Pomanda estimates the enterprise value of NATIONWIDE STRUCTURES LIMITED at £22m based on a Turnover of £29.2m and 0.75x industry multiple (adjusted for size and gross margin).
nationwide structures limitedEstimated Valuation
£13.4m
Pomanda estimates the enterprise value of NATIONWIDE STRUCTURES LIMITED at £13.4m based on an EBITDA of £2.4m and a 5.56x industry multiple (adjusted for size and gross margin).
nationwide structures limitedEstimated Valuation
£5.1m
Pomanda estimates the enterprise value of NATIONWIDE STRUCTURES LIMITED at £5.1m based on Net Assets of £2.7m and 1.88x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Nationwide Structures LimitedOverview
Nationwide Structures Limited is a live company located in wakefield, WF1 5PF with a Companies House number of 03998479. It operates in the manufacture of metal structures and parts of structures sector, SIC Code 25110. Founded in May 2000, it's largest shareholder is
nationwide structures holdings limited
with a 100% stake. Nationwide Structures Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£29.2m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Nationwide Structures Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
4 Strong
6 Regular
2 Weak
Size
annual sales of £29.2m, make it larger than the average company (£13.5m)
£29.2m - Nationwide Structures Limited
£13.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a similar rate (9.3%)
11% - Nationwide Structures Limited
9.3% - Industry AVG
Production
with a gross margin of 20%, this company has a comparable cost of product (24.2%)
20% - Nationwide Structures Limited
24.2% - Industry AVG
Profitability
an operating margin of 7.5% make it more profitable than the average company (6.2%)
7.5% - Nationwide Structures Limited
6.2% - Industry AVG
Employees
with 52 employees, this is below the industry average (75)
52 - Nationwide Structures Limited
75 - Industry AVG
Pay Structure
on an average salary of £42.5k, the company has an equivalent pay structure (£42.6k)
£42.5k - Nationwide Structures Limited
£42.6k - Industry AVG
Efficiency
resulting in sales per employee of £561.1k, this is more efficient (£170.9k)
£561.1k - Nationwide Structures Limited
£170.9k - Industry AVG
Debtor Days
it gets paid by customers after 54 days, this is near the average (62 days)
54 days - Nationwide Structures Limited
62 days - Industry AVG
Creditor Days
its suppliers are paid after 103 days, this is slower than average (52 days)
103 days - Nationwide Structures Limited
52 days - Industry AVG
Stock Days
it holds stock equivalent to 38 days, this is in line with average (38 days)
38 days - Nationwide Structures Limited
38 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 15 weeks, this is average cash available to meet short term requirements (13 weeks)
15 weeks - Nationwide Structures Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 76.7%, this is a higher level of debt than the average (55.5%)
76.7% - Nationwide Structures Limited
55.5% - Industry AVG
NATIONWIDE STRUCTURES LIMITED financials
EXPORT
Nationwide Structures Limited's latest turnover from September 2023 is £29.2 million and the company has net assets of £2.7 million. According to their latest financial statements, Nationwide Structures Limited has 52 employees and maintains cash reserves of £2.5 million 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
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
29,176,960
32,940,162
25,383,343
21,599,672
27,852,413
24,486,109
21,503,035
17,122,193
10,228,763
11,321,176
9,624,080
8,229,416
7,649,614
6,658,906
Other Income Or Grants
Cost Of Sales
23,341,348
28,216,487
22,854,511
18,732,217
24,556,158
22,139,252
18,827,081
14,960,298
7,439,295
8,348,442
7,116,067
6,098,452
5,619,050
4,814,353
Gross Profit
5,835,612
4,723,675
2,528,832
2,867,455
3,296,255
2,346,857
2,675,954
2,161,895
2,789,467
2,972,734
2,508,013
2,130,964
2,030,564
1,844,553
Admin Expenses
3,654,719
2,655,174
2,289,733
2,265,890
2,473,248
2,041,067
1,818,366
1,412,720
2,713,956
2,885,287
2,454,091
2,117,208
2,002,797
1,763,187
-448,972
Operating Profit
2,180,893
2,068,501
