Pomanda estimates the enterprise value of SB WAKEFIELD LIMITED at £2m based on a Turnover of £6.3m and 0.32x industry multiple (adjusted for size and gross margin).
sb wakefield limitedEstimated Valuation
£478.1k
Pomanda estimates the enterprise value of SB WAKEFIELD LIMITED at £478.1k based on an EBITDA of £111.8k and a 4.27x industry multiple (adjusted for size and gross margin).
sb wakefield limitedEstimated Valuation
£1.9m
Pomanda estimates the enterprise value of SB WAKEFIELD LIMITED at £1.9m based on Net Assets of £750.7k and 2.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sb Wakefield LimitedOverview
Sb Wakefield Limited is a live company located in west yorkshire, WF1 1RF with a Companies House number of 05025466. It operates in the sale of new cars and light motor vehicles sector, SIC Code 45111. Founded in January 2004, it's largest shareholder is
simon john bowett
with a 84% stake. Sb Wakefield Limited is a mature,
mid sized company, Pomanda has estimated its turnover at
£6.3m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Sb Wakefield Limited a 3 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 Rating3out of 5
3 Strong
3 Regular
6 Weak
Size
annual sales of £6.3m, make it smaller than the average company (£23m)
£6.3m - Sb Wakefield Limited
£23m - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (8.9%)
15% - Sb Wakefield Limited
8.9% - Industry AVG
Production
with a gross margin of 24.5%, this company has a comparable cost of product (24.5%)
24.5% - Sb Wakefield Limited
24.5% - Industry AVG
Profitability
an operating margin of 1.3% make it less profitable than the average company (4.4%)
1.3% - Sb Wakefield Limited
4.4% - Industry AVG
Employees
with 21 employees, this is below the industry average (47)
21 - Sb Wakefield Limited
47 - Industry AVG
Pay Structure
on an average salary of £35.9k, the company has an equivalent pay structure (£35.9k)
£35.9k - Sb Wakefield Limited
£35.9k - Industry AVG
Efficiency
resulting in sales per employee of £302.3k, this is equally as efficient (£340.8k)
£302.3k - Sb Wakefield Limited
£340.8k - Industry AVG
Debtor Days
it gets paid by customers after 6 days, this is earlier than average (30 days)
6 days - Sb Wakefield Limited
30 days - Industry AVG
Creditor Days
its suppliers are paid after 104 days, this is slower than average (37 days)
104 days - Sb Wakefield Limited
37 days - Industry AVG
Stock Days
it holds stock equivalent to 107 days, this is more than average (62 days)
107 days - Sb Wakefield Limited
62 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (9 weeks)
0 weeks - Sb Wakefield Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 77.7%, this is a higher level of debt than the average (61.5%)
77.7% - Sb Wakefield Limited
61.5% - Industry AVG
SB WAKEFIELD LIMITED financials
EXPORT
Sb Wakefield Limited's latest turnover from December 2023 is estimated at £6.3 million and the company has net assets of £750.7 thousand. According to their latest financial statements, Sb Wakefield Limited has 21 employees and maintains cash reserves of £650 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
6,347,302
6,203,975
5,691,246
4,201,685
6,378,562
7,866,648
6,605,217
6,235,248
5,858,392
6,157,072
5,840,926
5,530,378
5,820,339
6,746,617
12,977,209
Other Income Or Grants
Cost Of Sales
4,791,022
4,692,514
4,354,949
3,195,424
4,841,439
5,916,433
4,884,053
4,589,782
4,309,222
4,535,349
4,319,306
4,087,638
4,268,836
4,914,332
12,205,409
Gross Profit
1,556,280
1,511,461
1,336,297
1,006,261
1,537,122
1,950,215
1,721,165
1,645,466
1,549,170
1,621,723
1,521,620
1,442,740
1,551,503
1,832,285
771,800
Admin Expenses
1,476,142
1,413,357
1,120,867
848,229
1,541,724
2,073,046
1,914,521
1,623,879
1,564,375
1,605,151
1,418,769
1,361,551
1,586,917
1,781,044
615,257
Operating Profit
80,138
98,104
215,430
158,032
-4,602
-122,831
-193,356
21,587
-15,205
16,572
102,851
81,189
-35,414
51,241
156,543
