Final Flourish Limited

POWER SEARCH PRICING

SOLUTIONS

final flourish limited Company Information

Company Number

04522600

Next Accounts

Sep 2025

Directors

Richard Hewitson

Benjamin Hewitson

View All

Shareholders

benjamin william daryl hewitson

richard paul hewitson

View All

Group Structure

View All

Industry

Activities of head offices

Registered Address

saxon works south street, openshaw, manchester, M11 2FY

Website

www.thefinalflourish.uk

final flourish limited Estimated Valuation

£12m

Pomanda estimates the enterprise value of FINAL FLOURISH LIMITED at £12m based on Net Assets of £5.6m and 2.14x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Final Flourish Limited is a live company located in manchester, M11 2FY with a Companies House number of 04522600. It operates in the activities of head offices sector, SIC Code 70100. Founded in August 2002, it's largest shareholder is benjamin william daryl hewitson with a 20% stake. Final Flourish Limited is a mature, mid sized company, Pomanda has estimated its turnover at £9.1m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Final Flourish Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

2 Regular

4 Weak

Size

annual sales of £9.1m, make it smaller than the average company (£20.3m)

Growth

3 year (CAGR) sales growth of 162%, show it is growing at a faster rate (7.4%)

EXPORT

Final Flourish Limited's latest turnover from December 2023 is £9.1 million and the company has net assets of £5.6 million. According to their latest financial statements, Final Flourish Limited has 80 employees and maintains cash reserves of £726.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	9,137,823	8,183,091	6,124,966	507,355	528,377	520,400	503,038	479,799	5,870,532	6,076,017	5,868,291	5,577,891	7,221,423	6,277,043	5,439,235
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	6,143,968	5,375,042	4,546,170	342,606	355,425	351,031	340,336	323,688	3,975,653	4,403,435	4,353,960	4,178,502	5,462,573	4,773,261	4,282,703
Gross Profit	2,993,855	2,808,049	1,578,796	164,749	172,951	169,369	162,703	156,111	1,894,879	1,672,582	1,514,331	1,399,389	1,758,850	1,503,782	1,156,532
Admin Expenses	2,097,555	1,491,148	1,022,358	28,902	32,394	33,756	118,514	-2,448,151	1,531,248	1,191,988	1,322,132	1,079,688	1,444,899	1,144,268	1,007,712
Operating Profit	896,300	1,316,901	556,438	135,847	140,557	135,613	44,189	2,604,262	363,631	480,594	192,199	319,701	313,951	359,514	148,820
Interest Payable	47,984	45,838	30,534	23,106	27,290	29,011	27,329	44,595	8,217	15,723	18,269	27,777	28,673	30,337	33,901
Interest Receivable	351	194	4	56	782	1,276	1,430	768	77	157	1,569	3,052	4	48	0
Pre-Tax Profit	826,244	1,245,010	563,105	112,796	114,049	107,878	18,290	2,560,436	355,491	465,028	175,499	294,976	285,282	329,225	114,919
Tax	-193,983	-350,043	-122,271	-21,431	-21,669	-20,497	-3,475	-512,087	-35,569	-90,096	14,509	-13,931	-95,588	-129,243	-40,214
Profit After Tax	632,261	894,967	440,834	91,365	92,380	87,381	14,815	2,048,349	319,922	374,932	190,008	281,045	189,694	199,982	74,705
Dividends Paid	448,512	287,007	162,000	0	0	0	0	0	1,333,987	132,000	127,950	117,150	168,150	167,150	113,952
Retained Profit	183,749	607,960	278,834	91,365	92,380	87,381	14,815	2,048,349	-1,014,065	242,932	62,058	163,895	21,544	32,832	-39,247
Employee Costs	2,554,800	2,122,579	1,694,745	128,101	128,250	125,299	121,737	116,065	1,799,180	1,750,650	1,574,786	1,628,158	1,974,178	1,618,485	1,468,321
Number Of Employees	80	69	64	3	3	3	3	3	79	79	72	80	91	84	76
EBITDA*	1,238,966	1,504,492	715,263	152,642	157,352	152,408	60,984	2,621,057	560,828	599,493	319,101	470,026	472,169	511,992	242,686

