Andover Norton International Limited

POWER SEARCH PRICING

SOLUTIONS

andover norton international limited Company Information

Live

MatureSmallHigh

Company Number

03020586

Next Accounts

Dec 2025

Industry

Manufacture of other parts and accessories for motor vehicles

Directors

Hans Seifert

Karl Smith

Shareholders

katrin seifert

christine seifert

View All

Group Structure

View All

Contact

Registered Address

unit 6 wooler park, north way, andover, hampshire, SP10 5AZ

Website

www.andover-norton.co.uk

andover norton international limited Estimated Valuation

£2.6m

Pomanda estimates the enterprise value of ANDOVER NORTON INTERNATIONAL LIMITED at £2.6m based on Net Assets of £1.5m and 1.78x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Andover Norton International Limited is a live company located in andover, SP10 5AZ with a Companies House number of 03020586. It operates in the manufacture of other parts and accessories for motor vehicles sector, SIC Code 29320. Founded in February 1995, it's largest shareholder is katrin seifert with a 33.3% stake. Andover Norton International Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.9m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Andover Norton International Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

4 Strong

4 Regular

4 Weak

Size

annual sales of £2.9m, make it smaller than the average company (£21.1m)

Growth

3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (8.9%)

EXPORT

Andover Norton International Limited's latest turnover from March 2024 is estimated at £2.9 million and the company has net assets of £1.5 million. According to their latest financial statements, Andover Norton International Limited has 17 employees and maintains cash reserves of £213.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	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	2,898,243	2,274,721	2,293,450	1,816,076	2,236,438	1,986,422	1,977,256	1,781,225	1,705,393	2,015,417	2,137,181	2,102,755	1,833,701	2,520,808	2,743,584
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,285,501	1,823,198	1,850,677	1,489,635	1,816,448	1,599,402	1,535,134	1,404,536	1,368,693	1,614,486	1,684,864	1,646,928	1,427,110	1,892,461	2,152,265
Gross Profit	612,742	451,523	442,773	326,441	419,990	387,020	442,122	376,689	336,700	400,931	452,317	455,827	406,591	628,347	591,319
Admin Expenses	529,787	150,214	357,166	78,083	403,284	249,179	236,603	219,486	290,531	243,251	387,285	410,878	278,470	512,166	437,535
Operating Profit	82,955	301,309	85,607	248,358	16,706	137,841	205,519	157,203	46,169	157,680	65,032	44,949	128,121	116,181	153,784
Interest Payable	26,805	27,718	20,503	20,561	10,781	0	0	0	0	0	0	0	0	0	0
Interest Receivable	12,038	9,967	1,687	192	239	2,183	1,416	577	864	706	314	272	303	352	238
Pre-Tax Profit	68,188	283,558	66,791	227,989	6,164	140,023	206,935	157,780	47,034	158,386	65,347	45,221	128,424	116,533	154,022
Tax	-17,047	-53,876	-12,690	-43,318	-1,171	-26,604	-39,318	-31,556	-9,407	-33,261	-15,030	-10,853	-33,390	-32,629	-43,126
Profit After Tax	51,141	229,682	54,101	184,671	4,993	113,419	167,617	126,224	37,627	125,125	50,317	34,368	95,034	83,904	110,896
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	51,141	229,682	54,101	184,671	4,993	113,419	167,617	126,224	37,627	125,125	50,317	34,368	95,034	83,904	110,896
Employee Costs	682,201	673,619	540,366	479,728	491,485	405,580	410,074	351,318	341,865	420,526	421,506	381,263	354,128	492,682	635,636
Number Of Employees	17	17	15	14	14	12	12	11	11	14	14	13	12	17	23
EBITDA*	106,949	319,666	88,292	262,102	22,639	147,091	217,577	166,887	56,000	167,888	75,087	52,206	134,859	122,614	160,206