239,099
601,565
823,007
305,790
857,588
749,175
75,511
87,447
53,922
13,756
27,767
81,366
448,972
Interest Payable
2,473
2,071
4,634
9,233
10,557
3,829
Interest Receivable
4,474
2,661
2,474
2,858
1,961
935
2,027
1,320
Pre-Tax Profit
2,180,893
2,068,501
241,100
599,494
809,902
296,557
847,031
745,346
78,173
89,922
56,779
15,717
28,703
83,393
450,292
Tax
-444,001
-316,163
94,686
59,535
51,554
-60,720
-163,740
-145,709
-15,634
-18,884
-13,059
-3,772
-7,463
-23,350
-126,082
Profit After Tax
1,736,892
1,752,338
335,786
659,029
861,456
235,837
683,291
599,637
62,538
71,038
43,720
11,945
21,240
60,043
324,210
Dividends Paid
880,000
1,718,000
549,333
156,000
156,000
320,370
213,000
Retained Profit
856,892
34,338
335,786
109,696
705,456
79,837
362,921
386,637
62,538
71,038
43,720
11,945
21,240
60,043
324,210
Employee Costs
2,210,485
1,711,153
1,230,906
1,375,468
1,485,896
1,395,600
811,755
540,593
2,604,092
2,918,133
2,451,457
2,033,322
2,011,047
1,893,235
Number Of Employees
52
46
32
33
32
185
168
135
77
89
76
64
65
62
EBITDA*
2,410,510
2,161,952
283,408
601,565
860,785
347,527
897,051
785,342
144,775
123,792
69,459
33,743
46,871
95,372
451,718
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
1,730,956
742,366
164,143
149,058
136,960
138,990
145,953
127,921
167,167
106,310
113,401
60,706
57,314
76,418
8,240
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,730,956
742,366
164,143
149,058
136,960
138,990
145,953
127,921
167,167
106,310
113,401
60,706
57,314
76,418
8,240
Stock & work in progress
2,482,182
150,925
643,250
573,813
653,549
774,085
338,000
47,500
308,250
24,247
47,649
181,337
198,297
301,688
165,038
Trade Debtors
4,371,499
4,989,704
6,581,426
4,616,477
6,739,509
6,597,531
5,822,682
3,735,832
2,300,805
2,788,343
2,271,433
1,764,734
1,886,843
1,313,296
1,259,068
Group Debtors
Misc Debtors
514,027
554,717
1,788,965
636,617
716,895
742,242
347,445
609,412
253,943
Cash
2,518,084
3,670,604
896,554
702,057
672,784
577,649
532,784
502,743
524,654
539,898
449,714
693,347
91,239
282,872
527,849
misc current assets
143,685
122,318
117,844
98,428
51,915
10,000
total current assets
9,885,792
9,509,635
10,032,513
6,646,808
8,857,247
8,789,935
7,092,826
4,905,487
3,387,652
3,352,488
2,768,796
2,639,418
2,176,379
1,897,856
1,951,955
total assets
11,616,748
10,252,001
10,196,656
6,795,866
8,994,207
8,928,925
7,238,779
5,033,408
3,554,819
3,458,798
2,882,197
2,700,124
2,233,693
1,974,274
1,960,195
Bank overdraft
29,175
53,505
50,815
Bank loan
Trade Creditors
6,587,680
7,046,796
6,960,511
4,578,977
6,377,289
6,642,242
4,558,359
4,175,423
2,706,823
2,889,803
2,404,561
2,237,331
1,828,100
1,589,921
1,635,885
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
1,675,367
968,643
1,354,888
717,741
1,188,260
1,030,816
1,453,436
199,149
total current liabilities
8,263,047
8,015,439
8,315,399
5,296,718
7,594,724
7,726,563
6,062,610
4,175,423
2,905,972
2,889,803
2,404,561
2,237,331
1,828,100
1,589,921
1,635,885
loans
27,645
77,798
hp & lease commitments
Accruals and Deferred Income
other liabilities
394,394
256,761
48,649
7,925
15,172
2,678
9,294
129,785
26,579
36,699
16,378
45,255
provisions
251,907
129,293
16,438
10,842
13,626
12,810
9,685
11,729
27,384
total long term liabilities
646,301
386,054
65,087
18,767
28,798
43,133
96,777
141,514
53,963
36,699
16,378
45,255
total liabilities
8,909,348
8,401,493
8,380,486
5,315,485
7,623,522
7,769,696
6,159,387
4,316,937
2,959,935
2,926,502
2,420,939
2,282,586
1,828,100
1,589,921
1,635,885
net assets
2,707,400
1,850,508
1,816,170
1,480,381
1,370,685
1,159,229
1,079,392
716,471
594,884
532,296
461,258
417,538
405,593
384,353
324,310
total shareholders funds
2,707,400
1,850,508
1,816,170
1,480,381
1,370,685
1,159,229
1,079,392
716,471
594,884
532,296
461,258
417,538
405,593
384,353
324,310
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
2,180,893
2,068,501
239,099
601,565
823,007
305,790
857,588
749,175
75,511
87,447
53,922
13,756
27,767
81,366
448,972
Depreciation
229,617
93,451
44,309
37,778
41,737
39,463
36,167
69,264
36,345
15,537
19,987
19,104
14,006
2,746
Amortisation
Tax
-444,001
-316,163
94,686
59,535
51,554
