naked wines plc

naked wines plc Company Information

Share NAKED WINES PLC
Live 
MatureMegaDeclining

Company Number

02281640

Industry

Wholesale of wine, beer, spirits and other alcoholic beverages

 

Shareholders

-

Group Structure

View All

Contact

Registered Address

norvic house, 29-33 chapelfield road, norwich, NR2 1RP

naked wines plc Estimated Valuation

£308.1m

Pomanda estimates the enterprise value of NAKED WINES PLC at £308.1m based on a Turnover of £290.4m and 1.06x industry multiple (adjusted for size and gross margin).

naked wines plc Estimated Valuation

£0

Pomanda estimates the enterprise value of NAKED WINES PLC at £0 based on an EBITDA of £-8.9m and a 7.66x industry multiple (adjusted for size and gross margin).

naked wines plc Estimated Valuation

£143.7m

Pomanda estimates the enterprise value of NAKED WINES PLC at £143.7m based on Net Assets of £76.8m and 1.87x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Naked Wines Plc Overview

Naked Wines Plc is a live company located in norwich, NR2 1RP with a Companies House number of 02281640. It operates in the wholesale of wine, beer, spirits and other alcoholic beverages sector, SIC Code 46342. Founded in July 1988, it's largest shareholder is unknown. Naked Wines Plc is a mature, mega sized company, Pomanda has estimated its turnover at £290.4m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Naked Wines Plc Health Check

Pomanda's financial health check has awarded Naked Wines Plc a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £290.4m, make it larger than the average company (£25.6m)

£290.4m - Naked Wines Plc

£25.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (10.2%)

-5% - Naked Wines Plc

10.2% - Industry AVG

production

Production

with a gross margin of 18.9%, this company has a comparable cost of product (19.7%)

18.9% - Naked Wines Plc

19.7% - Industry AVG

profitability

Profitability

an operating margin of -4.1% make it less profitable than the average company (3.4%)

-4.1% - Naked Wines Plc

3.4% - Industry AVG

employees

Employees

with 390 employees, this is above the industry average (42)

390 - Naked Wines Plc

42 - Industry AVG

paystructure

Pay Structure

on an average salary of £68.7k, the company has a higher pay structure (£50.7k)

£68.7k - Naked Wines Plc

£50.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £744.6k, this is more efficient (£595.2k)

£744.6k - Naked Wines Plc

£595.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 0 days, this is earlier than average (44 days)

0 days - Naked Wines Plc

44 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 20 days, this is quicker than average (42 days)

20 days - Naked Wines Plc

42 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 226 days, this is more than average (61 days)

226 days - Naked Wines Plc

61 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 13 weeks, this is more cash available to meet short term requirements (7 weeks)

13 weeks - Naked Wines Plc

7 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 62%, this is a similar level of debt than the average (61.8%)

