a.w. champion holdings limited

a.w. champion holdings limited Company Information

Share A.W. CHAMPION HOLDINGS LIMITED
Live 
MatureLargeHealthy

Company Number

04844708

Industry

Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.

 

Shareholders

philip champion

Group Structure

View All

Contact

Registered Address

champion house, burlington road, new malden, surrey, KT3 4NB

a.w. champion holdings limited Estimated Valuation

£75.8m

Pomanda estimates the enterprise value of A.W. CHAMPION HOLDINGS LIMITED at £75.8m based on a Turnover of £35.6m and 2.13x industry multiple (adjusted for size and gross margin).

a.w. champion holdings limited Estimated Valuation

£13.4m

Pomanda estimates the enterprise value of A.W. CHAMPION HOLDINGS LIMITED at £13.4m based on an EBITDA of £1.5m and a 9.07x industry multiple (adjusted for size and gross margin).

a.w. champion holdings limited Estimated Valuation

£19.7m

Pomanda estimates the enterprise value of A.W. CHAMPION HOLDINGS LIMITED at £19.7m based on Net Assets of £15.6m and 1.26x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

A.w. Champion Holdings Limited Overview

A.w. Champion Holdings Limited is a live company located in new malden, KT3 4NB with a Companies House number of 04844708. It operates in the activities of other holding companies n.e.c. sector, SIC Code 64209. Founded in July 2003, it's largest shareholder is philip champion with a 100% stake. A.w. Champion Holdings Limited is a mature, large sized company, Pomanda has estimated its turnover at £35.6m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

A.w. Champion Holdings Limited Health Check

Pomanda's financial health check has awarded A.W. Champion Holdings Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

4 Weak

size

Size

annual sales of £35.6m, make it larger than the average company (£19.1m)

£35.6m - A.w. Champion Holdings Limited

£19.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (10.7%)

5% - A.w. Champion Holdings Limited

10.7% - Industry AVG

production

Production

with a gross margin of 40.4%, this company has a comparable cost of product (36.2%)

40.4% - A.w. Champion Holdings Limited

36.2% - Industry AVG

profitability

Profitability

an operating margin of 1.8% make it less profitable than the average company (4.6%)

1.8% - A.w. Champion Holdings Limited

4.6% - Industry AVG

employees

Employees

with 190 employees, this is above the industry average (106)

190 - A.w. Champion Holdings Limited

106 - Industry AVG

paystructure

Pay Structure

on an average salary of £42.1k, the company has an equivalent pay structure (£44.8k)

£42.1k - A.w. Champion Holdings Limited

£44.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £187.6k, this is equally as efficient (£192.8k)

£187.6k - A.w. Champion Holdings Limited

£192.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 13 days, this is earlier than average (45 days)

13 days - A.w. Champion Holdings Limited

45 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 27 days, this is quicker than average (44 days)

27 days - A.w. Champion Holdings Limited

44 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 101 days, this is more than average (40 days)

101 days - A.w. Champion Holdings Limited

40 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 128 weeks, this is more cash available to meet short term requirements (14 weeks)

128 weeks - A.w. Champion Holdings Limited

14 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 13.1%, this is a lower level of debt than the average (69.4%)

13.1% - A.w. Champion Holdings Limited

69.4% - Industry AVG

A.W. CHAMPION HOLDINGS LIMITED financials

EXPORTms excel logo

A.W. Champion Holdings Limited's latest turnover from December 2023 is £35.6 million and the company has net assets of £15.6 million. According to their latest financial statements, A.W. Champion Holdings Limited has 190 employees and maintains cash reserves of £5.2 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover35,646,03037,831,15240,493,96331,112,16630,702,33230,268,73929,442,25129,108,86227,039,19825,667,86022,691,73522,024,19321,818,57520,549,54918,999,787
Other Income Or Grants000000000000000
Cost Of Sales21,253,61422,525,17221,669,76016,588,46217,710,06117,372,13816,666,46616,426,57714,916,75614,098,28312,448,25512,176,62211,865,59710,957,7339,940,635
Gross Profit14,392,41615,305,98018,824,20314,523,70412,992,27112,896,60112,775,78512,682,28512,122,44211,569,57710,243,4809,847,5719,952,9789,591,8169,059,152
Admin Expenses13,756,28314,074,28714,205,28412,461,69312,197,49112,054,28512,209,00712,185,25810,957,72610,517,3079,504,6469,208,7259,184,2618,840,4398,655,458
Operating Profit636,1331,231,6934,618,9192,062,011794,780842,316566,778497,0271,164,7161,052,270738,834638,846768,717751,377403,694
Interest Payable08002,1784,2207,1608,65810,00611,97813,77215,56817,36513,60113,28114,30417,379
Interest Receivable23,9186,2661,33912,85629,81620,90916,28928,59134,64625,73313,42011,6108,7638,76614,014
Pre-Tax Profit660,0511,237,1594,618,0802,070,647817,436854,567573,061513,6421,185,5901,062,435734,889636,855764,199745,839400,329
Tax-328,583-85,912-910,512-421,288-184,564-185,555-135,194-67,523-267,262-240,961-179,073-171,723-227,546-229,381-141,289
Profit After Tax331,4681,151,2473,707,5681,649,359632,872669,012437,867446,119918,328821,474555,816465,132536,653516,458259,040
Dividends Paid02,000,00000000211,714205,368138,954116,283134,16357,38585,0000
Retained Profit331,468-848,7533,707,5681,649,359632,872669,012437,867234,405712,960682,520439,533330,969479,268431,458259,040
Employee Costs7,991,4278,580,4948,982,6107,568,6297,110,4416,929,3466,897,4326,922,2236,426,8176,297,4665,431,3415,161,6305,260,2495,152,0844,934,157
Number Of Employees190211217205206206218213206191182182183180183
EBITDA*1,478,9532,024,4625,308,2462,709,5811,490,2291,522,4551,176,0161,109,4841,601,4431,415,2481,128,4651,022,0711,130,6821,128,434838,048

