Pomanda estimates the enterprise value of FELLOWFIELDS LIMITED at £30.3k based on a Turnover of £81.3k and 0.37x industry multiple (adjusted for size and gross margin).
fellowfields limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FELLOWFIELDS LIMITED at £0 based on an EBITDA of £-3.8k and a 2.85x industry multiple (adjusted for size and gross margin).
fellowfields limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FELLOWFIELDS LIMITED at £0 based on Net Assets of £-37.7k and 1.99x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fellowfields LimitedOverview
Fellowfields Limited is a live company located in london, NW6 6DB with a Companies House number of 04112166. It operates in the activities of head offices sector, SIC Code 70100. Founded in November 2000, it's largest shareholder is
bhupinder singh anand
with a 100% stake. Fellowfields Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£81.3k with
high
growth in recent years.
Pomanda's financial health check has awarded Fellowfields Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £81.3k, make it smaller than the average company (£19.7m)
£81.3k - Fellowfields Limited
£19.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (5.8%)
22% - Fellowfields Limited
5.8% - Industry AVG
Production
with a gross margin of 18.6%, this company has a higher cost of product (33%)
18.6% - Fellowfields Limited
33% - Industry AVG
Profitability
an operating margin of -4.6% make it less profitable than the average company (5.8%)
-4.6% - Fellowfields Limited
5.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (110)
1 - Fellowfields Limited
110 - Industry AVG
Pay Structure
on an average salary of £47.4k, the company has an equivalent pay structure (£47.4k)
£47.4k - Fellowfields Limited
£47.4k - Industry AVG
Efficiency
resulting in sales per employee of £81.3k, this is less efficient (£196.7k)
£81.3k - Fellowfields Limited
£196.7k - Industry AVG
Debtor Days
it gets paid by customers after 5 days, this is earlier than average (45 days)
5 days - Fellowfields Limited
45 days - Industry AVG
Creditor Days
its suppliers are paid after 239 days, this is slower than average (43 days)
239 days - Fellowfields Limited
43 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Fellowfields Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Fellowfields Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 268.2%, this is a higher level of debt than the average (55.9%)
268.2% - Fellowfields Limited
55.9% - Industry AVG
FELLOWFIELDS LIMITED financials
EXPORT
Fellowfields Limited's latest turnover from September 2023 is estimated at £81.3 thousand and the company has net assets of -£37.7 thousand. According to their latest financial statements, Fellowfields 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
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
81,276
64,743
50,238
45,301
49,980
42,930
28,052
27,205
37,677
46,994
26,078
163,710
Other Income Or Grants
Cost Of Sales
66,201
52,437
41,394
36,742
40,745
34,906
22,803
22,407
31,239
38,968
21,559
134,640
Gross Profit
15,075
12,306
8,844
8,560
9,235
8,024
5,250
4,798
6,438
8,026
4,518
29,069
Admin Expenses
18,840
26,845
15,895
4,917
16,741
13,054
8,635
6,023
-52,489
12,785
28,582
17,267
304,572
115,542
-583,868
Operating Profit
-3,765
-14,539
-7,051
3,643
-7,506
-5,030
-3,385
-6,023
52,489
-7,987
-22,144
-9,241
-300,054
-86,473
583,868
Interest Payable
Interest Receivable
10
35
64
39
Pre-Tax Profit
-3,765
-14,539
-7,051
3,643
-7,506
-5,030
-3,385
-3,212
42,017
-7,987
-22,144
-9,231
-300,019
-86,409
583,907
Tax
-692
-2,795
-163,494
Profit After Tax
-3,765
-14,539
-7,051
2,951
-7,506
-5,030
-3,385
-6,007
42,017
-7,987
-22,144
-9,231
-300,019
-86,409
420,413
Dividends Paid
Retained Profit
-3,765
-14,539
-7,051
2,951
-7,506
-5,030
-3,385
-6,007
42,017
-7,987
-22,144
-9,231
-300,019
-86,409
420,413
Employee Costs
47,396
44,275
41,322
41,498
41,217
39,940
38,767
36,494
35,599
34,907
