directors include Mr Richard Burton (Apr 2004) and Mr Lawrence Burton (Feb 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Richard Burton | 65 years | Apr 2004 | - | Director | |
| Mr Lawrence Burton | 33 years | Feb 2023 | - | Director | |
| Mr Oliver Burton | 29 years | Feb 2023 | - | Director |
P&L
March 2023turnover
2.6m
+14%
operating profit
321.1k
+13%
gross margin
23.3%
-4.12%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
2.5m
+0.11%
total assets
2.8m
+0.09%
cash
434k
-0.28%
net assets
Total assets minus all liabilities
f.w. abbott limited company details
company number
01867972
Type
Private limited with Share Capital
industry
45200 - Maintenance and repair of motor vehicles
incorporation date
December 1984
age
40
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
March 2023
previous names
N/A
accountant
-
auditor
MHA
address
unit 10 orion way, kettering business park, pytchley road kettering, northamptonshire, NN15 6NL
Bank
BARCLAYS BANK PLC
Legal Advisor
-
f.w. abbott 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 did not find charges/mortgages relating to f.w. abbott limited.
f.w. abbott limited Companies House Filings - See Documents
| date | description | view/download |
|---|