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets4,031,4084,040,0303,594,4853,360,7213,380,0243,732,5963,694,9243,677,8902,450,9522,260,7552,344,5392,390,3422,555,8282,337,4612,534,261
Intangible Assets000000000000000
Investments & Other000000000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets4,031,4084,040,0303,594,4853,360,7213,380,0243,732,5963,694,9243,677,8902,450,9522,260,7552,344,5392,390,3422,555,8282,337,4612,534,261
Stock & work in progress5,887,7236,798,5177,195,0845,283,3374,680,3094,689,8884,307,7443,989,1333,565,7333,329,8973,376,1133,087,4603,179,7632,878,4032,576,830
Trade Debtors1,366,7301,311,9721,370,8951,213,0851,306,1011,476,0721,363,9301,343,2231,208,7001,051,5631,175,4621,073,8291,052,542910,844839,882
Group Debtors179,472180,975122,021000000000000
Misc Debtors1,286,834905,225500,892477,166470,948468,900517,404511,508463,405416,932350,935358,809348,047322,257126,670
Cash5,230,5495,509,9857,570,6566,292,8913,883,3913,550,1983,138,2113,382,2474,964,9285,041,1703,828,9843,508,0373,327,5813,007,7552,522,935
misc current assets000000000000000
total current assets13,951,30814,706,67416,759,54813,266,47910,340,74910,185,0589,327,2899,226,11110,202,7669,839,5628,731,4948,028,1357,907,9337,119,2596,066,317
total assets17,982,71618,746,70420,354,03316,627,20013,720,77313,917,65413,022,21312,904,00112,653,71812,100,31711,076,03310,418,47710,463,7619,456,7208,600,578
Bank overdraft0050,68577,88077,88077,88077,88077,88077,880000000
Bank loan00000000077,88077,88077,88066,66766,66766,667
Trade Creditors 1,598,2792,155,9061,401,3181,834,9521,447,8171,380,0371,355,6781,350,1221,430,5851,273,432973,087861,0731,251,093770,254792,189
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities511,0701,222,2672,684,7462,183,3341,268,7702,066,3721,785,7412,032,7481,844,6272,139,1412,039,7101,893,9361,864,4971,775,1961,250,011
total current liabilities2,109,3493,378,1734,136,7494,096,1662,794,4673,524,2893,219,2993,460,7503,353,0923,490,4533,090,6772,832,8893,182,2572,612,1172,108,867
loans00047,887121,493192,213261,435329,309395,213459,321521,633582,148583,333650,000716,666
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions253,61680,24880,24853,67924,70453,91563,25473,58499,46057,55053,25032,50058,20033,90045,800
total long term liabilities253,61680,24880,248101,566146,197246,128324,689402,893494,673516,871574,883614,648641,533683,900762,466
total liabilities2,362,9653,458,4214,216,9974,197,7322,940,6643,770,4173,543,9883,863,6433,847,7654,007,3243,665,5603,447,5373,823,7903,296,0172,871,333
net assets15,619,75115,288,28316,137,03612,429,46810,780,10910,147,2379,478,2259,040,3588,805,9538,092,9937,410,4736,970,9406,639,9716,160,7035,729,245
total shareholders funds15,619,75115,288,28316,137,03612,429,46810,780,10910,147,2379,478,2259,040,3588,805,9538,092,9937,410,4736,970,9406,639,9716,160,7035,729,245
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit636,1331,231,6934,618,9192,062,011794,780842,316566,778497,0271,164,7161,052,270738,834638,846768,717751,377403,694
Depreciation842,820792,769689,327647,570695,449680,139609,238612,457436,727362,978389,631383,225361,965377,057434,354
Amortisation000000000000000
Tax-328,583-85,912-910,512-421,288-184,564-185,555-135,194-67,523-267,262-240,961-179,073-171,723-227,546-229,381-141,289
Stock-910,794-396,5671,911,747603,028-9,579382,144318,611423,400235,836-46,216288,653-92,303301,360301,5732,576,830
Debtors434,864404,364303,557-86,798-167,92363,63826,603182,626203,610-57,90293,75932,049167,488266,549966,552
Creditors-557,627754,588-433,634387,13567,78024,3595,556-80,463157,153300,345112,014-390,020480,839-21,935792,189
Accruals and Deferred Income-711,197-1,462,479501,412914,564-797,602280,631-247,007188,121-294,51499,431145,77429,43989,301525,1851,250,011
Deferred Taxes & Provisions173,368026,56928,975-29,211-9,339-10,330-25,87641,9104,30020,750-25,70024,300-11,90045,800
Cash flow from operations530,8441,222,8622,276,7773,102,737724,1341,186,769443,827517,717799,2841,682,481845,518524,3211,028,728822,281-758,623
Investing Activities
capital expenditure00000-699,743-622,117-1,800,661-615,924-269,219-407,328-215,943-567,082-175,569-86,348
Change in Investments000000000000000
cash flow from investments00000-699,743-622,117-1,800,661-615,924-269,219-407,328-215,943-567,082-175,569-86,348
Financing Activities
Bank loans00000000-77,8800011,2130066,667
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans00-47,887-73,606-70,720-69,222-67,874-65,904-64,108-62,312-60,515-1,185-66,667-66,666716,666
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue000000000000005,470,205
interest23,9185,466-8398,63622,65612,2516,28316,61320,87410,165-3,945-1,991-4,518-5,538-3,365
cash flow from financing23,9185,466-48,726-64,970-48,064-56,971-61,591-49,291-121,114-52,147-64,4608,037-71,185-72,2046,250,173
cash and cash equivalents
cash-279,436-2,060,6711,277,7652,409,500333,193411,987-244,036-1,582,681-76,2421,212,186320,947180,456319,826484,8202,522,935
overdraft0-50,685-27,1950000077,880000000
change in cash-279,436-2,009,9861,304,9602,409,500333,193411,987-244,036-1,582,681-154,1221,212,186320,947180,456319,826484,8202,522,935

