Pomanda estimates the enterprise value of HAWLEY & WOOD LIMITED at £640.6k based on a Turnover of £535k and 1.2x industry multiple (adjusted for size and gross margin).
hawley & wood limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of HAWLEY & WOOD LIMITED at £0 based on an EBITDA of £-30.9k and a 4.13x industry multiple (adjusted for size and gross margin).
hawley & wood limitedEstimated Valuation
£616k
Pomanda estimates the enterprise value of HAWLEY & WOOD LIMITED at £616k based on Net Assets of £472k and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hawley & Wood LimitedOverview
Hawley & Wood Limited is a live company located in chorley, PR7 1NY with a Companies House number of 04805193. It operates in the financial intermediation not elsewhere classified sector, SIC Code 64999. Founded in June 2003, it's largest shareholder is
richard david wood
with a 25% stake. Hawley & Wood Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£535k with
low
growth in recent years.
Pomanda's financial health check has awarded Hawley & Wood 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
2 Regular
6 Weak
Size
annual sales of £535k, make it smaller than the average company (£5.6m)
£535k - Hawley & Wood Limited
£5.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (5%)
2% - Hawley & Wood Limited
5% - Industry AVG
Production
with a gross margin of 54.1%, this company has a comparable cost of product (54.1%)
54.1% - Hawley & Wood Limited
54.1% - Industry AVG
Profitability
an operating margin of -6% make it less profitable than the average company (9.1%)
-6% - Hawley & Wood Limited
9.1% - Industry AVG
Employees
with 5 employees, this is below the industry average (14)
5 - Hawley & Wood Limited
14 - Industry AVG
Pay Structure
on an average salary of £82.7k, the company has an equivalent pay structure (£82.7k)
£82.7k - Hawley & Wood Limited
£82.7k - Industry AVG
Efficiency
resulting in sales per employee of £107k, this is less efficient (£223.3k)
£107k - Hawley & Wood Limited
£223.3k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (33 days)
0 days - Hawley & Wood Limited
33 days - Industry AVG
Creditor Days
its suppliers are paid after 9 days, this is quicker than average (46 days)
9 days - Hawley & Wood Limited
46 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Hawley & Wood Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 391 weeks, this is more cash available to meet short term requirements (29 weeks)
391 weeks - Hawley & Wood Limited
29 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 13.2%, this is a lower level of debt than the average (71.4%)
13.2% - Hawley & Wood Limited
71.4% - Industry AVG
HAWLEY & WOOD LIMITED financials
EXPORT
Hawley & Wood Limited's latest turnover from December 2023 is estimated at £535 thousand and the company has net assets of £472 thousand. According to their latest financial statements, Hawley & Wood Limited has 5 employees and maintains cash reserves of £535.9 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
534,953
532,859
856,588
506,346
499,516
514,253
511,943
519,617
491,907
214,087
174,494
184,757
243,647
199,988
Other Income Or Grants
Cost Of Sales
245,403
234,296
358,602
217,608
212,230
218,770
215,438
201,233
173,112
81,404
68,486
77,019
106,350
91,965
Gross Profit
289,551
298,563
497,987
288,737
287,286
295,483
296,505
318,384
318,795
132,683
106,008
107,739
137,297
108,023
Admin Expenses
321,856
287,702
362,855
268,170
219,543
252,656
196,083
295,844
338,804
81,432
68,315
95,876
110,392
132,662
-102,697
Operating Profit
-32,305
10,861
135,132
20,567
67,743
42,827
100,422
22,540
-20,009
51,251
37,693
11,863
26,905
-24,639
102,697
Interest Payable
Interest Receivable
28,077
18,950
1,204
413
2,702
2,255
1,285
513
855
655
431
321
257
269
175
Pre-Tax Profit
-4,228
29,811
136,336
20,980
70,446
45,081
101,706
23,053
-19,154
51,906
38,123
12,184
27,162
-24,370
102,872
Tax
-5,664
-25,904
-3,986
-13,385
-8,565
-19,324
-4,610
-10,900
-8,768
-2,924
-7,062
-28,804
Profit After Tax
-4,228
24,147
110,432
16,994
57,061
36,516
82,382
18,442
-19,154
41,006
29,355
9,260
20,100
-24,370
74,068
Dividends Paid
Retained Profit
-4,228
24,147
110,432
16,994
57,061
36,516
82,382
18,442
-19,154
41,006
29,355
9,260
20,100
-24,370
74,068
Employee Costs
413,435
396,475
386,111
373,315
368,744
361,611
343,850
330,727
320,705
123,494
62,956
60,029
121,245
118,703
Number Of Employees
5
5
5
5
5
5
5
5
5
2
1
1
2
2
EBITDA*
-30,877
12,343
137,377
22,984
69,777
44,758
102,468
23,994
-13,326
58,089
44,971
18,530
33,515
-18,141
109,357
* 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
2,986
4,171
4,780
6,111
5,632
5,723
6,479
5,599
4,716
5,404
7,241
9,041
3,911
3,264
4,292
Intangible Assets
45,000
50,000
55,000
60,000
65,000
70,000
Investments & Other
51
51
51
51
51
51
51
51
51
15,051
7,551
7,551
51
51
Debtors (Due After 1 year)
Total Fixed Assets
3,037
4,222
4,831
6,162
5,683
5,774
6,530
5,650
4,767
65,455
64,792
71,592
63,962
68,315
74,292
Stock & work in progress
Trade Debtors
80
80
1,224
117
4,320
8,012
14,830
7,175
22,780
17,553
18,853
25,919