Interest Payable
78,804
58,298
39,138
27,209
14,051
16,344
17,935
19,333
10,584
2,964
15,308
12,344
34,563
65,497
Interest Receivable
34
23
2
1
2
18
16
3
6
5
4
3
3
3
Pre-Tax Profit
1,368
39,830
176,294
130,823
-18,651
-139,157
-211,275
2,258
-25,784
13,614
87,547
68,847
-35,411
16,682
91,046
Tax
-342
-7,568
-33,496
-24,856
-451
-2,859
-20,136
-16,523
-4,671
-8,134
Profit After Tax
1,026
32,262
142,798
105,967
-18,651
-139,157
-211,275
1,806
-25,784
10,755
67,411
52,324
-35,411
12,011
82,912
Dividends Paid
Retained Profit
1,026
32,262
142,798
105,967
-18,651
-139,157
-211,275
1,806
-25,784
10,755
67,411
52,324
-35,411
12,011
82,912
Employee Costs
754,693
706,738
615,293
658,432
784,272
831,129
866,817
815,752
789,438
897,991
883,221
887,785
919,226
1,092,119
750,763
Number Of Employees
21
21
19
21
25
27
29
28
28
32
32
33
35
42
32
EBITDA*
111,840
126,326
240,070
193,352
25,766
-84,656
-159,355
54,965
21,071
67,404
162,649
125,185
-8,144
79,366
178,578
* 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
1,815,018
1,766,441
1,729,717
1,755,349
1,788,498
1,747,969
1,743,846
1,730,017
1,755,952
1,758,571
1,843,801
1,882,951
1,829,340
1,749,633
1,743,482
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,815,018
1,766,441
1,729,717
1,755,349
1,788,498
1,747,969
1,743,846
1,730,017
1,755,952
1,758,571
1,843,801
1,882,951
1,829,340
1,749,633
1,743,482
Stock & work in progress
1,416,555
1,321,586
1,271,930
815,452
868,964
1,367,977
1,032,596
1,008,207
858,930
1,053,840
908,686
844,121
774,170
958,928
1,003,295
Trade Debtors
116,661
89,655
121,175
65,262
184,052
222,193
191,514
201,681
188,116
203,563
259,321
251,653
229,128
264,502
205,706
Group Debtors
Misc Debtors
16,153
39,860
15,338
39,257
34,755
64,675
Cash
650
650
650
650
460
4,756
1,658
1,001
1,266
883
557
550
830
550
misc current assets
37,867
39,448
23,283
total current assets
1,550,019
1,451,751
1,409,093
920,621
1,088,231
1,628,037
1,268,314
1,234,829
1,048,047
1,258,669
1,168,890
1,096,331
1,003,848
1,224,260
1,274,226
total assets
3,365,037
3,218,192
3,138,810
2,675,970
2,876,729
3,376,006
3,012,160
2,964,846
2,803,999
3,017,240
3,012,691
2,979,282
2,833,188
2,973,893
3,017,708
Bank overdraft
497,421
407,699
236,071
347,977
313
91,190
379,820
220,091
Bank loan
44,852
Trade Creditors
1,373,838
1,411,090
1,323,270
880,408
1,888,466
2,315,065
1,814,357
1,580,826
1,487,385
1,633,012
1,472,731
1,320,678
1,573,291
1,680,329
823,568
Group/Directors Accounts
365,160
other short term finances
hp & lease commitments
18,021
5,694
7,012
other current liabilities
417,308
358,354
546,875
512,709
252,732
total current liabilities
2,306,588
2,182,837
2,106,216
1,748,106
1,888,466
2,315,378
1,814,357
1,580,826
1,487,385
1,633,012
1,563,921
1,700,498
1,573,291
1,680,329
1,706,403
loans
227,449
268,398
315,149
353,217
190,917
225,085
258,866
292,968
325,673
798,520
hp & lease commitments
80,267
17,250
Accruals and Deferred Income
105,645
114,750
75,364
104,429
other liabilities
223,021
233,462
236,623
128,372
128,460
490,858
809,536
711,665
759,450
763,311
provisions
462
20,488
26,524
31,629
38,248
33,544
19,196
13,591
8,134
total long term liabilities
307,716
285,648
315,149
353,217
519,583
573,297
571,315
546,257
480,657
522,487
847,784
745,209
778,646
776,902
806,654
total liabilities
2,614,304
2,468,485
2,421,365
2,101,323
2,408,049
2,888,675
2,385,672
2,127,083
1,968,042
2,155,499
2,411,705
2,445,707
2,351,937
2,457,231
2,513,057
net assets
750,733
749,707
717,445
574,647
468,680
487,331
626,488
837,763
835,957
861,741
600,986
533,575
481,251
516,662
504,651
total shareholders funds
750,733
749,707
717,445
574,647
468,680
487,331
626,488
837,763
835,957
861,741
600,986
533,575
481,251
516,662
504,651
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
80,138
98,104
215,430
158,032
-4,602
-122,831
-193,356
21,587
-15,205
16,572
102,851
81,189
-35,414
51,241
156,543
Depreciation
31,702
28,222
24,640
35,320
