Form Nutrition Limited

POWER SEARCH PRICING

SOLUTIONS

form nutrition limited Company Information

Live

MatureSmallHealthy

Company Number

04582945

Next Accounts

Mar 2025

Industry

Manufacture of other food products n.e.c.

Directors

Elisabeth Blake

Anna Price

Shareholders

mrs elisabeth alexandra blake

equiform nutrition ltd

Group Structure

View All

Contact

Registered Address

newday house, first avenue weston road, crewe, cheshire, CW1 6BE

Website

www.equiformnutrition.co.uk

form nutrition limited Estimated Valuation

£1.3m

Pomanda estimates the enterprise value of FORM NUTRITION LIMITED at £1.3m based on a Turnover of £2.3m and 0.58x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Form Nutrition Limited is a live company located in crewe, CW1 6BE with a Companies House number of 04582945. It operates in the manufacture of other food products n.e.c. sector, SIC Code 10890. Founded in November 2002, it's largest shareholder is mrs elisabeth alexandra blake with a 79.2% stake. Form Nutrition Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.3m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Form Nutrition Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

4 Regular

7 Weak

Size

annual sales of £2.3m, make it smaller than the average company (£22.9m)

Growth

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

EXPORT

Form Nutrition Limited's latest turnover from June 2023 is estimated at £2.3 million and the company has net assets of £50.6 thousand. According to their latest financial statements, Form Nutrition Limited has 17 employees and maintains cash reserves of £7.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	2,285,151	2,467,702	2,017,302	1,922,883	1,831,300	1,691,955	1,870,923	1,565,597	2,449,985	2,436,839	2,341,799	2,227,465	1,904,873	1,731,307
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,722,026	1,834,329	1,495,032	1,445,604	1,374,811	1,274,590	1,377,651	1,152,825	1,817,634	1,808,472	1,757,764	1,675,624	1,422,707	1,291,799
Gross Profit	563,124	633,373	522,269	477,278	456,489	417,365	493,271	412,772	632,351	628,367	584,035	551,840	482,166	439,508
Admin Expenses	630,520	670,763	380,987	296,561	395,628	446,935	399,905	410,080	611,271	718,800	626,559	545,160	461,916	487,661
Operating Profit	-67,396	-37,390	141,282	180,717	60,861	-29,570	93,366	2,692	21,080	-90,433	-42,524	6,680	20,250	-48,153
Interest Payable	50,720	28,679	22,440	15,072	10,224	18,557	20,079	7,833	0	0	0	0	0	0
Interest Receivable	274	56	4	1	7	7	17	30	2	1	1	1	2	2
Pre-Tax Profit	-117,842	-66,013	118,846	165,646	50,643	-48,120	73,304	-5,111	21,081	-90,432	-42,523	6,682	20,253	-48,151
Tax	0	0	-22,581	-31,473	-9,622	0	-13,928	0	-4,216	0	0	-1,604	-5,266	0
Profit After Tax	-117,842	-66,013	96,265	134,173	41,021	-48,120	59,376	-5,111	16,865	-90,432	-42,523	5,078	14,987	-48,151
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-117,842	-66,013	96,265	134,173	41,021	-48,120	59,376	-5,111	16,865	-90,432	-42,523	5,078	14,987	-48,151
Employee Costs	626,443	658,910	629,815	612,387	500,916	502,002	448,380	412,898	428,086	425,569	390,751	388,328	310,376	310,376
Number Of Employees	17	19	19	19	16	16	15	14	15	15	14	14	11	11
EBITDA*	-18,621	20,419	170,247	209,163	103,767	16,162	139,533	39,296	59,948	-43,452	6,557	45,066	46,502	-25,402

