Frame Fast (uk) Limited

POWER SEARCH PRICING

SOLUTIONS

frame fast (uk) limited Company Information

Live

MatureMidHigh

Company Number

03307216

Next Accounts

Sep 2025

Industry

Manufacture of other plastic products

Directors

Paul Brighouse

Nigel Leivers

View All

Shareholders

paul brighouse

julie dawn brighouse

View All

Group Structure

View All

Contact

Registered Address

framefast house, ascot drive, derby, derbyshire, DE24 8ST

Website

www.framefastuk.com

frame fast (uk) limited Estimated Valuation

£7.9m

Pomanda estimates the enterprise value of FRAME FAST (UK) LIMITED at £7.9m based on a Turnover of £13.5m and 0.58x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Frame Fast (uk) Limited is a live company located in derbyshire, DE24 8ST with a Companies House number of 03307216. It operates in the manufacture of other plastic products sector, SIC Code 22290. Founded in January 1997, it's largest shareholder is paul brighouse with a 42% stake. Frame Fast (uk) Limited is a mature, mid sized company, Pomanda has estimated its turnover at £13.5m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating4out of 5

3 Strong

6 Regular

3 Weak

Size

annual sales of £13.5m, make it smaller than the average company (£16.9m)

Growth

3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (8%)

EXPORT

Frame Fast (Uk) Limited's latest turnover from December 2023 is £13.5 million and the company has net assets of £1.1 million. According to their latest financial statements, Frame Fast (Uk) Limited has 108 employees and maintains cash reserves of £801.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	13,458,919	13,733,651	12,157,490	7,722,674	7,297,935	5,556,443	4,650,016	4,180,490	3,930,646	3,483,073	3,480,839	3,466,058	2,950,352	6,110,969	6,612,352
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	9,270,460	9,103,187	8,058,814	5,549,605	5,269,898	3,983,431	3,284,237	2,933,070	2,790,575	2,479,713	2,495,553	2,482,662	2,105,868	4,215,199	4,374,789
Gross Profit	4,188,459	4,630,464	4,098,676	2,173,069	2,028,036	1,573,012	1,365,779	1,247,420	1,140,071	1,003,360	985,286	983,397	844,484	1,895,770	2,237,563
Admin Expenses	3,514,798	3,613,476	3,384,689	1,689,854	1,954,817	1,428,099	1,332,814	1,072,424	978,316	1,048,800	839,567	1,006,297	-2,138	1,944,104	2,119,371
Operating Profit	673,661	1,016,988	713,987	483,215	73,219	144,913	32,965	174,996	161,755	-45,440	145,719	-22,900	846,622	-48,334	118,192
Interest Payable	195,208	107,311	84,247	91,003	51,498	16,241	11,696	11,490	6,758	0	0	0	8,369	39,626	55,004
Interest Receivable	2	11	50	399	687	4	248	128	76	193	272	145	19	0	0
Pre-Tax Profit	478,455	909,688	629,790	392,611	22,407	128,677	21,517	163,635	155,073	-45,247	145,991	-22,755	838,272	-87,960	63,188
Tax	-108,590	-201,952	-123,632	-74,596	-4,257	-24,449	-4,088	-32,727	-31,014	0	-33,578	0	-217,951	32,694	-46,210
Profit After Tax	369,865	707,736	506,158	318,015	18,150	104,228	17,429	130,908	124,058	-45,247	112,413	-22,755	620,321	-55,266	16,978
Dividends Paid	476,621	300,505	108,000	0	0	0	0	0	0	0	0	0	0	0	87,587
Retained Profit	-106,756	407,231	398,158	318,015	18,150	104,228	17,429	130,908	124,058	-45,247	112,413	-22,755	620,321	-55,266	-70,609
Employee Costs	3,699,968	3,879,327	3,656,999	3,358,095	2,666,494	2,467,830	2,191,082	2,084,815	1,797,270	785,392	783,287	745,203	652,985	1,031,845	1,198,407
Number Of Employees	108	112	106	100	81	77	70	69	61	27	28	27	24	49	49
EBITDA*	949,275	1,251,120	908,968	616,026	200,742	263,034	147,698	278,364	245,466	98,358	259,601	105,199	979,669	222,637	466,867

