Flower City Limited

POWER SEARCH PRICING

SOLUTIONS

flower city limited Company Information

Live

MatureMicroDeclining

Company Number

03358634

Next Accounts

Jun 2025

Industry

Other retail sale of new goods in specialised stores (other than by opticians or commercial art galleries), n.e.c

Directors

Charles Baldock

Shareholders

t ed langley limited

Group Structure

View All

Contact

Registered Address

c/o c j a accounting limited, delta house, haywards heath, RH16 1UA

Website

www.flower-city.co.uk

flower city limited Estimated Valuation

£276

Pomanda estimates the enterprise value of FLOWER CITY LIMITED at £276 based on Net Assets of £100 and 2.76x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Flower City Limited is a live company located in haywards heath, RH16 1UA with a Companies House number of 03358634. It operates in the other retail sale of new goods in specialised stores (not commercial art galleries and opticians) sector, SIC Code 47789. Founded in April 1997, it's largest shareholder is t ed langley limited with a 100% stake. Flower City Limited is a mature, micro sized company, Pomanda has estimated its turnover at £824.1 with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Flower City Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating0.5out of 5

0 Strong

1 Regular

6 Weak

Size

annual sales of £824.1, make it smaller than the average company (£9.3m)

Growth

3 year (CAGR) sales growth of -72%, show it is growing at a slower rate (6%)

EXPORT

Flower City Limited's latest turnover from September 2023 is estimated at £824 and the company has net assets of £100. According to their latest financial statements, we estimate that Flower City Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	824	743	671	36,053	825,342	1,342,677	1,016,774	483,594	632,564	740,357	622,390	546,199	511,955	341,169
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	616	543	502	27,034	609,592	980,674	744,041	354,401	470,228	555,765	451,729	396,171	368,380	243,818
Gross Profit	208	200	169	9,019	215,750	362,003	272,733	129,193	162,336	184,592	170,661	150,028	143,575	97,351
Admin Expenses	208	200	169	104,827	248,507	290,062	279,506	-29,948	66,637	148,061	182,738	88,563	212,667	216,165
Operating Profit	0	0	0	-95,808	-32,757	71,941	-6,773	159,141	95,699	36,531	-12,077	61,465	-69,092	-118,814
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	66	262	237	107	0	0	38	38
Pre-Tax Profit	0	0	0	-95,808	-32,757	71,941	-6,707	159,403	95,937	36,638	-12,077	61,465	-69,054	-118,776
Tax	0	0	0	0	0	-13,669	0	-31,880	-20,147	-8,427	0	-15,981	0	0
Profit After Tax	0	0	0	-95,808	-32,757	58,272	-6,707	127,522	75,790	28,211	-12,077	45,484	-69,054	-118,776
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	0	0	0	-95,808	-32,757	58,272	-6,707	127,522	75,790	28,211	-12,077	45,484	-69,054	-118,776
Employee Costs	27,249	24,997	23,888	22,806	22,643	156,745	110,022	64,358	60,516	81,444	60,206	58,949	56,348	37,409
Number Of Employees	1	1	1	1	1	7	5	3	3	4	3	3	3	2
EBITDA*	0	0	0	-95,808	-32,757	71,941	-6,773	160,631	98,705	39,815	-3,164	70,322	-46,432	-95,390

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	0	0	0	0	3,871	3,871	0	4,950	6,440	8,756	12,040	21,034	29,891	39,933
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	12,500
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	0	0	0	0	3,871	3,871	0	4,950	6,440	8,756	12,040	21,034	29,891	52,433
Stock & work in progress	0	0	0	0	0	0	0	28,187	27,786	15,171	16,822	17,009	23,695	31,408
Trade Debtors	100	100	100	100	296,686	329,443	235,985	105,138	119,335	120,210	92,531	87,718	67,839	41,615
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	52,495	52,296	42,633	0	0	0	15,126
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	100	100	100	100	296,686	329,443	235,985	185,820	199,417	178,014	109,353	104,727	91,534	88,149
total assets	100	100	100	100	300,557	333,314	235,985	190,770	205,857	186,770	121,393	125,761	121,425	140,582
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	0	0	0	0	204,649	204,649	165,592	113,570	144,033	200,736	163,570	155,861	197,009	147,112
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	0	0	0	0	204,649	204,649	165,592	113,570	144,033	200,736	163,570	155,861	197,009	147,112
loans	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
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	0	0	0	0	204,649	204,649	165,592	113,570	144,033	200,736	163,570	155,861	197,009	147,112
net assets	100	100	100	100	95,908	128,665	70,393	77,200	61,824	-13,966	-42,177	-30,100	-75,584	-6,530
total shareholders funds	100	100	100	100	95,908	128,665	70,393	77,200	61,824	-13,966	-42,177	-30,100	-75,584	-6,530