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	140,245	147,941	158,813	72,947	84,872	109,692	105,877	117,276	101,529	126,576	151,742	114,109	118,499	49,090
Intangible Assets	20,748	26,448	32,148	37,848	44,953	62,778	51,596	26,609	33,413	40,217	47,021	53,825	60,629	67,433
Investments & Other	4	4	4	4	4	102	102	102	102	102	102	102	102	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	160,997	174,393	190,965	110,799	129,829	172,572	157,575	143,987	135,044	166,895	198,865	168,036	179,230	116,523
Stock & work in progress	448,473	490,635	443,662	379,573	294,449	237,032	260,679	216,147	222,755	204,311	221,205	199,385	180,499	190,325
Trade Debtors	257,123	253,299	175,862	145,921	174,169	165,463	251,287	171,367	371,452	372,962	334,216	352,399	266,345	216,059
Group Debtors	68,000	68,000	68,000	68,000	68,000	68,000	68,000	73,662	0	0	0	0	0	0
Misc Debtors	46,022	64,147	46,031	75,654	49,296	41,119	46,806	52,883	0	0	0	0	0	0
Cash	7,626	3,347	5,551	1,755	833	899	2,016	11,679	350	290	28	412	167	778
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	827,244	879,428	739,106	670,903	586,747	512,513	628,788	525,738	594,557	577,563	555,449	552,196	447,011	407,162
total assets	988,241	1,053,821	930,071	781,702	716,576	685,085	786,363	669,725	729,601	744,458	754,314	720,232	626,241	523,685
Bank overdraft	15,383	10,000	10,000	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
Trade Creditors	258,749	355,391	211,223	182,910	263,869	208,665	277,064	236,516	503,168	517,996	494,383	426,249	392,869	354,049
Group/Directors Accounts	16,705	14,009	14,360	13,939	218,345	232,161	11,026	10,660	0	0	0	0	0	0
other short term finances	217,430	206,828	145,761	117,045	133,474	169,470	169,664	0	0	0	0	0	0	0
hp & lease commitments	0	1,295	6,880	7,524	17,185	21,977	18,641	16,871	0	0	0	0	0	0
other current liabilities	155,787	98,305	86,416	58,744	36,518	49,668	34,488	180,836	0	0	0	0	0	0
total current liabilities	664,054	685,828	474,640	380,162	669,391	681,941	510,883	444,883	503,168	517,996	494,383	426,249	392,869	354,049
loans	273,289	199,253	219,291	243,651	0	0	231,850	241,015	0	0	0	0	0	0
hp & lease commitments	0	0	1,387	8,851	19,267	34,075	32,121	31,694	269,609	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	10,875	23,928	6,100	420	420	0	286,503	229,540	221,069	165,536	116,787
provisions	325	325	325	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	273,614	199,578	221,003	263,377	43,195	40,175	264,391	273,129	269,609	286,503	229,540	221,069	165,536	116,787
total liabilities	937,668	885,406	695,643	643,539	712,586	722,116	775,274	718,012	772,777	804,499	723,923	647,318	558,405	470,836
net assets	50,573	168,415	234,428	138,163	3,990	-37,031	11,089	-48,287	-43,176	-60,041	30,391	72,914	67,836	52,849
total shareholders funds	50,573	168,415	234,428	138,163	3,990	-37,031	11,089	-48,287	-43,176	-60,041	30,391	72,914	67,836	52,849