62% - Naked Wines Plc

61.8% - Industry AVG

NAKED WINES PLC financials

EXPORTms excel logo

Naked Wines Plc's latest turnover from April 2024 is £290.4 million and the company has net assets of £76.8 million. According to their latest financial statements, Naked Wines Plc has 390 employees and maintains cash reserves of £31.9 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Apr 2024Apr 2023Mar 2022Mar 2021Mar 2020Apr 2019Mar 2019Apr 2018Apr 2017Mar 2016Mar 2015Mar 2014Apr 2013Mar 2013Apr 2012Mar 2011Mar 2010
Turnover290,412,000354,045,000350,263,000340,226,000202,911,000506,144,000178,438,000476,134,000465,444,000402,086,000284,495,000278,157,000274,424,000274,424,000280,304,000257,301,000233,220,000
Other Income Or Grants-2,357,000-10,254,000000000000000000
Cost Of Sales233,104,000273,898,000208,542,000204,732,000125,352,000366,990,000109,969,000349,032,000343,366,000297,835,000218,211,000214,119,000211,973,000211,973,000218,636,000202,103,000183,528,000
Gross Profit54,951,00069,893,000141,721,000135,494,00077,559,000139,154,00068,469,000127,102,000122,078,000104,251,00066,284,00064,038,00062,451,00062,451,00061,668,00055,198,00049,692,000
Admin Expenses66,782,00084,151,000139,817,000147,171,00082,433,000146,862,00077,585,000117,810,000122,324,00097,968,00047,743,00040,757,42739,386,19739,380,96439,218,83734,650,00633,573,331
Operating Profit-11,831,000-14,258,0001,904,000-11,677,000-4,874,000-7,708,000-9,116,0009,292,000-246,0006,283,00018,541,00023,280,57323,064,80323,070,03622,449,16320,547,99416,118,669
Interest Payable3,359,0002,217,000111,000116,0000791,0000994,0001,028,0001,597,000413,00030,000144,000144,000245,000419,000462,000
Interest Receivable1,422,0001,455,0001,080,0001,118,00004,000001,00057,00028,000157,00013,00013,00025,00024,0007,000
Pre-Tax Profit-16,327,000-15,020,0002,873,000-10,675,000-5,375,000-8,495,000-9,905,0008,298,000-1,468,0004,743,00018,422,00023,760,00023,680,00023,680,00023,201,00020,271,00016,011,000
Tax-4,516,000-2,393,000-490,000635,000-1,310,000-905,000278,000-901,000-1,227,000-2,419,000-4,943,000-6,158,000-6,351,000-6,351,000-6,483,000-6,041,000-4,731,000
Profit After Tax-20,843,000-17,413,0002,383,000-10,040,000-6,685,000-9,400,000-9,627,0007,397,000-2,695,0002,324,00013,479,00017,602,00017,329,00017,329,00016,718,00014,230,00011,280,000
Dividends Paid00003,786,0005,188,0005,188,0003,993,0006,673,000010,501,00010,431,00010,175,00010,175,0008,448,0006,666,0006,023,000
Retained Profit-20,843,000-17,413,0002,383,000-10,040,000-10,471,000-14,588,000-14,815,0003,404,000-9,368,0002,324,0002,978,0007,171,0007,154,0007,154,0008,270,0007,564,0005,257,000
Employee Costs26,808,00032,926,00030,383,00025,946,00020,383,00056,773,00019,904,00056,873,00062,660,00053,088,00032,569,00029,554,00029,408,00029,408,00028,977,00026,718,00024,306,000
Number Of Employees3904834863833331,6543241,5281,5891,4544691,049994994946903815
EBITDA*-8,858,000-9,959,0005,417,000-6,389,0004,418,00012,545,000-9,116,00019,412,00010,822,00016,981,00024,286,00028,682,57327,973,80327,781,03626,975,16324,818,99420,052,669

