Maw Solutions Limited

POWER SEARCH PRICING

SOLUTIONS

maw solutions limited Company Information

Live

MatureMicroHealthy

Company Number

04286239

Website

www.mawsolutions.com

Registered Address

five oaks, sandy lane, henfield, west sussex, BN5 9UX

Industry

Retail sale via mail order houses or via Internet

Retail trade of motor vehicle parts and accessories

Telephone

01273493343

Next Accounts Due

June 2025

Group Structure

View All

Directors

Susan Smith19 Years

Stephen Smith19 Years

View All

Shareholders

simon smith 50%

susan mary smith 25%

View All

maw solutions limited Estimated Valuation

£276.3k

Pomanda estimates the enterprise value of MAW SOLUTIONS LIMITED at £276.3k based on Net Assets of £110.2k and 2.51x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Maw Solutions Limited is a live company located in henfield, BN5 9UX with a Companies House number of 04286239. It operates in the retail trade of motor vehicle parts and accessories sector, SIC Code 45320. Founded in September 2001, it's largest shareholder is simon smith with a 50% stake. Maw Solutions Limited is a mature, micro sized company, Pomanda has estimated its turnover at £175.6k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Maw Solutions Limited a 3.5 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 Rating3.5out of 5

3 Strong

3 Regular

6 Weak

Size

annual sales of £175.6k, make it smaller than the average company (£928.7k)

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (6.1%)

EXPORT

Maw Solutions Limited's latest turnover from September 2023 is estimated at £175.6 thousand and the company has net assets of £110.2 thousand. According to their latest financial statements, Maw Solutions Limited has 3 employees and maintains cash reserves of £53 thousand 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	175,634	178,738	224,394	149,428	140,370	153,466	87,295	119,906	91,869	110,333	78,552	58,942	80,189	61,805	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	119,209	118,935	147,532	101,132	88,362	99,402	56,053	76,675	58,722	71,435	49,988	36,944	50,003	38,617	0
Gross Profit	56,424	59,803	76,862	48,296	52,008	54,064	31,242	43,231	33,148	38,898	28,564	21,998	30,185	23,188	0
Admin Expenses	57,601	135,262	47,149	116,734	19,991	50,918	-6,201	9,759	982	10,314	5,127	4,280	16,225	4,590	-49,955
Operating Profit	-1,177	-75,459	29,713	-68,438	32,017	3,146	37,443	33,472	32,166	28,584	23,437	17,718	13,960	18,598	49,955
Interest Payable	0	2,219	1,641	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	2,662	2,809	183	196	1,551	1,287	365	298	468	373	279	223	154	118	58
Pre-Tax Profit	1,485	-74,869	28,256	-68,242	33,568	4,433	37,809	33,770	32,634	28,957	23,716	17,941	14,114	18,717	50,013
Tax	-371	0	-5,369	0	-6,378	-842	-7,184	-6,754	-6,527	-6,081	-5,455	-4,306	-3,670	-5,241	-14,003
Profit After Tax	1,114	-74,869	22,887	-68,242	27,190	3,591	30,625	27,016	26,107	22,876	18,261	13,635	10,444	13,476	36,009
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	1,114	-74,869	22,887	-68,242	27,190	3,591	30,625	27,016	26,107	22,876	18,261	13,635	10,444	13,476	36,009
Employee Costs	84,757	80,344	80,576	52,409	53,837	55,904	25,638	25,577	25,959	26,025	24,914	24,247	24,433	24,814	0
Number Of Employees	3	3	3	2	2	2	1	1	1	1	1	1	1	1	0
EBITDA*	-1,084	-75,335	29,878	-68,273	32,224	3,490	37,902	33,536	32,246	28,652	23,523	17,822	14,001	18,649	50,040

* 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	279	372	496	661	825	1,032	1,376	255	319	274	342	59	163	204	255
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	279	372	496	661	825	1,032	1,376	255	319	274	342	59	163	204	255
Stock & work in progress	60,967	54,288	58,372	55,793	54,851	58,261	54,076	67,127	51,100	47,772	37,263	34,613	36,796	35,904	24,985
Trade Debtors	2,107	7,463	11,834	3,957	2,835	2,596	7,273	1,754	2,196	505	3,301	329	2,406	570	1,010
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	4,934	0	114	0	235	0	0	0	0	0	0	0	0
Cash	52,979	53,515	196,170	169,507	222,362	191,207	152,033	140,283	97,861	89,349	59,681	51,828	37,448	24,158	23,170
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	116,053	115,266	271,310	229,257	280,162	252,064	213,617	209,164	151,157	137,626	100,245	86,770	76,650	60,632	49,165
total assets	116,332	115,638	271,806	229,918	280,987	253,096	214,993	209,419	151,476	137,900	100,587	86,829	76,813	60,836	49,420
Bank overdraft	0	0	53,789	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	1,716	2,787	29,445	17,243	16,860	14,921	1,159	17,354	10,568	23,099	8,662	13,165	16,784	11,251	13,311
Group/Directors Accounts	0	0	0	49,789	28,371	28,371	5,971	2,080	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	4,396	3,745	4,597	1,798	6,426	7,664	9,314	22,061	0	0	0	0	0	0	0
total current liabilities	6,112	6,532	87,831	68,830	51,657	50,956	16,444	41,495	10,568	23,099	8,662	13,165	16,784	11,251	13,311
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	6,112	6,532	87,831	68,830	51,657	50,956	16,444	41,495	10,568	23,099	8,662	13,165	16,784	11,251	13,311
net assets	110,220	109,106	183,975	161,088	229,330	202,140	198,549	167,924	140,908	114,801	91,925	73,664	60,029	49,585	36,109
total shareholders funds	110,220	109,106	183,975	161,088	229,330	202,140	198,549	167,924	140,908	114,801	91,925	73,664	60,029	49,585	36,109