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	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	639,947	654,731	593,899	590,503	599,285	21,191	36,999	47,532	37,154	38,564	34,856	35,710	23,602	20,602	19,654
Intangible Assets	22,204	25,668	18,835	10,500	5,500	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	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	662,151	680,399	612,734	601,003	604,785	21,191	36,999	47,532	37,154	38,564	34,856	35,710	23,602	20,602	19,654
Stock & work in progress	1,570,708	1,386,689	1,364,952	1,204,620	1,156,919	1,204,689	1,088,340	878,171	882,078	848,779	773,791	788,574	728,475	680,700	606,780
Trade Debtors	42,782	42,161	33,888	48,826	26,845	29,705	52,084	56,624	77,885	101,339	116,625	151,883	120,865	123,361	115,920
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	46,923	49,345	41,945	52,993	89,789	82,756	78,047	70,363	36,180	0	0	0	0	0	0
Cash	213,749	244,823	224,202	225,649	157,581	321,170	260,884	305,325	156,094	189,703	92,584	33,188	75,604	45,697	95,145
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,874,162	1,723,018	1,664,987	1,532,088	1,431,134	1,638,320	1,479,355	1,310,483	1,152,237	1,139,821	983,000	973,645	924,944	849,758	817,845
total assets	2,536,313	2,403,417	2,277,721	2,133,091	2,035,919	1,659,511	1,516,354	1,358,015	1,189,391	1,178,385	1,017,856	1,009,355	948,546	870,360	837,499
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	222,542	253,988	286,855	320,633	353,489	0	0	0	0	0	0	0	0	0	0
Trade Creditors	235,250	144,066	254,755	92,724	190,873	78,682	99,331	103,522	88,268	146,897	120,825	152,833	117,078	673,061	724,785
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	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	0	0
other current liabilities	101,100	80,976	52,477	90,408	45,472	136,349	85,962	86,649	51,233	0	0	0	0	0	0
total current liabilities	558,892	479,030	594,087	503,765	589,834	215,031	185,293	190,171	139,501	146,897	120,825	152,833	117,078	673,061	724,785
loans	0	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	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	497,259	492,309	493,070	493,070	493,070	493,070	493,070	495,070	506,070	524,820	516,408	526,282	538,282	0	0
provisions	10,923	13,980	2,148	1,941	3,371	6,759	6,759	9,159	6,429	6,904	5,984	5,938	3,252	2,399	1,718
total long term liabilities	508,182	506,289	495,218	495,011	496,441	499,829	499,829	504,229	512,499	531,724	522,392	532,220	541,534	2,399	1,718
total liabilities	1,067,074	985,319	1,089,305	998,776	1,086,275	714,860	685,122	694,400	652,000	678,621	643,217	685,053	658,612	675,460	726,503
net assets	1,469,239	1,418,098	1,188,416	1,134,315	949,644	944,651	831,232	663,615	537,391	499,764	374,639	324,302	289,934	194,900	110,996
total shareholders funds	1,469,239	1,418,098	1,188,416	1,134,315	949,644	944,651	831,232	663,615	537,391	499,764	374,639	324,302	289,934	194,900	110,996