* Earnings Before Interest, Tax, Depreciation and Amortisation

Apr 2024Apr 2023Mar 2022Mar 2021Mar 2020Apr 2019Mar 2019Apr 2018Apr 2017Mar 2016Mar 2015Mar 2014Apr 2013Mar 2013Apr 2012Mar 2011Mar 2010
Tangible Assets5,893,00020,796,00026,832,00022,593,00023,736,00058,104,00058,104,00071,305,00073,453,00074,573,00075,741,00075,959,00072,418,00072,418,00069,672,00065,862,00054,081,000
Intangible Assets8,653,00020,312,00033,516,00033,982,00035,996,00045,153,00045,153,00048,126,00051,447,00056,671,0009,002,0009,106,0009,101,0009,101,0008,357,0008,708,00010,663,000
Investments & Other000855,000899,0000000003,632,00000000
Debtors (Due After 1 year)3,425,00018,039,00015,516,00013,513,00013,005,000000000000000
Total Fixed Assets14,546,00041,108,00054,946,00052,582,00059,732,000103,257,000103,257,000119,431,000124,900,000131,244,00084,743,00085,065,00081,519,00081,519,00078,029,00074,570,00064,744,000
Stock & work in progress144,854,000165,666,000142,444,00076,130,00069,935,000119,464,000119,464,00097,434,00094,834,00080,732,00054,237,00054,761,00051,306,00051,306,00051,456,00046,562,00038,511,000
Trade Debtors529,000581,0001,261,00095,0005,737,0008,083,00018,132,0006,921,0006,208,0008,312,0005,456,0004,882,0006,116,0006,116,0004,466,0004,547,0003,932,000
Group Debtors00000000000000000
Misc Debtors9,931,0005,029,0007,900,0007,073,000010,049,00009,359,0008,765,0004,104,0003,267,0003,063,0002,399,0002,399,0002,389,0002,568,0002,962,000
Cash31,851,00039,474,00039,846,00085,148,00054,736,00019,093,00019,093,00015,618,00023,007,0006,875,00010,967,0005,587,0004,947,0004,947,0002,953,0005,817,0004,774,000
misc current assets21,00030,000324,00041,0001,492,0004,296,0004,296,0003,779,0003,030,0002,546,0001,833,0001,883,0002,932,0002,932,0004,166,0004,132,0002,306,000
total current assets187,186,000210,780,000192,585,000168,487,000131,900,000160,985,000160,985,000133,111,000135,844,000102,569,00075,760,00070,176,00067,700,00067,700,00065,430,00063,626,00052,485,000
total assets201,732,000251,888,000247,531,000221,069,000191,632,000264,242,000264,242,000252,542,000260,744,000233,813,000160,503,000155,241,000149,219,000149,219,000143,459,000138,196,000117,229,000
Bank overdraft0000012,096,00012,096,0008,837,00012,537,0003,071,00003,808,0002,059,0002,059,0001,822,000190,0002,453,000
Bank loan00000000000000000
Trade Creditors 12,966,00018,680,00021,745,00015,405,00026,046,00047,189,00066,363,00040,066,00035,082,00040,018,00040,505,00036,982,00039,970,00039,970,00037,453,00036,207,00033,031,000
Group/Directors Accounts00000000000000000
other short term finances12,551,000325,00035,00030,00084,00099,00099,0002,445,0002,619,0000000161,0000676,000672,000
hp & lease commitments1,392,0002,030,000991,000645,0001,165,000397,0000657,000437,000433,000425,000414,000216,000216,000188,00000
other current liabilities95,810,00098,606,000111,366,00098,229,00044,940,00069,873,00051,096,00060,021,00054,790,00049,945,00017,273,00012,946,00014,760,00014,599,00019,354,00019,525,00016,577,000
total current liabilities122,719,000119,641,000134,137,000114,309,00072,235,000129,654,000129,654,000112,026,000105,465,00093,467,00058,203,00054,150,00057,005,00057,005,00058,817,00056,598,00052,733,000
loans4,492,00065,904,0005,152,0004,462,0008,396,00047,892,00044,888,00028,930,00071,454,00053,738,0005,176,0005,146,0002,746,0002,746,0002,088,0009,800,00011,150,000
hp & lease commitments2,246,0003,821,0002,576,0002,231,0004,198,0001,502,00001,672,0002,215,0002,552,0002,588,0002,573,0001,373,0001,373,0001,044,00000
Accruals and Deferred Income000001,068,0002,570,0002,822,0002,122,0001,469,000610,0001,676,0001,757,0001,757,0005,913,0009,384,0003,038,000
other liabilities0000000000000001,008,000747,000
provisions01,234,0001,870,0002,328,0003,240,000846,000846,0004,656,0005,716,0005,588,0001,072,0001,624,0002,544,0002,544,0002,440,0002,892,0002,976,000
total long term liabilities2,246,00033,569,0003,511,0003,395,0005,818,00025,437,00025,437,00019,615,00040,707,00031,132,0003,734,0005,061,0004,402,0004,402,0008,177,00016,738,00010,848,000
total liabilities124,965,000153,210,000137,648,000117,704,00078,053,000155,091,000155,091,000131,641,000146,172,000124,599,00061,937,00059,211,00061,407,00061,407,00066,994,00073,336,00063,581,000
