Pomanda estimates the enterprise value of SANDFORD FREIGHT (U.K.) LIMITED at £2m based on a Turnover of £3.6m and 0.54x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of SANDFORD FREIGHT (U.K.) LIMITED at £0 based on an EBITDA of £-12.3k and a 3.88x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of SANDFORD FREIGHT (U.K.) LIMITED at £6.9m based on Net Assets of £2.9m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sandford Freight (u.k.) LimitedOverview
Sandford Freight (u.k.) Limited is a live company located in feltham, TW14 0NG with a Companies House number of 03585539. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in June 1998, it's largest shareholder is
r j walker holdings limited
with a 100% stake. Sandford Freight (u.k.) Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£3.6m with
declining
growth in recent years.
Pomanda's financial health check has awarded Sandford Freight (U.K.) 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
3 Regular
4 Weak
Size
annual sales of £3.6m, make it smaller than the average company (£4.8m)
£3.6m - Sandford Freight (u.k.) Limited
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -15%, show it is growing at a slower rate (6.6%)
-15% - Sandford Freight (u.k.) Limited
6.6% - Industry AVG
Production
with a gross margin of 38.2%, this company has a comparable cost of product (38.2%)
38.2% - Sandford Freight (u.k.) Limited
38.2% - Industry AVG
Profitability
an operating margin of -0.5% make it less profitable than the average company (5.7%)
-0.5% - Sandford Freight (u.k.) Limited
5.7% - Industry AVG
Employees
with 16 employees, this is below the industry average (27)
16 - Sandford Freight (u.k.) Limited
27 - Industry AVG
Pay Structure
on an average salary of £54k, the company has an equivalent pay structure (£54k)
£54k - Sandford Freight (u.k.) Limited
£54k - Industry AVG
Efficiency
resulting in sales per employee of £228.1k, this is more efficient (£170.9k)
£228.1k - Sandford Freight (u.k.) Limited
£170.9k - Industry AVG
Debtor Days
it gets paid by customers after 45 days, this is near the average (41 days)
45 days - Sandford Freight (u.k.) Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 96 days, this is slower than average (32 days)
96 days - Sandford Freight (u.k.) Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sandford Freight (u.k.) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 204 weeks, this is more cash available to meet short term requirements (22 weeks)
204 weeks - Sandford Freight (u.k.) Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 20.8%, this is a lower level of debt than the average (62.6%)
20.8% - Sandford Freight (u.k.) Limited
62.6% - Industry AVG
SANDFORD FREIGHT (U.K.) LIMITED financials
EXPORT
Sandford Freight (U.K.) Limited's latest turnover from December 2023 is estimated at £3.6 million and the company has net assets of £2.9 million. According to their latest financial statements, Sandford Freight (U.K.) Limited has 16 employees and maintains cash reserves of £3 million 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
Jun 2015
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
3,649,418
5,103,399
9,309,340
6,048,065
3,906,909
6,113,659
5,658,965
4,495,372
3,771,415
7,237,676
6,266,428
6,694,361
6,148,362
6,477,841
Other Income Or Grants
Cost Of Sales
2,256,262
3,152,615
5,840,725
3,800,477
2,438,157
3,837,297
3,540,576
2,791,668
2,399,948
4,597,921
4,085,931
4,291,073
3,853,007
3,961,286
Gross Profit
1,393,156
1,950,783
3,468,615
2,247,588
1,468,752