20,324
46,532
Group Debtors
Misc Debtors
4,853
12,141
12,137
11,437
10,088
8,102
5,300
3,744
13,493
Cash
535,944
533,654
549,225
413,858
411,686
308,917
292,394
221,441
188,887
153,072
109,096
63,256
65,294
37,701
70,027
misc current assets
total current assets
540,877
545,875
561,362
426,519
421,891
321,339
305,706
240,015
209,555
175,852
126,649
82,109
91,213
58,025
116,559
total assets
543,914
550,097
566,193
432,681
427,574
327,113
312,236
245,665
214,322
241,307
191,441
153,701
155,175
126,340
190,851
Bank overdraft
Bank loan
Trade Creditors
6,422
14,117
878
1,148
1,686
1,735
1,013
6,925
13,356
91,341
82,205
73,576
84,932
76,450
116,223
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
64,731
58,946
112,312
88,756
100,244
56,826
79,091
89,162
70,056
total current liabilities
71,153
73,063
113,190
89,904
101,930
58,561
80,104
96,087
83,412
91,341
82,205
73,576
84,932
76,450
116,223
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
747
792
908
1,114
975
945
1,041
869
643
545
821
1,065
443
190
558
total long term liabilities
747
792
908
1,114
975
945
1,041
869
643
545
821
1,065
443
190
558
total liabilities
71,900
73,855
114,098
91,018
102,905
59,506
81,145
96,956
84,055
91,886
83,026
74,641
85,375
76,640
116,781
net assets
472,014
476,242
452,095
341,663
324,669
267,607
231,091
148,709
130,267
149,421
108,415
79,060
69,800
49,700
74,070
total shareholders funds
472,014
476,242
452,095
341,663
324,669
267,607
231,091
148,709
130,267
149,421
108,415
79,060
69,800
49,700
74,070
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
-32,305
10,861
135,132
20,567
67,743
42,827
100,422
22,540
-20,009
51,251
37,693
11,863
26,905
-24,639
102,697
Depreciation
1,428
1,482
2,245
2,417
2,034
1,931
2,046
1,454
1,683
1,838
2,278
1,667
1,610
1,498
1,660
Amortisation
5,000
5,000
5,000
5,000
5,000
5,000
5,000
Tax
-5,664
-25,904
-3,986
-13,385
-8,565
-19,324
-4,610
-10,900
-8,768
-2,924
-7,062
-28,804
Stock
Debtors
-7,288
84
-524
2,456
-2,217
-890
-5,262
-2,094
-2,112
5,227
-1,300
-7,066
5,595
-26,208
46,532
Creditors
-7,695
13,239
-270
-538
-49
722
-5,912
-6,431
-77,985
9,136
8,629
-11,356
8,482
-39,773
116,223
Accruals and Deferred Income
5,785
-53,366
23,556
-11,488
43,418
-22,265
-10,071
19,106
70,056
Deferred Taxes & Provisions
-45
-116
-206
139
30
-96
172
226
98
-276
-244
622
253
-368
558
Cash flow from operations
-25,544
-33,648
135,077
4,655
102,008
15,444
72,595
34,379
-19,045
50,822
45,888
11,938
29,593
-32,074
150,802
Investing Activities
capital expenditure
-243
-873
-914
-2,896
-1,943
-1,175
-2,926
-2,337
39,005
-1
-478
-6,797
-2,257
-470
-80,952
Change in Investments
-15,000
7,500
7,500
51
cash flow from investments
-243
-873
-914
-2,896
-1,943
-1,175
-2,926
-2,337
54,005
-7,501
-478
-14,297
-2,257
-521
-80,952
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
2
interest
28,077
18,950
1,204
413
2,702
2,255
1,285
513
855
655
431
321
257
269
175
cash flow from financing
28,077
18,950
1,204
413
2,703
2,255
1,285
513
855
655
431
321
257
269
177
cash and cash equivalents
cash
2,290
-15,571
135,367
2,172
102,769
16,523
70,953
32,554
35,815
43,976
45,840
-2,038
27,593
-32,326
70,027
overdraft
change in cash
2,290
-15,571
135,367
2,172
102,769
16,523
70,953
32,554
35,815
43,976
45,840
-2,038
27,593
-32,326
70,027
hawley & wood limited 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 hawley & wood limited. Get real-time insights into hawley & wood limited's credit score, group structure and payment trends.
Perform a competitor analysis for hawley & wood limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other small companies, companies in PR7 area or any other competitors across 12 key performance metrics.
hawley & wood limited Ownership
HAWLEY & WOOD LIMITED group structure
Hawley & Wood Limited has no subsidiary companies.
Ultimate parent company
HAWLEY & WOOD LIMITED
04805193
HAWLEY & WOOD LIMITED Shareholders
The largest shareholders in Hawley & Wood Limited include Richard David Wood and Simon Nicholas Hawley.
richard david wood
25%
simon nicholas hawley
25%
rachel hawley
16.67%
amelia rose hawley
8.33%
tom hawley
8.33%
jane wood
8.33%
katie wood
8.33%
hawley & wood limited directors
Hawley & Wood Limited currently has 3 directors.
The longest serving directors include
Mr Ian Wilkinson (Oct 2024) and
Mr David Hesketh (Oct 2024).
64999 - Other financial service activities, except insurance and pension funding, (not including security dealing on own account and factoring) n.e.c.
incorporation date
June 2003
age
22
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
BREARLEY AND CO ACCOUNTANTS LIMITED
auditor
-
address
lancaster house, ackhurst business park, chorley, PR7 1NY
Bank
HSBC BANK PLC
Legal Advisor
-
hawley & wood 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 did not find charges/mortgages relating to hawley & wood limited.
hawley & wood 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 HAWLEY & WOOD LIMITED. This can take several minutes, an email will notify you when this has completed.
hawley & wood limitedCompanies House Filings - See Documents