net assets76,767,00098,678,000109,883,000103,365,000113,579,000109,151,000109,151,000120,901,000114,572,000109,214,00098,566,00096,030,00087,812,00087,812,00076,465,00064,860,00053,648,000
total shareholders funds76,767,00098,678,000109,883,000103,365,000113,579,000109,151,000109,151,000120,901,000114,572,000109,214,00098,566,00096,030,00087,812,00087,812,00076,465,00064,860,00053,648,000
Apr 2024Apr 2023Mar 2022Mar 2021Mar 2020Apr 2019Mar 2019Apr 2018Apr 2017Mar 2016Mar 2015Mar 2014Apr 2013Mar 2013Apr 2012Mar 2011Mar 2010
Operating Activities
Operating Profit-11,831,000-14,258,0001,904,000-11,677,000-4,874,000-7,708,000-9,116,0009,292,000-246,0006,283,00018,541,00023,280,57323,064,80323,070,03622,449,16320,547,99416,118,669
Depreciation2,873,0002,513,0001,612,0001,450,0005,594,00015,881,00005,800,0005,450,0005,329,0004,901,0004,668,0004,096,0004,096,0003,726,0003,517,0003,242,000
Amortisation100,0001,786,0001,901,0003,838,0003,698,0004,372,00004,320,0005,618,0005,369,000844,000734,000813,000615,000800,000754,000692,000
Tax-4,516,000-2,393,000-490,000635,000-1,310,000-905,000278,000-901,000-1,227,000-2,419,000-4,943,000-6,158,000-6,351,000-6,351,000-6,483,000-6,041,000-4,731,000
Stock-20,812,00023,222,00066,314,0006,195,000-49,529,00022,030,00022,030,0002,600,00014,102,00026,495,000-524,0003,455,000-150,000-150,0004,894,0008,051,00038,511,000
Debtors-9,764,000-1,028,0003,996,0001,939,000610,0001,852,0001,852,0001,307,0002,557,0003,693,000778,000-570,0001,660,0001,660,000-260,000221,0006,894,000
Creditors-5,714,000-3,065,0006,340,000-10,641,000-21,143,0007,123,00026,297,0004,984,000-4,936,000-487,0003,523,000-2,988,0002,517,0002,517,0001,246,0003,176,00033,031,000
Accruals and Deferred Income-2,796,000-12,760,00013,137,00053,289,000-26,001,0008,098,000-9,177,0005,931,0005,498,00033,531,0003,261,000-1,895,000-8,750,000-8,911,000-3,642,0009,294,00019,615,000
Deferred Taxes & Provisions-1,234,000-636,000-458,000-912,0002,394,000-3,810,000-3,810,000-1,060,000128,0004,516,000-552,000-920,000104,000104,000-452,000-84,0002,976,000
Cash flow from operations7,458,000-51,007,000-46,364,00027,848,0007,277,000-831,000-19,410,00024,459,000-6,374,00021,934,00025,321,00013,836,57313,983,80313,630,03613,010,16322,891,99425,538,669
Investing Activities
capital expenditure23,589,00014,941,000-7,286,000-2,131,00034,233,000-4,079,00016,174,000-4,651,000-4,724,000-57,199,000-5,423,000-8,948,000-8,399,000-8,201,000-7,985,000-14,097,000-68,678,000
Change in Investments00-855,000-44,000899,00000000-3,632,0003,632,00000000
cash flow from investments23,589,00014,941,000-6,431,000-2,087,00033,334,000-4,079,00016,174,000-4,651,000-4,724,000-57,199,000-1,791,000-12,580,000-8,399,000-8,201,000-7,985,000-14,097,000-68,678,000
Financing Activities
Bank loans00000000000000000
Group/Directors Accounts00000000000000000
Other Short Term Loans 12,226,000290,0005,000-54,000-15,000-2,346,000-2,346,000-174,0002,619,0000000161,000-676,0004,000672,000
Long term loans-61,412,00060,752,000690,000-3,934,000-39,496,00018,962,00015,958,000-42,524,00017,716,00048,562,00030,0002,400,000658,000658,000-7,712,000-1,350,00011,150,000
Hire Purchase and Lease Commitments-2,213,0002,284,000691,000-2,487,0003,464,000-430,000-2,329,000-323,000-333,000-28,00026,0001,398,000357,000357,0001,232,00000
other long term liabilities00000000000000-1,008,000261,000747,000
share issue-1,068,0006,208,0004,135,000-174,00014,899,0002,838,0003,065,0002,925,00014,726,0008,324,000-442,0001,047,0004,193,0004,193,0003,335,0003,648,00048,391,000
interest-1,937,000-762,000969,0001,002,0000-787,0000-994,000-1,027,000-1,540,000-385,000127,000-131,000-131,000-220,000-395,000-455,000
cash flow from financing-54,404,00068,772,0006,490,000-5,647,000-21,148,00018,237,00014,348,000-41,090,00033,701,00055,318,000-771,0004,972,0005,077,0005,238,000-5,049,0002,168,00060,505,000
cash and cash equivalents
cash-7,623,000-372,000-45,302,00030,412,00035,643,0003,475,0003,475,000-7,389,00016,132,000-4,092,0005,380,000640,0001,994,0001,994,000-2,864,0001,043,0004,774,000
overdraft0000-12,096,0003,259,0003,259,000-3,700,0009,466,0003,071,000-3,808,0001,749,000237,000237,0001,632,000-2,263,0002,453,000
change in cash-7,623,000-372,000-45,302,00030,412,00047,739,000216,000216,000-3,689,0006,666,000-7,163,0009,188,000-1,109,0001,757,0001,757,000-4,496,0003,306,0002,321,000