2,276,363
2,118,389
1,703,703
1,371,467
2,639,755
2,180,498
2,403,287
2,295,354
2,516,555
Admin Expenses
1,411,626
553,306
3,109,028
1,774,615
1,348,753
2,258,426
1,967,216
1,644,393
599,419
2,026,913
2,159,191
2,483,745
2,300,548
2,544,673
-659,446
Operating Profit
-18,470
1,397,477
359,587
472,973
119,999
17,937
151,173
59,310
772,048
612,842
21,307
-80,458
-5,194
-28,118
659,446
Interest Payable
Interest Receivable
166,338
89,486
3,651
684
5,921
8,873
4,677
2,034
1,992
1,998
1,630
2,325
2,540
2,479
1,201
Pre-Tax Profit
147,868
1,486,963
363,238
473,657
125,920
26,810
155,851
61,344
774,040
614,840
22,936
-78,133
-2,654
-25,639
660,647
Tax
-36,967
-282,523
-69,015
-89,995
-23,925
-5,094
-29,612
-12,269
-154,808
-122,968
-5,275
-184,981
Profit After Tax
110,901
1,204,440
294,223
383,662
101,995
21,716
126,239
49,075
619,232
491,872
17,661
-78,133
-2,654
-25,639
475,666
Dividends Paid
Retained Profit
110,901
1,204,440
294,223
383,662
101,995
21,716
126,239
49,075
619,232
491,872
17,661
-78,133
-2,654
-25,639
475,666
Employee Costs
864,075
872,377
975,207
695,649
781,488
752,386
671,471
631,033
458,021
1,981,067
1,768,856
1,843,904
1,702,439
1,808,336
Number Of Employees
16
17
20
15
17
17
16
15
11
52
43
46
43
47
EBITDA*
-12,281
1,408,641
370,304
482,014
128,800
25,563
157,084
66,111
774,469
616,982
23,722
-77,029
-1,998
-24,402
663,851
* 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
Jun 2015
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
16,692
13,702
23,521
18,463
52,350
39,871
30,068
30,967
9,951
11,554
9,746
7,973
9,202
8,267
11,983
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
16,692
13,702
23,521
18,463
52,350
39,871
30,068
30,967
9,951
11,554
9,746
7,973
9,202
8,267
11,983
Stock & work in progress
Trade Debtors
458,218
661,782
1,625,953
809,364
560,137
906,050
938,008
711,871
603,802
811,768
853,792
851,659
829,067
916,124
682,734
Group Debtors
115,161
10,473
59,782
795,079
812,032
Misc Debtors
77,523
94,713
82,575
57,252
47,977
56,479
46,276
41,796
23,180
Cash
3,029,875
3,306,811
1,806,650
1,114,351
253,034
1,325,898
1,040,235
830,754
796,646
799,237
226,506
425,332
504,768
511,114
480,356
misc current assets
total current assets
3,680,777
4,073,779
3,574,960
2,776,046
1,673,180
2,288,427
2,024,519
1,584,421
1,423,628
1,611,005
1,080,298
1,276,991
1,333,835
1,427,238
1,163,090
total assets
3,697,469
4,087,481
3,598,481
2,794,509
1,725,530
2,328,298
2,054,587
1,615,388
1,433,579
1,622,559
1,090,044
1,284,964
1,343,037
1,435,505
1,175,073
Bank overdraft
Bank loan
Trade Creditors
598,328
1,061,096
1,588,556
1,294,373
647,510
1,251,123
1,003,921
757,607
616,945
1,113,966
687,670
900,096
789,647
860,298
683,836
Group/Directors Accounts
90,363
110,000
other short term finances
hp & lease commitments
other current liabilities
172,658
210,803
396,987
182,221
141,290
242,478
238,016
171,455
180,564
total current liabilities
770,986
1,271,899
1,985,543
1,476,594
788,800
1,493,601
1,241,937
929,062
797,509
1,113,966
687,670
900,096
880,010
970,298
683,836
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
1,796
996
3,473
3,435
3,104
3,019
1,838
1,721
473
628
654
180
571
total long term liabilities
1,796
996
3,473
3,435
3,104
3,019
1,838
1,721
473
628
654
180
571
total liabilities
770,986
1,271,899
1,987,339
1,477,590
792,273
1,497,036
1,245,041
932,081
799,347
1,115,687
688,143
900,724
880,664
970,478
684,407
net assets
2,926,483
2,815,582
1,611,142
1,316,919
933,257
831,262
809,546
683,307
634,232
506,872
401,901
384,240
462,373
465,027
490,666