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	0	0	0	-95,808	-32,757	71,941	-6,773	159,141	95,699	36,531	-12,077	61,465	-69,092	-118,814
Depreciation	0	0	0	0	0	0	0	1,490	3,006	3,284	8,913	8,857	10,560	10,924
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	12,100	12,500
Tax	0	0	0	0	0	-13,669	0	-31,880	-20,147	-8,427	0	-15,981	0	0
Stock	0	0	0	0	0	0	-28,187	401	12,615	-1,651	-187	-6,686	-7,713	31,408
Debtors	0	0	0	-296,586	-32,757	93,458	130,847	-14,197	-875	27,679	4,813	19,879	26,224	41,615
Creditors	0	0	0	-204,649	0	39,057	52,022	-30,463	-56,703	37,166	7,709	-41,148	49,897	147,112
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	0	0	0	-3,871	0	3,871	-57,411	112,084	10,115	42,526	-81	0	-15,046	-21,301
Investing Activities
capital expenditure	0	0	0	3,871	0	-3,871	4,950	0	-690	0	81	0	-118	-75,857
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	3,871	0	-3,871	4,950	0	-690	0	81	0	-118	-75,857
Financing Activities
Bank loans	0	0	0	0	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
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	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
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	-100	-112,146	0	0	0	0	0	112,246
interest	0	0	0	0	0	0	66	262	237	107	0	0	38	38
cash flow from financing	0	0	0	0	0	0	-34	-111,884	237	107	0	0	38	112,284
cash and cash equivalents
cash	0	0	0	0	0	0	-52,495	199	9,663	42,633	0	0	-15,126	15,126
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-52,495	199	9,663	42,633	0	0	-15,126	15,126

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for flower city limited. Get real-time insights into flower city 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 flower city limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in RH16 area or any other competitors across 12 key performance metrics.

FLOWER CITY LIMITED group structure

Flower City Limited has no subsidiary companies.

Ultimate parent company

T ED LANGLEY LTD

04886567

1 parent

FLOWER CITY LIMITED

03358634

FLOWER CITY LIMITED Shareholders

t ed langley limited

100%

Flower City Limited currently has 1 director, Mr Charles Baldock serving since Oct 2016.

officer	country	age	start	end	role
Mr Charles Baldock	United Kingdom	62 years	Oct 2016	-	Director

P&L

September 2023

turnover

824.1

+11%

operating profit

gross margin

25.3%

-6.12%

turnover

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

Balance Sheet

September 2023

net assets

100

total assets

100

cash

net assets

Total assets minus all liabilities

Similar Companies

f.k. ellis & sons limited

4.5

newman business solutions limited

j & j davey limited

fast mover tools limited

loxwood burners ltd

company number

03358634

Type

Private limited with Share Capital

industry

47789 - Other retail sale of new goods in specialised stores (other than by opticians or commercial art galleries), n.e.c

incorporation date

April 1997

ultimate parent company

T ED LANGLEY LTD

previous names

N/A

address

c/o c j a accounting limited, delta house, haywards heath, RH16 1UA

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 2 charges/mortgages relating to flower city limited. Currently there are 1 open charges and 1 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 FLOWER CITY LIMITED. This can take several minutes, an email will notify you when this has completed.

flower city limited Company Information

flower city limited Estimated Valuation

flower city limited Estimated Valuation

flower city limited Estimated Valuation

Flower City Limited Overview

Flower City Limited Health Check

FLOWER CITY LIMITED financials

flower city limited Credit Report and Business Information

Flower City Limited Competitor Analysis

flower city limited Ownership

flower city limited directors

flower city limited company details

flower city limited Charges & Mortgages

flower city limited Capital Raised & Share Issues BETA

flower city limited Companies House Filings - See Documents