naked wines plc 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 naked wines plc. Get real-time insights into naked wines plc'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

Naked Wines Plc Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for naked wines plc by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mega companies, companies in NR2 area or any other competitors across 12 key performance metrics.

naked wines plc Ownership

NAKED WINES PLC group structure

Naked Wines Plc has 2 subsidiary companies.

NAKED WINES PLC Shareholders

--

naked wines plc directors

Naked Wines Plc currently has 6 directors. The longest serving directors include Ms Deirdre Runnette (Jun 2022) and Mr Stephen Bolton (Nov 2022).

officercountryagestartendrole
Ms Deirdre RunnetteEngland55 years Jun 2022- Director
Mr Stephen BoltonUnited Kingdom62 years Nov 2022- Director
Mr Rowan GormleyEngland62 years Jul 2023- Director
Mr Jack PailingEngland38 years Jul 2023- Director
Mr Rodrigo MazaEngland41 years Feb 2024- Director
Mr Dominic NearyEngland48 years Nov 2024- Director

P&L

April 2024

turnover

290.4m

-18%

operating profit

-11.8m

-17%

gross margin

19%

-4.15%

turnover

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

Balance Sheet

April 2024

net assets

76.8m

-0.22%

total assets

201.7m

-0.2%

cash

31.9m

-0.19%

net assets

Total assets minus all liabilities

naked wines plc company details

company number

02281640

Type

Public limited with Share Capital

industry

46342 - Wholesale of wine, beer, spirits and other alcoholic beverages

incorporation date

July 1988

age

37

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

April 2024

previous names

majestic wine plc (August 2019)

wizard wine plc (October 1992)

accountant

-

auditor

KPMG LLP

address

norvic house, 29-33 chapelfield road, norwich, NR2 1RP

Bank

SILICON VALLEY BANK

Legal Advisor

-

naked wines plc 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 8 charges/mortgages relating to naked wines plc. Currently there are 1 open charges and 7 have been satisfied in the past.

naked wines plc 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 NAKED WINES PLC. This can take several minutes, an email will notify you when this has completed.

naked wines plc Companies House Filings - See Documents

datedescriptionview/download