total shareholders funds
2,926,483
2,815,582
1,611,142
1,316,919
933,257
831,262
809,546
683,307
634,232
506,872
401,901
384,240
462,373
465,027
490,666
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Jun 2015
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
-18,470
1,397,477
359,587
472,973
119,999
17,937
151,173
59,310
772,048
612,842
21,307
-80,458
-5,194
-28,118
659,446
Depreciation
6,189
11,164
10,717
9,041
8,801
7,626
5,911
6,801
2,421
4,140
2,415
3,429
3,196
3,716
4,405
Amortisation
Tax
-36,967
-282,523
-69,015
-89,995
-23,925
-5,094
-29,612
-12,269
-154,808
-122,968
-5,275
-184,981
Stock
Debtors
-116,066
-1,001,342
106,615
241,549
457,617
-21,755
230,617
126,685
626,982
811,768
2,133
22,592
-87,057
233,390
682,734
Creditors
-462,768
-527,460
294,183
646,863
-603,613
247,202
246,314
140,662
616,945
1,113,966
-212,426
110,449
-70,651
176,462
683,836
Accruals and Deferred Income
-38,145
-186,184
214,766
40,931
-101,188
4,462
66,561
-9,109
180,564
Deferred Taxes & Provisions
-1,796
800
-2,477
38
331
85
1,181
1,838
1,721
-155
-26
474
-391
571
Cash flow from operations
-434,095
1,412,020
704,423
835,787
-1,057,505
294,219
209,815
59,891
792,026
797,933
-196,267
10,802
14,882
-81,721
480,543
Investing Activities
capital expenditure
-9,179
-1,345
-15,775
24,846
-21,280
-17,429
-5,012
-27,817
-12,372
-15,694
-4,188
-2,200
-4,131
-16,388
Change in Investments
cash flow from investments
-9,179
-1,345
-15,775
24,846
-21,280
-17,429
-5,012
-27,817
-12,372
-15,694
-4,188
-2,200
-4,131
-16,388
Financing Activities
Bank loans
Group/Directors Accounts
-90,363
-19,637
110,000
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
15,000
15,000
15,000
interest
166,338
89,486
3,651
684
5,921
8,873
4,677
2,034
1,992
1,998
1,630
2,325
2,540
2,479
1,201
cash flow from financing
166,338
89,486
3,651
684
5,921
8,873
4,677
2,034
16,992
16,998
1,630
-88,038
-17,097
112,479
16,201
cash and cash equivalents
cash
-276,936
1,500,161
692,299
861,317
-1,072,864
285,663
209,481
34,108
796,646
799,237
-198,826
-79,436
-6,346
30,758
480,356
overdraft
change in cash
-276,936
1,500,161
692,299
861,317
-1,072,864
285,663
209,481
34,108
796,646
799,237
-198,826
-79,436
-6,346
30,758
480,356
sandford freight (u.k.) 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 sandford freight (u.k.) limited. Get real-time insights into sandford freight (u.k.) limited's credit score, group structure and payment trends.
Perform a competitor analysis for sandford freight (u.k.) limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in TW14 area or any other competitors across 12 key performance metrics.
sandford freight (u.k.) limited Ownership
SANDFORD FREIGHT (U.K.) LIMITED group structure
Sandford Freight (U.K.) Limited has no subsidiary companies.
The sole shareholder of Sandford Freight (U.K.) Limited is R J Walker Holdings Limited.
r j walker holdings limited
100%
sandford freight (u.k.) limited directors
Sandford Freight (U.K.) Limited currently has 2 directors.
The longest serving directors include
Mr Roy Walker (Oct 1998) and
Ms Jayne Walker (Aug 2019).
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 3 charges/mortgages relating to sandford freight (u.k.) limited. Currently there are 0 open charges and 3 have been satisfied in the past.
sandford freight (u.k.) 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 SANDFORD FREIGHT (U.K.) LIMITED. This can take several minutes, an email will notify you when this has completed.
sandford freight (u.k.) limitedCompanies House Filings - See Documents