-60,720
-163,740
-145,709
-15,634
-18,884
-13,059
-3,772
-7,463
-23,350
-126,082
Stock
2,331,257
-492,325
69,437
-79,736
-120,536
436,085
290,500
-260,750
284,003
-23,402
-133,688
-16,960
-103,391
136,650
165,038
Debtors
-658,895
-2,825,970
3,117,297
-2,203,310
116,631
1,169,646
1,824,883
1,790,496
-233,595
516,910
506,699
-122,109
573,547
54,228
1,259,068
Creditors
-459,116
86,285
2,381,534
-1,798,312
-264,953
2,083,883
382,936
1,468,600
-182,980
485,242
167,230
409,231
238,179
-45,964
1,635,885
Accruals and Deferred Income
706,724
-386,245
637,147
-470,519
157,444
-422,620
1,453,436
-199,149
199,149
Deferred Taxes & Provisions
122,614
112,855
5,596
-2,784
816
3,125
-2,044
-15,655
27,384
Cash flow from operations
664,369
4,976,979
215,637
672,531
809,551
345,464
452,256
363,683
122,286
96,642
-149,381
578,271
-192,569
-164,820
537,415
Investing Activities
capital expenditure
-79,925
-102,108
3,079
-130,121
-29,254
-68,232
-23,379
-82,184
-10,986
Change in Investments
cash flow from investments
-79,925
-102,108
3,079
-130,121
-29,254
-68,232
-23,379
-82,184
-10,986
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-27,645
-50,153
77,798
Hire Purchase and Lease Commitments
other long term liabilities
137,633
208,112
40,724
-7,247
12,494
-6,616
-120,491
103,206
-10,120
20,321
-28,877
45,255
share issue
3
-494,000
-265,050
50
100
interest
2,001
-2,071
-4,634
-9,233
-10,557
-3,829
2,661
2,474
2,858
1,961
935
2,027
1,320
cash flow from financing
137,633
208,112
42,728
-9,318
-513,785
-66,002
-53,250
-165,673
-7,409
22,795
-26,019
47,216
935
2,027
1,420
cash and cash equivalents
cash
-1,152,520
2,774,050
194,497
29,273
95,135
44,865
30,041
-21,911
-15,244
90,184
-243,633
602,108
-191,633
-244,977
527,849
overdraft
-29,175
-24,330
2,690
50,815
change in cash
-1,152,520
2,774,050
194,497
58,448
119,465
42,175
-20,774
-21,911
-15,244
90,184
-243,633
602,108
-191,633
-244,977
527,849
nationwide structures 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 nationwide structures limited. Get real-time insights into nationwide structures limited's credit score, group structure and payment trends.
Perform a competitor analysis for nationwide structures limited by selecting its closest rivals, whether from the MANUFACTURING sector, other large companies, companies in WF1 area or any other competitors across 12 key performance metrics.
nationwide structures limited Ownership
NATIONWIDE STRUCTURES LIMITED group structure
Nationwide Structures Limited has no subsidiary companies.
Ultimate parent company
NATIONWIDE STRUCTURES LIMITED
03998479
NATIONWIDE STRUCTURES LIMITED Shareholders
The sole shareholder of Nationwide Structures Limited is Nationwide Structures Holdings Limited.
nationwide structures holdings limited
100%
nationwide structures limited directors
Nationwide Structures Limited currently has 6 directors.
The longest serving directors include
Mr Andrew Beckett (May 2010) and
Mr Timothy Cullen (Aug 2019).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023
net assets
2.7m
+0.46%
total assets
11.6m
+0.13%
cash
2.5m
-0.31%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
nationwide structures limited company details
company number
03998479
Type
Private limited with Share Capital
industry
25110 - Manufacture of metal structures and parts of structures
incorporation date
May 2000
age
25
incorporated
UK
ultimate parent company
None
accounts
Full Accounts
last accounts submitted
September 2023
previous names
hollyleigh limited (June 2000)
accountant
-
auditor
JOHNSON WALKER
address
the picasso building, calder vale road, wakefield, west yorkshire, WF1 5PF
Bank
-
Legal Advisor
-
nationwide structures limited 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 3 charges/mortgages relating to nationwide structures limited. Currently there are 1 open charges and 2 have been satisfied in the past.
nationwide structures 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 NATIONWIDE STRUCTURES LIMITED. This can take several minutes, an email will notify you when this has completed.
nationwide structures limitedCompanies House Filings - See Documents