30,368
38,175
34,001
33,378
36,276
50,832
59,798
43,996
27,270
28,125
22,035
Amortisation
Tax
-342
-7,568
-33,496
-24,856
-451
-2,859
-20,136
-16,523
-4,671
-8,134
Stock
94,969
49,656
456,478
-53,512
-499,013
335,381
24,389
149,277
-194,910
145,154
64,565
69,951
-184,758
-44,367
1,003,295
Debtors
3,299
-6,998
31,994
-114,288
-3,386
30,679
-10,167
13,565
-15,447
-55,758
7,668
22,525
-35,374
-5,879
270,381
Creditors
-37,252
87,820
442,862
-1,008,058
-426,599
500,708
233,531
93,441
-145,627
160,281
152,053
-252,613
-107,038
856,761
823,568
Accruals and Deferred Income
58,954
-188,521
34,166
407,064
-9,105
39,386
-29,065
104,429
-252,732
252,732
Deferred Taxes & Provisions
-462
-20,026
-6,036
-5,105
-6,619
4,704
14,348
5,605
5,457
8,134
Cash flow from operations
34,932
-24,601
195,130
-264,698
92,461
88,916
10,863
83,506
80,696
128,811
227,037
-222,079
110,555
734,427
-18,798
Investing Activities
capital expenditure
-80,279
-64,946
992
-2,171
-70,897
-42,298
-47,830
-7,443
-33,657
34,398
-20,648
-97,607
-106,977
-34,276
-55,698
Change in Investments
cash flow from investments
-80,279
-64,946
992
-2,171
-70,897
-42,298
-47,830
-7,443
-33,657
34,398
-20,648
-97,607
-106,977
-34,276
-55,698
Financing Activities
Bank loans
-44,852
44,852
Group/Directors Accounts
-365,160
365,160
Other Short Term Loans
Long term loans
-40,949
-46,751
-38,068
162,300
-34,168
-33,781
-34,102
-32,705
325,673
-798,520
798,520
Hire Purchase and Lease Commitments
75,344
22,944
-7,012
7,012
other long term liabilities
-223,021
-10,441
-3,161
108,251
-88
-362,398
-318,678
97,871
-47,785
-3,861
763,311
share issue
250,000
421,739
interest
-78,770
-58,275
-39,136
-27,208
-14,049
-16,326
-17,919
-19,330
-10,578
-2,959
-15,304
-12,341
3
-34,560
-65,497
cash flow from financing
-44,375
-82,082
-84,216
-80,917
-58,658
-53,268
56,230
-52,123
-47,303
-71,637
82,567
-60,126
-3,858
-479,781
1,564,774
cash and cash equivalents
cash
190
460
-4,756
3,098
657
-265
383
326
7
-280
280
550
overdraft
89,722
171,628
-111,906
347,977
-313
313
-91,190
-288,630
379,820
-220,091
220,091
change in cash
-89,722
-171,628
111,906
-347,787
773
-5,069
3,098
657
-265
91,573
288,956
-379,813
-280
220,371
-219,541
sb wakefield 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 sb wakefield limited. Get real-time insights into sb wakefield limited's credit score, group structure and payment trends.
Perform a competitor analysis for sb wakefield limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in WF1 area or any other competitors across 12 key performance metrics.
sb wakefield limited Ownership
SB WAKEFIELD LIMITED group structure
Sb Wakefield Limited has no subsidiary companies.
Ultimate parent company
SB WAKEFIELD LIMITED
05025466
SB WAKEFIELD LIMITED Shareholders
The largest shareholders in Sb Wakefield Limited include Simon John Bowett and John William Bowett.
simon john bowett
84%
john william bowett
16%
sb wakefield limited directors
Sb Wakefield Limited currently has 3 directors.
The longest serving directors include
Mr Simon Bowett (Jan 2004) and
Mr John Bowett (Sep 2014).
45310 - Wholesale trade of motor vehicle parts and accessories
incorporation date
January 2004
age
21
incorporated
UK
ultimate parent company
None
accounts
Small Company
last accounts submitted
December 2023
previous names
N/A
accountant
THOMAS COOMBS LIMITED
auditor
-
address
ings road, wakefield, west yorkshire, WF1 1RF
Bank
NATIONAL WESTMINSTER BANK PLC, NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
sb wakefield 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 4 charges/mortgages relating to sb wakefield limited. Currently there are 3 open charges and 1 have been satisfied in the past.
sb wakefield 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 SB WAKEFIELD LIMITED. This can take several minutes, an email will notify you when this has completed.
sb wakefield limitedCompanies House Filings - See Documents