a.w. champion holdings 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 a.w. champion holdings limited. Get real-time insights into a.w. champion holdings 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

A.w. Champion Holdings Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for a.w. champion holdings limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other large companies, companies in KT3 area or any other competitors across 12 key performance metrics.

a.w. champion holdings limited Ownership

A.W. CHAMPION HOLDINGS LIMITED group structure

A.W. Champion Holdings Limited has 1 subsidiary company.

Ultimate parent company

A.W. CHAMPION HOLDINGS LIMITED

04844708

1 subsidiary

A.W. CHAMPION HOLDINGS LIMITED Shareholders

philip champion 100%

a.w. champion holdings limited directors

A.W. Champion Holdings Limited currently has 3 directors. The longest serving directors include Mr Phillip Champion (Jul 2003) and Mr Martin Saunders (Jul 2003).

officercountryagestartendrole
Mr Phillip Champion72 years Jul 2003- Director
Mr Martin Saunders73 years Jul 2003- Director
Mr Steven Lister70 years Jan 2010- Director

P&L

December 2023

turnover

35.6m

-6%

operating profit

636.1k

-48%

gross margin

40.4%

-0.2%

turnover

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

Balance Sheet

December 2023

net assets

15.6m

+0.02%

total assets

18m

-0.04%

cash

5.2m

-0.05%

net assets

Total assets minus all liabilities

a.w. champion holdings limited company details

company number

04844708

Type

Private limited with Share Capital

industry

64209 - Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.

incorporation date

July 2003

age

21

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

December 2023

previous names

a.w. champion timber limited (July 2022)

kiers systems limited (December 2003)

accountant

-

auditor

SHIPLEYS LLP

address

champion house, burlington road, new malden, surrey, KT3 4NB

Bank

-

Legal Advisor

-

a.w. champion holdings 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 2 charges/mortgages relating to a.w. champion holdings limited. Currently there are 1 open charges and 1 have been satisfied in the past.

a.w. champion holdings 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 A.W. CHAMPION HOLDINGS LIMITED. This can take several minutes, an email will notify you when this has completed.

a.w. champion holdings limited Companies House Filings - See Documents

datedescriptionview/download