	Mar 2024	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	82,955	301,309	85,607	248,358	16,706	137,841	205,519	157,203	46,169	157,680	65,032	44,949	128,121	116,181	153,784
Depreciation	19,530	15,791	490	13,744	5,933	9,250	12,058	9,684	9,831	10,208	10,055	7,257	6,738	6,433	6,422
Amortisation	4,464	2,566	2,195	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-17,047	-53,876	-12,690	-43,318	-1,171	-26,604	-39,318	-31,556	-9,407	-33,261	-15,030	-10,853	-33,390	-32,629	-43,126
Stock	184,019	21,737	160,332	47,701	-47,770	116,349	210,169	-3,907	33,299	74,988	-14,783	60,099	47,775	73,920	606,780
Debtors	-1,801	15,673	-25,986	-14,815	4,173	-17,670	3,144	12,922	12,726	-15,286	-35,258	31,018	-2,496	7,441	115,920
Creditors	91,184	-110,689	162,031	-98,149	112,191	-20,649	-4,191	15,254	-58,629	26,072	-32,008	35,755	-555,983	-51,724	724,785
Accruals and Deferred Income	20,124	28,499	-37,931	44,936	-90,877	50,387	-687	35,416	51,233	0	0	0	0	0	0
Deferred Taxes & Provisions	-3,057	11,832	207	-1,430	-3,388	0	-2,400	2,730	-475	920	46	2,686	853	681	1,718
Cash flow from operations	15,935	158,022	65,563	131,255	82,991	51,546	-42,332	179,716	-7,303	101,917	78,136	-11,323	-498,940	-42,419	120,883
Investing Activities
capital expenditure	-5,746	-86,022	-14,416	-9,962	-589,527	6,558	-1,525	-20,062	-8,421	-13,916	-9,201	-19,365	-9,738	-7,381	-26,076
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-5,746	-86,022	-14,416	-9,962	-589,527	6,558	-1,525	-20,062	-8,421	-13,916	-9,201	-19,365	-9,738	-7,381	-26,076
Financing Activities
Bank loans	-31,446	-32,867	-33,778	-32,856	353,489	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	4,950	-761	0	0	0	0	-2,000	-11,000	-18,750	8,412	-9,874	-12,000	538,282	0	0
share issue	0	0	0	0	0	0	0	0	0	0	20	0	0	0	100
interest	-14,767	-17,751	-18,816	-20,369	-10,542	2,183	1,416	577	864	706	314	272	303	352	238
cash flow from financing	-41,263	-51,379	-52,594	-53,225	342,947	2,183	-584	-10,423	-17,886	9,118	-9,540	-11,728	538,585	352	338
cash and cash equivalents
cash	-31,074	20,621	-1,447	68,068	-163,589	60,286	-44,441	149,231	-33,609	97,119	59,396	-42,416	29,907	-49,448	95,145
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-31,074	20,621	-1,447	68,068	-163,589	60,286	-44,441	149,231	-33,609	97,119	59,396	-42,416	29,907	-49,448	95,145

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for andover norton international limited. Get real-time insights into andover norton international 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

Perform a competitor analysis for andover norton international limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in SP10 area or any other competitors across 12 key performance metrics.

ANDOVER NORTON INTERNATIONAL LIMITED group structure

Andover Norton International Limited has no subsidiary companies.

Ultimate parent company

ANDOVER NORTON INTERNATIONAL LIMITED

03020586

ANDOVER NORTON INTERNATIONAL LIMITED Shareholders

katrin seifert	33.33%
christine seifert	33.33%
tim seifert	33.33%

Andover Norton International Limited currently has 2 directors. The longest serving directors include Mr Hans Seifert (Jul 2007) and Mr Karl Smith (Aug 2019).

officer	country	age	start	end	role
Mr Hans Seifert	Germany	69 years	Jul 2007	-	Director
Mr Karl Smith	United Kingdom	54 years	Aug 2019	-	Director

P&L

March 2024

turnover

2.9m

+27%

operating profit

83k

gross margin

21.2%

+6.51%

turnover

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

Balance Sheet

March 2024

net assets

1.5m

+0.04%

total assets

2.5m

+0.06%

cash

213.7k

-0.13%

net assets

Total assets minus all liabilities

Similar Companies

j. & j. conversions limited

carbon component solutions ltd

formula merchants lm limited

2.5

radshape sheet metal limited

2.5

interplas coatings limited

company number

03020586

Type

Private limited with Share Capital

industry

29320 - Manufacture of other parts and accessories for motor vehicles

incorporation date

February 1995

ultimate parent company

None

previous names

N/A

address

unit 6 wooler park, north way, andover, hampshire, SP10 5AZ

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 andover norton international limited. Currently there are 2 open charges and 2 have been satisfied in the past.

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 ANDOVER NORTON INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.

andover norton international limited Company Information

andover norton international limited Estimated Valuation

andover norton international limited Estimated Valuation

andover norton international limited Estimated Valuation

Andover Norton International Limited Overview

Andover Norton International Limited Health Check

ANDOVER NORTON INTERNATIONAL LIMITED financials

andover norton international limited Credit Report and Business Information

Andover Norton International Limited Competitor Analysis

andover norton international limited Ownership

andover norton international limited directors

andover norton international limited company details

andover norton international limited Charges & Mortgages

andover norton international limited Capital Raised & Share Issues BETA

andover norton international limited Companies House Filings - See Documents