Pomanda estimates the enterprise value of PAWLEY & MALYON LIMITED at £584k based on a Turnover of £799.5k and 0.73x industry multiple (adjusted for size and gross margin).
pawley & malyon limitedEstimated Valuation
£16.9k
Pomanda estimates the enterprise value of PAWLEY & MALYON LIMITED at £16.9k based on an EBITDA of £3.6k and a 4.68x industry multiple (adjusted for size and gross margin).
pawley & malyon limitedEstimated Valuation
£15.2k
Pomanda estimates the enterprise value of PAWLEY & MALYON LIMITED at £15.2k based on Net Assets of £5k and 3.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pawley & Malyon LimitedOverview
Pawley & Malyon Limited is a live company located in loughton, IG10 1AH with a Companies House number of 02220723. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in February 1988, it's largest shareholder is
david howard malyon
with a 96.6% stake. Pawley & Malyon Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£799.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded Pawley & Malyon Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
4 Strong
1 Regular
7 Weak
Size
annual sales of £799.5k, make it larger than the average company (£205.7k)
£799.5k - Pawley & Malyon Limited
£205.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (5.6%)
-7% - Pawley & Malyon Limited
5.6% - Industry AVG
Production
with a gross margin of 51.5%, this company has a higher cost of product (84.2%)
51.5% - Pawley & Malyon Limited
84.2% - Industry AVG
Profitability
an operating margin of -0.5% make it less profitable than the average company (16.7%)
-0.5% - Pawley & Malyon Limited
16.7% - Industry AVG
Employees
with 9 employees, this is above the industry average (4)
9 - Pawley & Malyon Limited
4 - Industry AVG
Pay Structure
on an average salary of £30.6k, the company has an equivalent pay structure (£30.6k)
£30.6k - Pawley & Malyon Limited
£30.6k - Industry AVG
Efficiency
resulting in sales per employee of £88.8k, this is more efficient (£71.8k)
£88.8k - Pawley & Malyon Limited
£71.8k - Industry AVG
Debtor Days
it gets paid by customers after 216 days, this is later than average (87 days)
216 days - Pawley & Malyon Limited
87 days - Industry AVG
Creditor Days
its suppliers are paid after 868 days, this is slower than average (28 days)
868 days - Pawley & Malyon Limited
28 days - Industry AVG
Stock Days
it holds stock equivalent to 410 days, this is more than average (91 days)
410 days - Pawley & Malyon Limited
91 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (37 weeks)
0 weeks - Pawley & Malyon Limited
37 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.5%, this is a higher level of debt than the average (54.2%)
99.5% - Pawley & Malyon Limited
54.2% - Industry AVG
PAWLEY & MALYON LIMITED financials
EXPORT
Pawley & Malyon Limited's latest turnover from March 2022 is estimated at £799.5 thousand and the company has net assets of £5 thousand. According to their latest financial statements, Pawley & Malyon Limited has 9 employees and maintains cash reserves of £79 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
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
799,501
710,177
826,835
991,800
349,371
476,362
750,419
1,840,958
1,761,644
1,198,465
Other Income Or Grants
Cost Of Sales
387,731
325,220
366,944
414,434
141,458
182,106
346,120
717,143
550,604
419,760
Gross Profit
411,770
384,957
459,891
577,366
207,914
294,256
404,299
1,123,814
1,211,040
778,705
Admin Expenses
415,998
386,844
457,320
593,078
200,029
282,315
470,834
1,116,201
1,154,363
752,758
Operating Profit
-4,228
-1,887
2,571
-15,712
7,885
11,941
-66,535
7,613
56,677
25,947
Interest Payable
7
117
106
Interest Receivable
20
7
8
567
361
3
7
1
26
25
Pre-Tax Profit
-4,208
-1,880
2,579
-15,152
8,130
11,839
-66,528
7,614
56,703
25,972
Tax
-490
-1,545
-2,368
-1,599
-13,042
-6,233
Profit After Tax
-4,208
-1,880
2,089
-15,152
6,585
9,471
-66,528
6,015
43,661
19,739
Dividends Paid
Retained Profit
-4,208
-1,880
2,089
-15,152
6,585
9,471
-66,528
6,015
43,661
19,739
Employee Costs
275,674
239,175
252,023
299,113
252,643
257,052
216,122
419,247
522,215
360,654
Number Of Employees
9
9
9
9
9
9
8
16
19
13
EBITDA*
3,611
599
11,236
-6,434
17,416
21,983
-55,584
19,906
68,925
33,694
