w howard group ltd

5

w howard group ltd Company Information

Share W HOWARD GROUP LTD
Live 
MatureLargeLow

Company Number

04179813

Registered Address

phillips sawmill, lower green lane, astley, manchester, M29 7JZ

Industry

Activities of head offices

 

Telephone

01942881900

Next Accounts Due

September 2025

Group Structure

View All

Directors

Frances Grant23 Years

Jonathan Grant23 Years

Shareholders

w howard group holdings limited 100%

w howard group ltd Estimated Valuation

£25.1m

Pomanda estimates the enterprise value of W HOWARD GROUP LTD at £25.1m based on a Turnover of £22.4m and 1.12x industry multiple (adjusted for size and gross margin).

w howard group ltd Estimated Valuation

£15.6m

Pomanda estimates the enterprise value of W HOWARD GROUP LTD at £15.6m based on an EBITDA of £2.1m and a 7.52x industry multiple (adjusted for size and gross margin).

w howard group ltd Estimated Valuation

£32.4m

Pomanda estimates the enterprise value of W HOWARD GROUP LTD at £32.4m based on Net Assets of £12.1m and 2.68x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

W Howard Group Ltd Overview

W Howard Group Ltd is a live company located in astley, M29 7JZ with a Companies House number of 04179813. It operates in the activities of head offices sector, SIC Code 70100. Founded in March 2001, it's largest shareholder is w howard group holdings limited with a 100% stake. W Howard Group Ltd is a mature, large sized company, Pomanda has estimated its turnover at £22.4m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

W Howard Group Ltd Health Check

Pomanda's financial health check has awarded W Howard Group Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

3 Strong

positive_score

7 Regular

positive_score

2 Weak

size

Size

annual sales of £22.4m, make it in line with the average company (£21.9m)

£22.4m - W Howard Group Ltd

£21.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (7%)

0% - W Howard Group Ltd

7% - Industry AVG

production

Production

with a gross margin of 37%, this company has a comparable cost of product (33.1%)

37% - W Howard Group Ltd

33.1% - Industry AVG

profitability

Profitability

an operating margin of 8.1% make it more profitable than the average company (5.8%)

8.1% - W Howard Group Ltd

5.8% - Industry AVG

employees

Employees

with 111 employees, this is similar to the industry average (121)

111 - W Howard Group Ltd

121 - Industry AVG

paystructure

Pay Structure

on an average salary of £39.2k, the company has an equivalent pay structure (£48.4k)

£39.2k - W Howard Group Ltd

£48.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £201.6k, this is equally as efficient (£201.9k)

£201.6k - W Howard Group Ltd

£201.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 51 days, this is near the average (45 days)

51 days - W Howard Group Ltd

45 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 9 days, this is quicker than average (42 days)

9 days - W Howard Group Ltd

42 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 40 days, this is in line with average (50 days)

40 days - W Howard Group Ltd

50 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 34 weeks, this is more cash available to meet short term requirements (15 weeks)

34 weeks - W Howard Group Ltd

15 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 38.1%, this is a lower level of debt than the average (55.6%)

38.1% - W Howard Group Ltd

55.6% - Industry AVG

W HOWARD GROUP LTD financials

EXPORTms excel logo

W Howard Group Ltd's latest turnover from December 2023 is £22.4 million and the company has net assets of £12.1 million. According to their latest financial statements, W Howard Group Ltd has 111 employees and maintains cash reserves of £2.3 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover22,378,01532,099,27629,177,75922,352,98823,097,32022,323,14519,256,32418,688,38118,525,34917,627,15915,109,22217,034,13615,262,18613,640,60411,341,997
Other Income Or Grants000000000000000
Cost Of Sales14,098,53721,049,36917,631,58115,823,35814,881,29715,050,84812,635,15011,902,85011,978,73011,658,63910,292,97811,662,96010,114,0188,865,9016,774,162
Gross Profit8,279,47811,049,90711,546,1786,529,6308,216,0237,272,2976,621,1746,785,5316,546,6195,968,5204,816,2445,371,1765,148,1684,774,7034,567,835
Admin Expenses6,471,8487,855,9547,281,7005,421,1626,834,6596,012,9185,380,2005,251,5895,140,8594,945,6754,278,3204,930,8484,567,5044,482,7344,200,566
Operating Profit1,807,6303,193,9534,264,4781,108,4681,381,3641,259,3791,240,9741,533,9421,405,7601,022,845537,924440,328580,664291,969367,269
Interest Payable418,241286,262247,041228,524288,791244,420178,659190,633146,387105,61786,84482,12563,02778,21646,592
Interest Receivable101,988132,569191,19132,50066,26912,03112,00059,569100,50738,36912,00010,20210,20021,78514,667
Pre-Tax Profit1,817,5212,999,2954,187,8481,105,8341,158,8421,026,9901,074,3151,402,8781,359,880955,597463,080368,405527,837235,538335,344
Tax-380,521-558,287-896,623-312,950-223,627-244,129-119,088-181,012-228,757-120,27117,47217,787-33,509-15,52311,386
Profit After Tax1,437,0002,441,0083,291,225792,884935,215782,861955,2271,221,8661,131,123835,326480,552386,192494,328220,015346,730
Dividends Paid435,508471,308623,514286,504416,508416,508416,508416,508416,508416,508312,381312,381357,51600
Retained Profit866,2391,919,4282,611,543432,865495,277331,507502,220743,699669,928374,061167,15169,623133,588217,454312,816
Employee Costs4,354,4364,844,1075,055,0613,937,6173,902,8673,492,2313,415,5193,491,0632,882,4432,759,3742,326,7752,768,2552,543,1912,715,1302,591,956
Number Of Employees1111211391371271141301311091049411010310394
EBITDA*2,077,0924,021,0674,942,7011,753,4421,976,6231,768,3631,782,2572,097,8621,885,9511,438,116935,380857,194990,872678,801850,932