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	3,257,893	3,005,743	2,821,231	2,181,388	2,117,851	843,988	765,447	780,503	627,336	651,122	530,669	509,776	588,856	737,303	937,653
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	125,595	167,460
Investments & Other	0	0	0	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	36,248	36,959	0	0	0	0
Total Fixed Assets	3,257,893	3,005,743	2,821,231	3,181,388	3,117,851	1,843,988	1,765,447	1,780,503	1,627,336	1,687,370	1,567,628	1,509,776	1,588,856	862,898	1,105,113
Stock & work in progress	924,368	820,969	686,088	427,094	364,350	341,684	318,238	319,165	236,760	263,228	157,648	141,318	141,468	183,422	245,683
Trade Debtors	1,598,030	1,404,209	1,078,337	868,831	894,842	536,360	402,368	317,224	409,328	420,972	521,163	635,207	448,315	441,877	442,700
Group Debtors	0	0	0	273,671	210,433	261,439	89,670	95,930	72,806	0	0	0	0	0	0
Misc Debtors	152,223	120,805	182,733	111,766	128,582	199,023	169,471	246,014	180,198	0	0	0	167,789	322,141	242,532
Cash	801,205	837,881	962,558	615,045	182,623	575	582	98,791	3,936	26,274	50,883	57,832	353	7,224	31,921
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	3,475,826	3,183,864	2,909,716	2,296,407	1,780,830	1,339,081	980,329	1,077,124	903,028	710,474	729,694	834,357	757,925	954,664	962,836
total assets	6,733,719	6,189,607	5,730,947	5,477,795	4,898,681	3,183,069	2,745,776	2,857,627	2,530,364	2,397,844	2,297,322	2,344,133	2,346,781	1,817,562	2,067,949
Bank overdraft	0	0	0	0	0	14,285	53,935	0	0	0	0	0	0	42,574	193,736
Bank loan	0	0	0	128,795	48,271	0	0	0	0	0	0	0	0	0	22,686
Trade Creditors	1,604,493	1,531,315	1,456,883	1,350,237	1,536,559	976,378	823,806	850,104	724,415	1,273,712	1,190,112	987,610	1,034,134	641,338	728,403
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	1,027,633	500,416	594,586	36,045	326,060	266,778	146,207	159,736	207,932	0	0	0	0	0	0
hp & lease commitments	0	0	0	82,650	58,368	68,460	100,083	152,388	87,360	0	0	0	0	42,517	171,040
other current liabilities	454,553	606,647	624,293	424,380	549,907	377,938	317,095	305,448	258,607	0	0	0	0	536,835	374,692
total current liabilities	3,086,679	2,638,378	2,675,762	2,022,107	2,519,165	1,703,839	1,441,126	1,467,676	1,278,314	1,273,712	1,190,112	987,610	1,034,134	1,263,264	1,490,557
loans	1,733,986	1,722,955	1,781,917	1,574,057	870,479	0	0	0	0	0	0	0	0	214,945	172,858
hp & lease commitments	0	0	0	140,660	102,446	102,593	37,609	140,876	159,709	0	0	0	0	68,007	23,539
Accruals and Deferred Income	39,210	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	80,000	0	0	0	0	0	0	0	0	198,728	120,921	487,358	409,417	0	0
provisions	701,054	628,786	481,011	138,502	122,137	110,333	104,965	104,428	78,602	35,723	51,361	46,650	57,960	46,397	100,780
total long term liabilities	2,554,250	2,351,741	2,262,928	1,853,219	1,095,062	212,926	142,574	245,304	238,311	234,451	172,282	534,008	467,377	329,349	297,177
total liabilities	5,640,929	4,990,119	4,938,690	3,875,326	3,614,227	1,916,765	1,583,700	1,712,980	1,516,625	1,508,163	1,362,394	1,521,618	1,501,511	1,592,613	1,787,734
net assets	1,092,790	1,199,488	792,257	1,602,469	1,284,454	1,266,304	1,162,076	1,144,647	1,013,739	889,681	934,928	822,515	845,270	224,949	280,215
total shareholders funds	1,092,790	1,199,488	792,257	1,602,469	1,284,454	1,266,304	1,162,076	1,144,647	1,013,739	889,681	934,928	822,515	845,270	224,949	280,215

