maxwell homes limited
maxwell homes limited Company Information
Company Number
04196888
Next Accounts
Jan 2026
Shareholders
ashley wildsmith
natasha wildsmith
View AllGroup Structure
View All
Industry
Other building completion and finishing
Registered Address
6 brunswick street, carlisle, cumbria, CA1 1PN
Website
maxwellhomes.commaxwell homes limited Estimated Valuation
Pomanda estimates the enterprise value of MAXWELL HOMES LIMITED at £1.9m based on a Turnover of £5.2m and 0.36x industry multiple (adjusted for size and gross margin).
maxwell homes limited Estimated Valuation
Pomanda estimates the enterprise value of MAXWELL HOMES LIMITED at £0 based on an EBITDA of £-10.3k and a 4.03x industry multiple (adjusted for size and gross margin).
maxwell homes limited Estimated Valuation
Pomanda estimates the enterprise value of MAXWELL HOMES LIMITED at £558.6k based on Net Assets of £231.6k and 2.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Maxwell Homes Limited Overview
Maxwell Homes Limited is a live company located in cumbria, CA1 1PN with a Companies House number of 04196888. It operates in the other building completion and finishing sector, SIC Code 43390. Founded in April 2001, it's largest shareholder is ashley wildsmith with a 41.7% stake. Maxwell Homes Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.2m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Maxwell Homes Limited Health Check
Pomanda's financial health check has awarded Maxwell Homes Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
3 Weak
Size
annual sales of £5.2m, make it larger than the average company (£284.6k)
- Maxwell Homes Limited
£284.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a slower rate (13.1%)
- Maxwell Homes Limited
13.1% - Industry AVG
Production
with a gross margin of 24.2%, this company has a comparable cost of product (24.2%)
- Maxwell Homes Limited
24.2% - Industry AVG
Profitability
an operating margin of -0.2% make it less profitable than the average company (5.2%)
- Maxwell Homes Limited
5.2% - Industry AVG
Employees
with 40 employees, this is above the industry average (3)
- Maxwell Homes Limited
3 - Industry AVG
Pay Structure
on an average salary of £38.4k, the company has an equivalent pay structure (£38.4k)
- Maxwell Homes Limited
£38.4k - Industry AVG
Efficiency
resulting in sales per employee of £129.2k, this is equally as efficient (£131.2k)
- Maxwell Homes Limited
£131.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Maxwell Homes Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Maxwell Homes Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 25 days, this is more than average (14 days)
- Maxwell Homes Limited
14 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 45 weeks, this is more cash available to meet short term requirements (22 weeks)
45 weeks - Maxwell Homes Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 58.3%, this is a lower level of debt than the average (72.6%)
58.3% - Maxwell Homes Limited
72.6% - Industry AVG
MAXWELL HOMES LIMITED financials
Maxwell Homes Limited's latest turnover from April 2024 is estimated at £5.2 million and the company has net assets of £231.6 thousand. According to their latest financial statements, we estimate that Maxwell Homes Limited has 40 employees and maintains cash reserves of £284.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 676,623 | 1,051,096 | 574,476 | ||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 632,606 | 968,895 | 531,455 | ||||||||||||
| Gross Profit | 44,017 | 82,201 | 43,021 | ||||||||||||