34,599
34,048
33,674
33,390
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-3,765
-14,539
-7,051
3,643
-7,506
-5,030
-3,385
-6,023
52,855
-7,620
-6,898
-2,118
-284,007
-68,074
603,011
* 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
21,239
21,725
30,745
175
233
310
413
550
732
1,098
1,465
20,970
28,093
41,924
26,849
Intangible Assets
Investments & Other
1
1
1
1
1
1
1
Debtors (Due After 1 year)
2,460
3,554
2,722
157,463
247,000
Total Fixed Assets
21,239
21,725
30,745
175
233
310
413
550
733
1,099
3,926
24,525
30,816
199,388
273,850
Stock & work in progress
Trade Debtors
1,176
877
1,473
76
873
963
6,985
9,756
4,261
4,261
2,456
31,819
50,711
Group Debtors
Misc Debtors
9,841
14,218
10,890
143,015
135,798
Cash
13,075
3,851
9,955
15,614
misc current assets
total current assets
1,176
877
1,473
76
873
963
6,985
9,756
17,336
4,261
9,841
14,218
17,197
184,789
202,123
total assets
22,415
22,602
32,218
251
1,106
1,273
7,398
10,306
18,069
5,360
13,767
38,743
48,013
384,177
475,973
Bank overdraft
Bank loan
Trade Creditors
43,439
31,861
18,938
12,587
16,393
8,300
6,029
6,029
11,428
10,736
11,156
13,988
14,027
50,172
55,559
Group/Directors Accounts
754
1,504
1,504
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
43,439
31,861
18,938
12,587
16,393
9,054
7,533
7,533
11,428
10,736
11,156
13,988
14,027
50,172
55,559
loans
hp & lease commitments
Accruals and Deferred Income
2,616
2,139
other liabilities
16,667
24,667
32,667
provisions
total long term liabilities
16,667
24,667
32,667
2,616
2,139
total liabilities
60,106
56,528
51,605
12,587
16,393
9,054
10,149
9,672
11,428
10,736
11,156
13,988
14,027
50,172
55,559
net assets
-37,691
-33,926
-19,387
-12,336
-15,287
-7,781
-2,751
634
6,641
-5,376
2,611
24,755
33,986
334,005
420,414
total shareholders funds
-37,691
-33,926
-19,387
-12,336
-15,287
-7,781
-2,751
634
6,641
-5,376
2,611
24,755
33,986
334,005
420,414
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
-3,765
-14,539
-7,051
3,643
-7,506
-5,030
-3,385
-6,023
52,489
-7,987
-22,144
-9,241
-300,054
-86,473
583,868
Depreciation
366
367
15,246
7,123
16,047
18,399
19,143
Amortisation
Tax
-692
-2,795
-163,494
Stock
Debtors
299
-596
1,397
-797
-90
-6,022
-2,771
5,495
-8,040
-5,471
1,704
-316,229
-101,212
433,509
Creditors
11,578
12,923
6,351
-3,806
8,093
2,271
-5,399
692
-420
-2,832
-39
-36,145
-5,387
55,559
Accruals and Deferred Income
-2,616
477
2,139
Deferred Taxes & Provisions
Cash flow from operations
7,514
-1,020
-2,097
-58
677
647
-137
-17,573
53,547
-4,259
-3,861
-3,923
27,751
61,567
Investing Activities
capital expenditure
486
9,020
-30,570
58
77
103
137
182
4,259
-2,216
-33,474
-45,992
Change in Investments
-1
1
cash flow from investments
486
9,020
-30,570
58
77
103
137
183
4,259
-2,216
-33,474
-45,993
Financing Activities
Bank loans
Group/Directors Accounts
-754
-750
1,504
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-8,000
-8,000
32,667
share issue
-30,000
1
interest
10
35
64
39
cash flow from financing
-8,000
-8,000
32,667
-754
-750
1,504
-30,000
10
35
64
40
cash and cash equivalents
cash
-13,075
13,075
-3,851
-6,104
-5,659
15,614
overdraft
change in cash
-13,075
13,075
-3,851
-6,104
-5,659
15,614
fellowfields 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 fellowfields limited. Get real-time insights into fellowfields limited's credit score, group structure and payment trends.
Perform a competitor analysis for fellowfields limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in NW6 area or any other competitors across 12 key performance metrics.
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 1 charges/mortgages relating to fellowfields limited. Currently there are 0 open charges and 1 have been satisfied in the past.
fellowfields 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 FELLOWFIELDS LIMITED. This can take several minutes, an email will notify you when this has completed.
fellowfields limitedCompanies House Filings - See Documents