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	673,661	1,016,988	713,987	483,215	73,219	144,913	32,965	174,996	161,755	-45,440	145,719	-22,900	846,622	-48,334	118,192
Depreciation	275,614	234,132	194,981	132,811	127,523	118,121	114,733	103,368	83,711	143,798	113,882	128,099	133,047	229,106	306,810
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	41,865	41,865
Tax	-108,590	-201,952	-123,632	-74,596	-4,257	-24,449	-4,088	-32,727	-31,014	0	-33,578	0	-217,951	32,694	-46,210
Stock	103,399	134,881	258,994	62,744	22,666	23,446	-927	82,405	-26,468	105,580	16,330	-150	-41,954	-62,261	245,683
Debtors	225,239	263,944	6,802	20,411	237,035	335,313	2,341	-3,164	205,112	-100,902	-77,085	19,103	-147,914	78,786	685,232
Creditors	73,178	74,432	106,646	-186,322	560,181	152,572	-26,298	125,689	-549,297	83,600	202,502	-46,524	392,796	-87,065	728,403
Accruals and Deferred Income	-112,884	-17,646	199,913	-125,527	171,969	60,843	11,647	46,841	258,607	0	0	0	-536,835	162,143	374,692
Deferred Taxes & Provisions	72,268	147,775	342,509	16,365	11,804	5,368	537	25,826	42,879	-15,638	4,711	-11,310	11,563	-54,383	100,780
Cash flow from operations	544,609	854,904	1,168,608	162,791	680,738	98,609	128,082	364,752	-212,003	161,642	493,991	28,412	819,110	259,501	693,617
Investing Activities
capital expenditure	0	0	0	-196,348	-1,401,386	-196,662	-99,677	-256,535	-59,925	-264,251	-134,775	-49,019	140,995	-65,452	-51,945
Change in Investments	0	0	-1,000,000	0	0	0	0	0	0	0	0	0	1,000,000	0	0
cash flow from investments	0	0	1,000,000	-196,348	-1,401,386	-196,662	-99,677	-256,535	-59,925	-264,251	-134,775	-49,019	-859,005	-65,452	-51,945
Financing Activities
Bank loans	0	0	-128,795	80,524	48,271	0	0	0	0	0	0	0	0	-22,686	22,686
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	527,217	-94,170	558,541	-290,015	59,282	120,571	-13,529	-48,196	207,932	0	0	0	0	0	0
Long term loans	11,031	-58,962	207,860	703,578	870,479	0	0	0	0	0	0	0	-214,945	42,087	172,858
Hire Purchase and Lease Commitments	0	0	-223,310	62,496	-10,239	33,361	-155,572	46,195	247,069	0	0	0	-110,524	-84,055	194,579
other long term liabilities	80,000	0	0	0	0	0	0	0	-198,728	77,807	-366,437	77,941	409,417	0	0
share issue	58	0	-1,208,370	0	0	0	0	0	0	0	0	0	0	0	350,824
interest	-195,206	-107,300	-84,197	-90,604	-50,811	-16,237	-11,448	-11,362	-6,682	193	272	145	-8,350	-39,626	-55,004
cash flow from financing	423,100	-260,432	-878,271	465,979	916,982	137,695	-180,549	-13,363	249,591	78,000	-366,165	78,086	75,598	-104,280	685,943
cash and cash equivalents
cash	-36,676	-124,677	347,513	432,422	182,048	-7	-98,209	94,855	-22,338	-24,609	-6,949	57,479	-6,871	-24,697	31,921
overdraft	0	0	0	0	-14,285	-39,650	53,935	0	0	0	0	0	-42,574	-151,162	193,736
change in cash	-36,676	-124,677	347,513	432,422	196,333	39,643	-152,144	94,855	-22,338	-24,609	-6,949	57,479	35,703	126,465	-161,815

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for frame fast (uk) limited. Get real-time insights into frame fast (uk) 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 frame fast (uk) limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in DE24 area or any other competitors across 12 key performance metrics.

FRAME FAST (UK) LIMITED group structure

Frame Fast (Uk) Limited has 1 subsidiary company.

Ultimate parent company

FRAME FAST (UK) LIMITED

03307216

1 subsidiary

TRADE WINDOWS (DERBY) LIMITED

02782897

FRAME FAST (UK) LIMITED Shareholders

paul brighouse	42%
julie dawn brighouse	38%
nlcl holdings limited	20%

Frame Fast (Uk) Limited currently has 3 directors. The longest serving directors include Mr Paul Brighouse (Jan 1997) and Mr Nigel Leivers (Feb 2013).

officer	age	start	end	role
Mr Paul Brighouse	67 years	Jan 1997	-	Director
Mr Nigel Leivers	51 years	Feb 2013	-	Director
Mrs Julie Brighouse	62 years	Apr 2019	-	Director

P&L

December 2023

turnover

13.5m

-2%

operating profit

673.7k

-34%

gross margin

31.2%

-7.7%

turnover

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

Balance Sheet

December 2023

net assets

1.1m

-0.09%

total assets

6.7m

+0.09%

cash

801.2k

-0.04%

net assets

Total assets minus all liabilities

Similar Companies

derby plastics limited

r.j.h.plastics limited

bartuf limited

3.5

select windows (home improvements) limited

ogm (sw) limited

1.5

company number

03307216

Type

Private limited with Share Capital

industry

22290 - Manufacture of other plastic products

incorporation date

January 1997

ultimate parent company

None

previous names

N/A

address

framefast house, ascot drive, derby, derbyshire, DE24 8ST

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 7 charges/mortgages relating to frame fast (uk) limited. Currently there are 4 open charges and 3 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 FRAME FAST (UK) LIMITED. This can take several minutes, an email will notify you when this has completed.

frame fast (uk) limited Company Information

frame fast (uk) limited Estimated Valuation

frame fast (uk) limited Estimated Valuation

frame fast (uk) limited Estimated Valuation

Frame Fast (uk) Limited Overview

Frame Fast (uk) Limited Health Check

FRAME FAST (UK) LIMITED financials

frame fast (uk) limited Credit Report and Business Information

Frame Fast (uk) Limited Competitor Analysis

frame fast (uk) limited Ownership

frame fast (uk) limited directors

frame fast (uk) limited company details

frame fast (uk) limited Charges & Mortgages

frame fast (uk) limited Capital Raised & Share Issues BETA

frame fast (uk) limited Companies House Filings - See Documents