| Admin Expenses | 44,613 | 42,789 | 21,629 | ||||||||||||
| Operating Profit | -596 | 39,412 | 21,392 | ||||||||||||
| Interest Payable | 5 | ||||||||||||||
| Interest Receivable | 231 | 96 | |||||||||||||
| Pre-Tax Profit | -370 | 39,508 | 21,392 | ||||||||||||
| Tax | -934 | -4,490 | -4,821 | ||||||||||||
| Profit After Tax | -1,304 | 35,018 | 16,571 | ||||||||||||
| Dividends Paid | 60,000 | 60,000 | 60,000 | ||||||||||||
| Retained Profit | -61,304 | -24,982 | -43,429 | ||||||||||||
| Employee Costs | 17,770 | 5,825 | |||||||||||||
| Number Of Employees | 1 | 1 | |||||||||||||
| EBITDA* | 4,446 | 46,135 | 25,799 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,061 | 2,749 | 3,665 | 4,887 | 6,516 | 8,687 | 11,583 | 15,444 | 20,592 | 28,956 | 24,409 | 11,345 | 15,127 | 20,169 | 13,222 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 2,061 | 2,749 | 3,665 | 4,887 | 6,516 | 8,687 | 11,583 | 15,444 | 20,592 | 28,956 | 24,409 | 11,345 | 15,127 | 20,169 | 13,222 |
| Stock & work in progress | 269,582 | 297,984 | 297,984 | 297,984 | 297,984 | 297,984 | 494,973 | 665,921 | 700,902 | 693,902 | 983,902 | 1,711,822 | 806,768 | 816,768 | 1,413,138 |
| Trade Debtors | 1,141 | 7,391 | 42,773 | 35,000 | 32,160 | 40,741 | |||||||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 28,927 | 20,380 | 12,397 | 15,541 | 9,252 | 19,017 | 29,929 | 43,733 | |||||||
| Cash | 284,299 | 255,407 | 255,501 | 248,708 | 248,708 | 250,705 | 24,768 | 169,918 | 11,540 | 377,039 | 108,639 | 105,636 | 648,191 | 664,888 | 210,845 |
| misc current assets | |||||||||||||||
| total current assets | 553,881 | 553,391 | 553,485 | 546,692 | 546,692 | 548,689 | 520,882 | 872,157 | 775,595 | 1,083,338 | 1,108,082 | 1,826,710 | 1,508,976 | 1,543,745 | 1,708,457 |
| total assets | 555,942 | 556,140 | 557,150 | 551,579 | 553,208 | 557,376 | 532,465 | 887,601 | 796,187 | 1,112,294 | 1,132,491 | 1,838,055 | 1,524,103 | 1,563,914 | 1,721,679 |
| Bank overdraft | 1 | 28,101 | 8,755 | 2,541 | 16,526 | ||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 90,797 | 34,880 | 64,585 | 59,810 | 23,582 | 18,336 | 13,047 | 18,785 | |||||||
| Group/Directors Accounts | 323,752 | 326,352 | 326,687 | 324,847 | 324,847 | 326,250 | 326,028 | 329,146 | |||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 600 | 600 | 600 | 600 | 600 | 3,500 | 2,249 | 7,029 | 3,666 | 3,826 | 6,990 | 7,235 | |||
| total current liabilities | 324,352 | 326,952 | 327,287 | 325,447 | 325,447 | 329,750 | 328,278 | 455,073 | 47,301 | 64,585 | 59,810 | 23,582 | 24,703 | 36,563 | 26,020 |
| loans | 587,215 | 597,597 | 1,226,671 | 837,634 | 804,281 | 947,607 | |||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 304,292 | ||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 304,292 | 587,215 | 597,597 | 1,226,671 | 837,634 | 804,281 | 947,607 | ||||||||
| total liabilities | 324,352 | 326,952 | 327,287 | 325,447 | 325,447 | 329,750 | 328,278 | 455,073 | 351,593 | 651,800 | 657,407 | 1,250,253 | 862,337 | 840,844 | 973,627 |
| net assets | 231,590 | 229,188 | 229,863 | 226,132 | 227,761 | 227,626 | 204,187 | 432,528 | 444,594 | 460,494 | 475,084 | 587,802 | 661,766 | 723,070 | 748,052 |
| total shareholders funds | 231,590 | 229,188 | 229,863 | 226,132 | 227,761 | 227,626 | 204,187 | 432,528 | 444,594 | 460,494 | 475,084 | 587,802 | 661,766 | 723,070 | 748,052 |
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | -596 | 39,412 | 21,392 | ||||||||||||
| Depreciation | 688 | 916 | 1,222 | 1,629 | 2,171 | 2,896 | 3,861 | 5,148 | 6,864 | 9,653 | 8,136 | 3,782 | 5,042 | 6,723 | 4,407 |