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	2,638,148	2,401,992	1,829,543	67,180	83,975	100,770	117,565	134,360	1,406,938	1,218,636	1,223,558	1,140,443	1,206,342	742,784	733,826
Intangible Assets	0	0	0	0	0	0	0	0	346,083	461,444	519,125	576,806	634,487	692,168	749,849
Investments & Other	3,433,051	3,468,083	3,512,702	3,205,081	3,201,809	3,182,615	3,187,643	3,015,002	0	0	0	0	0	0	0
Debtors (Due After 1 year)	91	130,092	0	0	0	0	0	0	0	0	0	0	0	51,000	51,000
Total Fixed Assets	6,071,290	6,000,167	5,342,245	3,272,261	3,285,784	3,283,385	3,305,208	3,149,362	1,753,021	1,680,080	1,742,683	1,717,249	1,840,829	1,485,952	1,534,675
Stock & work in progress	436,134	370,032	651,035	0	0	0	0	0	606,410	492,009	523,485	572,041	483,260	478,851	483,365
Trade Debtors	1,554,751	1,879,566	1,317,710	0	0	0	0	0	1,175,284	1,175,047	1,359,899	1,345,234	2,236,850	1,199,345	1,034,174
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	79,492	48,104
Misc Debtors	151,194	86,293	124,247	0	0	0	0	0	0	117,534	116,830	211,940	206,114	116,990	91,133
Cash	726,336	558,163	488,805	54,011	57,922	150,636	189,513	382,430	232,254	14,534	107,238	13,841	185,782	204,956	174,796
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,868,415	2,894,054	2,581,797	54,011	57,922	150,636	189,513	382,430	2,013,948	1,799,124	2,107,452	2,143,056	3,112,006	2,079,634	1,831,572
total assets	8,939,705	8,894,221	7,924,042	3,326,272	3,343,706	3,434,021	3,494,721	3,531,792	3,766,969	3,479,204	3,850,135	3,860,305	4,952,835	3,565,586	3,366,247
Bank overdraft	0	120,463	50,708	0	0	0	0	0	0	337,917	723,804	683,916	898,535	499,719	629,420
Bank loan	76,112	111,537	132,034	0	0	0	0	0	0	42,300	41,576	40,866	40,157	39,460	0
Trade Creditors	997,709	905,227	1,084,153	0	0	0	0	0	1,797,091	784,849	927,645	735,412	1,258,696	760,023	681,399
Group/Directors Accounts	10,113	161,613	315,045	443,089	524,648	680,148	801,866	897,021	0	0	0	0	15,033	20,541	30,093
other short term finances	0	0	0	0	0	0	0	4,345	0	69,743	100,000	100,000	100,000	100,000	100,000
hp & lease commitments	150,015	109,741	42,546	0	0	0	0	0	0	3,375	26,100	24,825	37,425	57,358	49,443
other current liabilities	825,380	859,881	619,586	5,447	5,204	5,181	4,649	3,882	0	440,689	359,093	530,680	608,641	455,197	180,051
total current liabilities	2,059,329	2,268,462	2,244,072	448,536	529,852	685,329	806,515	905,248	1,797,091	1,678,873	2,178,218	2,115,699	2,958,487	1,932,298	1,670,406
loans	93,287	165,991	275,475	366,044	391,544	417,044	442,544	393,994	1,028,688	1,142,043	1,287,601	1,429,987	1,731,668	1,872,650	2,013,274
hp & lease commitments	354,787	295,330	145,651	0	0	0	0	0	0	0	3,375	12,600	66,070	53,102	69,141
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	815,786	731,671	434,037	7,262	9,245	10,963	12,358	14,061	255,882	258,915	224,500	207,636	266,122	213,760	152,482
total long term liabilities	1,263,860	1,192,992	855,163	373,306	400,789	428,007	454,902	408,055	1,284,570	1,400,958	1,515,476	1,650,223	2,063,860	2,139,512	2,234,897
total liabilities	3,323,189	3,461,454	3,099,235	821,842	930,641	1,113,336	1,261,417	1,313,303	3,081,661	3,079,831	3,693,694	3,765,922	5,022,347	4,071,810	3,905,303
net assets	5,616,516	5,432,767	4,824,807	2,504,430	2,413,065	2,320,685	2,233,304	2,218,489	685,308	399,373	156,441	94,383	-69,512	-506,224	-539,056
total shareholders funds	5,616,516	5,432,767	4,824,807	2,504,430	2,413,065	2,320,685	2,233,304	2,218,489	685,308	399,373	156,441	94,383	-69,512	-506,224	-539,056