* Earnings Before Interest, Tax, Depreciation and Amortisation
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
17,014
24,738
27,224
35,770
43,241
51,489
60,923
71,574
69,510
26,060
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
17,014
24,738
27,224
35,770
43,241
51,489
60,923
71,574
69,510
26,060
Stock & work in progress
435,700
356,200
281,110
248,647
194,053
187,353
196,623
154,317
207,317
290,210
Trade Debtors
474,514
408,736
458,710
568,897
148,740
196,811
238,574
490,637
455,561
295,017
Group Debtors
Misc Debtors
175,339
215,603
191,073
Cash
79
5,347
8,754
6,746
144,422
83
2,694
73
177
10,079
misc current assets
total current assets
910,293
770,283
748,574
824,290
662,554
599,850
628,964
645,027
663,055
595,306
total assets
927,307
795,021
775,798
860,060
705,795
651,339
689,887
716,601
732,565
621,366
Bank overdraft
200
3,397
Bank loan
Trade Creditors
922,340
785,846
764,743
851,094
67,899
94,380
171,937
529,066
536,739
498,449
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
613,578
536,029
509,888
total current liabilities
922,340
785,846
764,743
851,094
681,677
633,806
681,825
529,066
536,739
498,449
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
113,120
132,424
103,176
provisions
total long term liabilities
113,120
132,424
103,176
total liabilities
922,340
785,846
764,743
851,094
681,677
633,806
681,825
642,186
669,163
601,625
net assets
4,967
9,175
11,055
8,966
24,118
17,533
8,062
74,415
63,402
19,741
total shareholders funds
4,967
9,175
11,055
8,966
24,118
17,533
8,062
74,415
63,402
19,741
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
-4,228
-1,887
2,571
-15,712
7,885
11,941
-66,535
7,613
56,677
25,947
Depreciation
7,839
2,486
8,665
9,278
9,531
10,042
10,951
12,293
12,248
7,747
Amortisation
Tax
-490
-1,545
-2,368
-1,599
-13,042
-6,233
Stock
79,500
75,090
32,463
54,594
6,700
-9,270
42,306
-53,000
-82,893
290,210
Debtors
65,778
-49,974
-110,187
244,818
-88,335
-17,233
-60,990
35,076
160,544
295,017
Creditors
136,494
21,103
-86,351
783,195
-26,481
-77,557
-357,129
-7,673
38,290
498,449
Accruals and Deferred Income
-613,578
77,549
26,141
509,888
Deferred Taxes & Provisions
Cash flow from operations
-5,173
-3,414
2,119
-136,229
148,574
-5,298
115,859
28,558
16,522
-59,317
Investing Activities
capital expenditure
-115
-119
-1,807
-1,283
-608
-300
-14,357
-55,698
-33,807
Change in Investments
cash flow from investments
-115
-119
-1,807
-1,283
-608
-300
-14,357
-55,698
-33,807
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-113,120
-19,304
29,248
103,176
share issue
175
4,998
2
interest
20
7
8
560
244
-103
7
1
26
25
cash flow from financing
20
7
8
560
244
-103
-112,938
-14,305
29,274
103,203
cash and cash equivalents
cash
-5,268
-3,407
2,008
-137,676
144,339
-2,611
2,621
-104
-9,902
10,079
overdraft
-200
-3,197
3,397
change in cash
-5,268
-3,407
2,008
-137,476
147,536
-6,008
2,621
-104
-9,902
10,079
pawley & malyon 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 pawley & malyon limited. Get real-time insights into pawley & malyon limited's credit score, group structure and payment trends.
Perform a competitor analysis for pawley & malyon limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in IG10 area or any other competitors across 12 key performance metrics.
pawley & malyon limited Ownership
PAWLEY & MALYON LIMITED group structure
Pawley & Malyon Limited has no subsidiary companies.
Ultimate parent company
PAWLEY & MALYON LIMITED
02220723
PAWLEY & MALYON LIMITED Shareholders
The largest shareholders in Pawley & Malyon Limited include David Howard Malyon and Susan Malton.
david howard malyon
96.62%
susan malton
1.93%
charles malyon
0.48%
eleanor malyon
0.48%
lawrence malyon
0.48%
pawley & malyon limited directors
Pawley & Malyon Limited currently has 1 director, Mr David Malyon serving since Jan 1993.
c/o thorntonrones ltd, 311 high road, loughton, essex, IG10 1AH
Bank
-
Legal Advisor
-
pawley & malyon 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 pawley & malyon limited.
pawley & malyon 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 PAWLEY & MALYON LIMITED. This can take several minutes, an email will notify you when this has completed.
pawley & malyon limitedCompanies House Filings - See Documents