| Amortisation | |||||||||||||||
| Tax | -934 | -4,490 | -4,821 | ||||||||||||
| Stock | -28,402 | -196,989 | -170,948 | -34,981 | 7,000 | -290,000 | -727,920 | 905,054 | -10,000 | -596,370 | 1,413,138 | ||||
| Debtors | -1,141 | -35,177 | -26,835 | 50,756 | -3,144 | 6,289 | -44,765 | -8,072 | -22,385 | 84,474 | |||||
| Creditors | -90,797 | 55,917 | -29,705 | 4,775 | 36,228 | 5,246 | 5,289 | -5,738 | 18,785 | ||||||
| Accruals and Deferred Income | -2,900 | 1,251 | -4,780 | 3,363 | 3,666 | -3,826 | -3,164 | -245 | 7,235 | ||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | 23,709 | 654,417 | -1,450,614 | ||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -2,600 | -335 | 1,840 | -1,403 | 222 | -3,118 | 329,146 | ||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -587,215 | -10,382 | -629,074 | 389,037 | 33,353 | -143,326 | 947,607 | ||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -304,292 | 304,292 | |||||||||||||
| share issue | |||||||||||||||
| interest | 226 | 96 | |||||||||||||
| cash flow from financing | 33,579 | -143,230 | 1,739,088 | ||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 28,892 | -94 | 6,793 | -1,997 | 225,937 | -145,150 | 158,378 | -365,499 | 268,400 | 3,003 | -542,555 | -16,697 | 454,043 | 210,845 | |
| overdraft | -1 | -28,100 | 19,346 | 8,755 | -2,541 | -13,985 | 16,526 | ||||||||
| change in cash | 28,892 | -94 | 6,793 | -1,997 | 225,938 | -117,050 | 139,032 | -374,254 | 268,400 | 3,003 | -540,014 | -2,712 | 437,517 | 210,845 |
maxwell homes limited Credit Report and Business Information
Maxwell Homes Limited Competitor Analysis
Perform a competitor analysis for maxwell homes limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in CA1 area or any other competitors across 12 key performance metrics.
maxwell homes limited Ownership
MAXWELL HOMES LIMITED group structure
Maxwell Homes Limited has no subsidiary companies.
Ultimate parent company
MAXWELL HOMES LIMITED
04196888
maxwell homes limited directors
Maxwell Homes Limited currently has 3 directors. The longest serving directors include Mrs Natasha Wildsmith-Gibbs (Apr 2001) and Mr Ashley Wildsmith (Apr 2001).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Natasha Wildsmith-Gibbs | England | 51 years | Apr 2001 | - | Director |
| Mr Ashley Wildsmith | 66 years | Apr 2001 | - | Director | |
| Ms Alexia Wildsmith | United Kingdom | 49 years | Apr 2001 | - | Director |
P&L
April 2024turnover
5.2m
+23%
operating profit
-11k
0%
gross margin
24.2%
-7.42%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
231.6k
+0.01%
total assets
555.9k
0%
cash
284.3k
+0.11%
net assets
Total assets minus all liabilities
Similar Companies
maxwell homes limited company details
company number
04196888
Type
Private limited with Share Capital
industry
43390 - Other building completion and finishing
incorporation date
April 2001
age
24
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
N/A
accountant
N B LANCASTER & CO
auditor
-
address
6 brunswick street, carlisle, cumbria, CA1 1PN
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
maxwell homes 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 1 charges/mortgages relating to maxwell homes limited. Currently there are 1 open charges and 0 have been satisfied in the past.
maxwell homes 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 MAXWELL HOMES LIMITED. This can take several minutes, an email will notify you when this has completed.
maxwell homes limited Companies House Filings - See Documents
| date | description | view/download |
|---|