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	-67,396	-37,390	141,282	180,717	60,861	-29,570	93,366	2,692	21,080	-90,433	-42,524	6,680	20,250	-48,153
Depreciation	43,075	52,109	23,265	21,341	28,006	31,914	36,154	29,800	32,064	40,177	42,277	31,582	19,448	22,184
Amortisation	5,700	5,700	5,700	7,105	14,900	13,818	10,013	6,804	6,804	6,804	6,804	6,804	6,804	567
Tax	0	0	-22,581	-31,473	-9,622	0	-13,928	0	-4,216	0	0	-1,604	-5,266	0
Stock	-42,162	46,973	64,089	85,124	57,417	-23,647	44,532	-6,608	18,444	-16,894	21,820	18,886	-9,826	190,325
Debtors	-14,301	95,553	318	-1,890	16,883	-91,511	68,181	-73,540	-1,510	38,746	-18,183	86,054	50,286	216,059
Creditors	-96,642	144,168	28,313	-80,959	55,204	-68,399	40,548	-266,652	-14,828	23,613	68,134	33,380	38,820	354,049
Accruals and Deferred Income	57,482	11,889	27,672	22,226	-13,150	15,180	-146,348	180,836	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	325	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-1,318	33,950	139,569	35,723	61,899	78,101	-92,908	33,628	23,970	-41,691	71,054	-28,098	39,596	-77,737
Investing Activities
capital expenditure	-35,379	-41,237	-109,131	-9,416	-261	-60,729	-59,755	-45,547	-7,017	-15,011	-79,910	-27,192	-88,857	-139,274
Change in Investments	0	0	0	0	-98	0	0	0	0	0	0	0	102	0
cash flow from investments	-35,379	-41,237	-109,131	-9,416	-163	-60,729	-59,755	-45,547	-7,017	-15,011	-79,910	-27,192	-88,959	-139,274
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	2,696	-351	421	-204,406	-13,816	221,135	366	10,660	0	0	0	0	0	0
Other Short Term Loans	10,602	61,067	28,716	-16,429	-35,996	-194	169,664	0	0	0	0	0	0	0
Long term loans	74,036	-20,038	-24,360	243,651	0	-231,850	-9,165	241,015	0	0	0	0	0	0
Hire Purchase and Lease Commitments	-1,295	-6,972	-8,108	-20,077	-19,600	5,290	2,197	-221,044	269,609	0	0	0	0	0
other long term liabilities	0	0	-10,875	-13,053	17,828	5,680	0	420	-286,503	56,963	8,471	55,533	48,749	116,787
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	101,000
interest	-50,446	-28,623	-22,436	-15,071	-10,217	-18,550	-20,062	-7,803	2	1	1	1	2	2
cash flow from financing	35,593	5,083	-36,642	-25,385	-61,801	-18,489	143,000	23,248	-16,892	56,964	8,472	55,534	48,751	217,789
cash and cash equivalents
cash	4,279	-2,204	3,796	922	-66	-1,117	-9,663	11,329	60	262	-384	245	-611	778
overdraft	5,383	0	10,000	0	0	0	0	0	0	0	0	0	0	0
change in cash	-1,104	-2,204	-6,204	922	-66	-1,117	-9,663	11,329	60	262	-384	245	-611	778

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for form nutrition limited. Get real-time insights into form nutrition 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 form nutrition limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in CW1 area or any other competitors across 12 key performance metrics.

FORM NUTRITION LIMITED group structure

Form Nutrition Limited has 3 subsidiary companies.

Ultimate parent company

LABTEC INTERNATIONAL LTD

07188300

EQUIFORM NUTRITION LIMITED

07109214

2 parents

FORM NUTRITION LIMITED

04582945

3 subsidiaries

DAYS ANIMAL HEALTH LIMITED

04997884

AVITECH LIMITED

03296700

4K9 LTD.

04173502

FORM NUTRITION LIMITED Shareholders

mrs elisabeth alexandra blake	79.21%
equiform nutrition ltd	20.79%

Form Nutrition Limited currently has 2 directors. The longest serving directors include Mrs Elisabeth Blake (Aug 2003) and Mrs Anna Price (Jul 2008).

officer	country	age	start	end	role
Mrs Elisabeth Blake	United Kingdom	70 years	Aug 2003	-	Director
Mrs Anna Price	United Kingdom	43 years	Jul 2008	-	Director

P&L

June 2023

turnover

2.3m

-7%

operating profit

-67.4k

gross margin

24.7%

-3.99%

turnover

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

Balance Sheet

June 2023

net assets

50.6k

-0.7%

total assets

988.2k

-0.06%

cash

7.6k

+1.28%

net assets

Total assets minus all liabilities

Similar Companies

bartec paper & packaging limited

3.5

we can foods limited

country products ltd

2.5

lindens health and nutrition limited

3.5

fields farm eggs limited

company number

04582945

Type

Private limited with Share Capital

industry

10890 - Manufacture of other food products n.e.c.

incorporation date

November 2002

ultimate parent company

LABTEC INTERNATIONAL LTD

previous names

equiform nutrition limited (June 2010)

address

newday house, first avenue weston road, crewe, cheshire, CW1 6BE

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 7 charges/mortgages relating to form nutrition limited. Currently there are 2 open charges and 5 have been satisfied in the past.

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

form nutrition limited Company Information

form nutrition limited Estimated Valuation

form nutrition limited Estimated Valuation

form nutrition limited Estimated Valuation

Form Nutrition Limited Overview

Form Nutrition Limited Health Check

FORM NUTRITION LIMITED financials

form nutrition limited Credit Report and Business Information

Form Nutrition Limited Competitor Analysis

form nutrition limited Ownership

form nutrition limited directors

form nutrition limited company details

form nutrition limited Charges & Mortgages

form nutrition limited Capital Raised & Share Issues BETA

form nutrition limited Companies House Filings - See Documents