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets7,562,7587,904,8238,003,2238,126,4067,986,7407,797,6244,915,9055,234,9574,562,3723,233,2303,070,9373,118,3863,095,3993,210,2993,068,038
Intangible Assets00000010,00020,00030,00040,00050,00060,00070,00080,00033,123
Investments & Other3,384,4783,058,3342,389,5322,527,1712,282,9472,379,8422,489,0632,188,8822,793,4921,118,26673,0000000
Debtors (Due After 1 year)153,102214,637209,70200000000008,0030
Total Fixed Assets11,100,33811,177,79410,602,45710,653,57710,269,68710,177,4667,414,9687,443,8397,385,8644,391,4963,193,9373,178,3863,165,3993,298,3023,101,161
Stock & work in progress1,565,8543,821,2675,433,1411,613,0332,226,9242,396,0362,590,1741,957,2911,656,6431,343,8811,026,6741,494,8731,112,3661,085,130745,461
Trade Debtors3,153,0124,835,7715,037,9036,001,9064,991,6945,229,1604,146,3744,978,6584,882,6754,636,3163,901,1594,144,5683,100,4362,805,7062,480,839
Group Debtors000000000000000
Misc Debtors2,326,0611,551,1401,740,6941,841,3342,126,1312,673,6452,708,0911,707,233994,271671,951896,2711,061,570875,221803,1241,091,725
Cash2,312,1981,955,361943,3301,303,06882,783274,995442,114406,388218,410170,157184,839245,2498161,4971,637
misc current assets000000000000000
total current assets9,357,12512,163,53913,155,06810,759,3419,427,53210,573,8369,886,7539,049,5707,751,9996,822,3056,008,9436,946,2605,088,8394,695,4574,319,662
total assets20,457,46323,341,33323,757,52521,412,91819,697,21920,751,30217,301,72116,493,40915,137,86311,213,8019,202,88010,124,6468,254,2387,993,7597,420,823
Bank overdraft000000003,483,5963,407,0222,930,0102,836,8481,649,5691,754,0681,532,066
Bank loan560,8383,592,5813,685,7364,540,8863,904,6484,852,4273,529,4843,631,90100171,59428,703000
Trade Creditors 364,378348,8932,031,8961,678,4272,185,3532,630,9782,008,183940,707995,754708,612616,2391,930,6301,763,9181,537,2111,204,224
Group/Directors Accounts00000000069,25100000
other short term finances000000000000000
hp & lease commitments340,405481,514109,727109,768137,783284,291310,637311,271254,057185,24298,90894,496142,962305,160319,711
other current liabilities2,241,9442,725,8953,288,3962,508,4022,640,1772,703,1892,878,5243,161,7582,501,7092,098,8771,632,7501,769,9951,247,7301,015,1681,047,914
total current liabilities3,507,5657,148,8839,115,7558,837,4838,867,96110,470,8858,726,8288,045,6377,235,1166,469,0045,449,5016,660,6724,804,1794,611,6074,103,915
loans3,270,6903,424,7704,074,9044,748,5043,546,4123,728,8402,173,7312,291,2952,569,757514,356259,54288,278119,446142,065168,498
hp & lease commitments316,361274,712128,667190,187309,673118,346331,960557,050524,838347,29893,334125,626100,251154,226287,587
Accruals and Deferred Income00000166,677166,677000022,49632,99600
other liabilities8,0045375374,53100000000000
provisions688,865750,078633,269486,998326,771264,566266,890335,834351,417304,704230,382237,645281,248263,059247,536
total long term liabilities4,283,9204,450,0974,837,3775,430,2204,182,8564,278,4292,939,2583,184,1793,446,0121,166,358583,258474,045533,941559,350703,621
total liabilities7,791,48511,598,98013,953,13214,267,70313,050,81714,749,31411,666,08611,229,81610,681,1287,635,3626,032,7597,134,7175,338,1205,170,9574,807,536
net assets12,084,95911,296,5879,408,8996,780,8896,355,5915,734,6075,403,1005,067,5574,322,3583,488,7493,125,1882,946,0412,876,4182,786,3262,579,372
total shareholders funds12,084,95911,296,5879,408,8996,780,8896,355,5915,734,6075,403,1005,067,5574,322,3583,488,7493,125,1882,946,0412,876,4182,786,3262,579,372
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit1,807,6303,193,9534,264,4781,108,4681,381,3641,259,3791,240,9741,533,9421,405,7601,022,845537,924440,328580,664291,969367,269
Depreciation269,462827,114678,223644,974595,259498,984541,283553,920470,191405,271387,456406,866400,208339,955436,790
Amortisation0000010,000010,00010,00010,00010,00010,00010,00046,87746,873
Tax-380,521-558,287-896,623-312,950-223,627-244,129-119,088-181,012-228,757-120,27117,47217,787-33,509-15,52311,386
Stock-2,255,413-1,611,8743,820,108-613,891-169,112-194,138632,883300,648312,762317,207-468,199382,50727,236339,669745,461
Debtors-969,373-386,751-854,941725,415-784,9801,048,340168,574808,945568,679510,837-408,7081,230,481358,82444,2693,572,564
Creditors15,485-1,683,003353,469-506,926-445,625622,7951,067,476-55,047287,14292,373-1,314,391166,712226,707332,9871,204,224
Accruals and Deferred Income-483,951-562,501779,994-131,775-229,689-175,335-116,557660,049402,832466,127-159,741511,765265,558-32,7461,047,914
Deferred Taxes & Provisions-61,213116,809146,271160,22762,205-2,324-68,944-15,58346,71374,322-7,263-43,60318,18915,523247,536
Cash flow from operations4,391,6783,332,7102,360,645850,4942,093,9791,115,1681,743,6871,396,6761,512,4401,122,623348,364-103,1331,081,757595,104-956,033
Investing Activities
capital expenditure00000-3,501,900-677,773-283,170-3,111,046-1,190,504-320,791-305,018-186,455-294,509-401,340
Change in Investments326,144668,802-137,639244,224-96,895-109,221300,181-604,6101,675,2261,045,26673,0000000
cash flow from investments-326,144-668,802137,639-244,22496,895-3,392,679-977,954321,440-4,786,272-2,235,770-393,791-305,018-186,455-294,509-401,340
Financing Activities
Bank loans-3,031,743-93,155-855,150636,238-947,7791,322,943-102,4173,631,9010-171,594142,89128,703000
Group/Directors Accounts00000000-69,25169,25100000
Other Short Term Loans 000000000000000
Long term loans-154,080-650,134-673,6001,202,092-182,4281,555,109-117,564-278,4622,055,401254,814171,264-31,168-22,619-26,433168,498
Hire Purchase and Lease Commitments-99,460517,832-61,561-147,50144,819-239,960-225,72489,426246,355340,298-27,880-23,091-216,173-147,912607,298
other long term liabilities7,4670-3,9944,53100000000000
share issue-77,867-31,74016,467-7,567125,7070-166,6771,500163,681-10,50011,9960-43,496-10,5002,266,556
interest-316,253-153,693-55,850-196,024-222,522-232,389-166,659-131,064-45,880-67,248-74,844-71,923-52,827-56,431-31,925
cash flow from financing-3,671,936-410,890-1,633,6881,491,769-1,182,2032,405,703-779,0413,313,3012,350,306415,021223,427-97,479-335,115-241,2763,010,427
cash and cash equivalents
cash356,8371,012,031-359,7381,220,285-192,212-167,11935,726187,97848,253-14,682-60,410244,433-681-1401,637
overdraft0000000-3,483,59676,574477,01293,1621,187,279-104,499222,0021,532,066
change in cash356,8371,012,031-359,7381,220,285-192,212-167,11935,7263,671,574-28,321-491,694-153,572-942,846103,818-222,142-1,530,429