	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	-1,177	-75,459	29,713	-68,438	32,017	3,146	37,443	33,472	32,166	28,584	23,437	17,718	13,960	18,598	49,955
Depreciation	93	124	165	165	207	344	459	64	80	68	86	104	41	51	85
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-371	0	-5,369	0	-6,378	-842	-7,184	-6,754	-6,527	-6,081	-5,455	-4,306	-3,670	-5,241	-14,003
Stock	6,679	-4,084	2,579	942	-3,410	4,185	-13,051	16,027	3,328	10,509	2,650	-2,183	892	10,919	24,985
Debtors	-5,356	-9,305	12,811	1,008	353	-4,912	5,754	-442	1,691	-2,796	2,972	-2,077	1,836	-440	1,010
Creditors	-1,071	-26,658	12,202	383	1,939	13,762	-16,195	6,786	-12,531	14,437	-4,503	-3,619	5,533	-2,060	13,311
Accruals and Deferred Income	651	-852	2,799	-4,628	-1,238	-1,650	-12,747	22,061	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-3,198	-89,456	24,120	-74,468	29,604	15,487	9,073	40,044	8,169	29,295	7,943	14,157	13,136	869	23,353
Investing Activities
capital expenditure	0	0	0	-1	0	0	-1,580	0	-125	0	-369	0	0	0	-340
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	-1	0	0	-1,580	0	-125	0	-369	0	0	0	-340
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	-49,789	21,418	0	22,400	3,891	2,080	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	2,662	590	-1,458	196	1,551	1,287	365	298	468	373	279	223	154	118	58
cash flow from financing	2,662	590	-51,247	21,614	1,551	23,687	4,256	2,378	468	373	279	223	154	118	158
cash and cash equivalents
cash	-536	-142,655	26,663	-52,855	31,155	39,174	11,750	42,422	8,512	29,668	7,853	14,380	13,290	988	23,170
overdraft	0	-53,789	53,789	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-536	-88,866	-27,126	-52,855	31,155	39,174	11,750	42,422	8,512	29,668	7,853	14,380	13,290	988	23,170

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for maw solutions limited. Get real-time insights into maw solutions limited'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

Perform a competitor analysis for maw solutions limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in BN5 area or any other competitors across 12 key performance metrics.

MAW SOLUTIONS LIMITED group structure

Maw Solutions Limited has no subsidiary companies.

Ultimate parent company

MAW SOLUTIONS LIMITED

04286239

MAW SOLUTIONS LIMITED Shareholders

simon smith	50%
susan mary smith	25%
stephen patrick smith	25%

Maw Solutions Limited currently has 3 directors. The longest serving directors include Mrs Susan Smith (Nov 2004) and Mr Stephen Smith (Nov 2004).

officer	country	age	start	end	role
Mrs Susan Smith	England	73 years	Nov 2004	-	Director
Mr Stephen Smith	England	73 years	Nov 2004	-	Director
Mr Simon Smith	England	47 years	Sep 2021	-	Director

P&L

September 2023

turnover

175.6k

-2%

operating profit

-1.2k

gross margin

32.2%

-3.98%

turnover

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

Balance Sheet

September 2023

net assets

110.2k

+0.01%

total assets

116.3k

+0.01%

cash

53k

-0.01%

net assets

Total assets minus all liabilities

Similar Companies

product alliance group (uk) ltd

t.r.s. engineering limited

0.5

vogue collections limited

pure performance parts ltd.

forge services limited

1.5

company number

04286239

Type

Private limited with Share Capital

industry

47910 - Retail sale via mail order houses or via Internet

45320 - Retail trade of motor vehicle parts and accessories

incorporation date

September 2001

ultimate parent company

None

previous names

N/A

address

five oaks, sandy lane, henfield, west sussex, BN5 9UX

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 maw solutions limited.

maw solutions limited Company Information

maw solutions limited Estimated Valuation

maw solutions limited Estimated Valuation

maw solutions limited Estimated Valuation

Maw Solutions Limited Overview

Maw Solutions Limited Health Check

MAW SOLUTIONS LIMITED financials

maw solutions limited Credit Report and Business Information

Maw Solutions Limited Competitor Analysis

maw solutions limited Ownership

maw solutions limited directors

maw solutions limited company details

maw solutions limited Charges & Mortgages

maw solutions limited Companies House Filings - See Documents