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	896,300	1,316,901	556,438	135,847	140,557	135,613	44,189	2,604,262	363,631	480,594	192,199	319,701	313,951	359,514	148,820
Depreciation	342,666	187,591	158,825	16,795	16,795	16,795	16,795	16,795	81,836	61,218	69,221	92,644	100,537	94,797	93,866
Amortisation	0	0	0	0	0	0	0	0	115,361	57,681	57,681	57,681	57,681	57,681	0
Tax	-193,983	-350,043	-122,271	-21,431	-21,669	-20,497	-3,475	-512,087	-35,569	-90,096	14,509	-13,931	-95,588	-129,243	-40,214
Stock	66,102	-281,003	651,035	0	0	0	0	-606,410	114,401	-31,476	-48,556	88,781	4,409	-4,514	483,365
Debtors	-389,915	653,994	1,441,957	0	0	0	0	-1,175,284	-117,297	-184,148	-80,445	-885,790	996,137	222,416	1,224,411
Creditors	92,482	-178,926	1,084,153	0	0	0	0	-1,797,091	1,012,242	-142,796	192,233	-523,284	498,673	78,624	681,399
Accruals and Deferred Income	-34,501	240,295	614,139	243	23	532	767	3,882	-440,689	81,596	-171,587	-77,961	153,444	275,146	180,051
Deferred Taxes & Provisions	84,115	297,634	426,775	-1,983	-1,718	-1,395	-1,703	-241,821	-3,033	34,415	16,864	-58,486	52,362	61,278	152,482
Cash flow from operations	1,510,892	1,140,461	625,067	129,471	133,988	131,048	56,573	1,855,634	1,096,675	698,236	500,121	593,373	80,514	579,895	-491,372
Investing Activities
capital expenditure	-578,822	-760,040	-1,921,188	0	0	0	0	1,601,866	-170,138	-56,296	-126,811	-26,745	-93,378	-50,655	-79,163
Change in Investments	-35,032	-44,619	307,621	3,272	19,194	-5,028	172,641	3,015,002	0	0	0	0	0	0	0
cash flow from investments	-543,790	-715,421	-2,228,809	-3,272	-19,194	5,028	-172,641	-1,413,136	-170,138	-56,296	-126,811	-26,745	-93,378	-50,655	-79,163
Financing Activities
Bank loans	-35,425	-20,497	132,034	0	0	0	0	0	-42,300	724	710	709	697	39,460	0
Group/Directors Accounts	-151,500	-153,432	-128,044	-81,559	-155,500	-121,718	-95,155	897,021	0	0	0	-15,033	-5,508	-9,552	30,093
Other Short Term Loans	0	0	0	0	0	0	-4,345	4,345	-69,743	-30,257	0	0	0	0	100,000
Long term loans	-72,704	-109,484	-90,569	-25,500	-25,500	-25,500	48,550	-634,694	-113,355	-145,558	-142,386	-301,681	-140,982	-140,624	2,013,274
Hire Purchase and Lease Commitments	99,731	216,874	188,197	0	0	0	0	0	-3,375	-26,100	-7,950	-66,070	-6,965	-8,124	118,584
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	2,041,543	0	0	0	0	-515,168	1,300,000	0	0	0	415,168	0	-499,809
interest	-47,633	-45,644	-30,530	-23,050	-26,508	-27,735	-25,899	-43,827	-8,140	-15,566	-16,700	-24,725	-28,669	-30,289	-33,901
cash flow from financing	-207,531	-112,183	2,112,631	-130,109	-207,508	-174,953	-76,849	-292,323	1,063,087	-216,757	-166,326	-406,800	233,741	-149,129	1,728,241
cash and cash equivalents
cash	168,173	69,358	434,794	-3,911	-92,714	-38,877	-192,917	150,176	217,720	-92,704	93,397	-171,941	-19,174	30,160	174,796
overdraft	-120,463	69,755	50,708	0	0	0	0	0	-337,917	-385,887	39,888	-214,619	398,816	-129,701	629,420
change in cash	288,636	-397	384,086	-3,911	-92,714	-38,877	-192,917	150,176	555,637	293,183	53,509	42,678	-417,990	159,861	-454,624