w howard group ltd 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 w howard group ltd. Get real-time insights into w howard group ltd'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

W Howard Group Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for w howard group ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other large companies, companies in M29 area or any other competitors across 12 key performance metrics.

w howard group ltd Ownership

W HOWARD GROUP LTD group structure

W Howard Group Ltd has 3 subsidiary companies.

W HOWARD GROUP LTD Shareholders

w howard group holdings limited 100%

w howard group ltd directors

W Howard Group Ltd currently has 2 directors. The longest serving directors include Mrs Frances Grant (Mar 2001) and Mr Jonathan Grant (Mar 2001).

officercountryagestartendrole
Mrs Frances Grant83 years Mar 2001- Director
Mr Jonathan Grant59 years Mar 2001- Director

P&L

December 2023

turnover

22.4m

-30%

operating profit

1.8m

-43%

gross margin

37%

+7.48%

turnover

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

Balance Sheet

December 2023

net assets

12.1m

+0.07%

total assets

20.5m

-0.12%

cash

2.3m

+0.18%

net assets

Total assets minus all liabilities

w howard group ltd company details

company number

04179813

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

March 2001

age

23

incorporated

UK

ultimate parent company

accounts

Group

last accounts submitted

December 2023

previous names

valbonne holdings limited (February 2014)

accountant

-

auditor

JACKSON STEPHEN LLP

address

phillips sawmill, lower green lane, astley, manchester, M29 7JZ

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

w howard group ltd 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 did not find charges/mortgages relating to w howard group ltd.

charges

w howard group ltd Companies House Filings - See Documents

datedescriptionview/download