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for final flourish limited. Get real-time insights into final flourish 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 final flourish limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in M11 area or any other competitors across 12 key performance metrics.

FINAL FLOURISH LIMITED group structure

Final Flourish Limited has 3 subsidiary companies.

Ultimate parent company

FINAL FLOURISH LIMITED

04522600

3 subsidiaries

NOBLE EMISSION SYSTEMS LTD

09270119

BENSON COMPONENTS LTD

00503682

BENSON SAXON LIMITED

09641188

FINAL FLOURISH LIMITED Shareholders

benjamin william daryl hewitson	20%
richard paul hewitson	20%
daniel john hewitson	20%
helen hewitson	13.33%
clair hewitson	13.33%
hannah matilda hewitson	13.33%

Final Flourish Limited currently has 6 directors. The longest serving directors include Mr Richard Hewitson (Dec 2002) and Mr Benjamin Hewitson (Dec 2002).

officer	country	age	start	end	role
Mr Richard Hewitson	England	53 years	Dec 2002	-	Director
Mr Benjamin Hewitson		47 years	Dec 2002	-	Director
Mr Daniel Hewitson		51 years	May 2012	-	Director
Mrs Clair Hewitson		51 years	Dec 2021	-	Director
Mrs Helen Hewitson	England	49 years	Dec 2021	-	Director
Mrs Hannah Hewitson		41 years	Dec 2021	-	Director

P&L

December 2023

turnover

9.1m

+12%

operating profit

896.3k

-32%

gross margin

32.8%

-4.52%

turnover

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

Balance Sheet

December 2023

net assets

5.6m

+0.03%

total assets

8.9m

+0.01%

cash

726.3k

+0.3%

net assets

Total assets minus all liabilities

Similar Companies

gd group holding limited

fumeine managed services limited

the tv group holding limited

2.5

vineworks holdings ltd

1.5

county car and van hire limited

company number

04522600

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

August 2002

ultimate parent company

None

previous names

N/A

address

saxon works south street, openshaw, manchester, M11 2FY

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 final flourish limited.

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 FINAL FLOURISH LIMITED. This can take several minutes, an email will notify you when this has completed.

final flourish limited Company Information

final flourish limited Estimated Valuation

final flourish limited Estimated Valuation

final flourish limited Estimated Valuation

Final Flourish Limited Overview

Final Flourish Limited Health Check

FINAL FLOURISH LIMITED financials

final flourish limited Credit Report and Business Information

Final Flourish Limited Competitor Analysis

final flourish limited Ownership

final flourish limited directors

final flourish limited company details

final flourish limited Charges & Mortgages

final flourish limited Capital Raised & Share Issues BETA

final flourish limited Companies House Filings - See Documents