dandy's (chester) limited

Live MatureMidHigh

dandy's (chester) limited Company Information

Share DANDY'S (CHESTER) LIMITED

Company Number

05033416

Directors

Adam Dandy

Shareholders

adam jonathan dandy

jennifer clare dandy

Group Structure

View All

Industry

Other retail sale not in stores, stalls or markets

 

Registered Address

yew tree farm sealand road, sealand, chester, CH1 6BS

dandy's (chester) limited Estimated Valuation

£2.3m

Pomanda estimates the enterprise value of DANDY'S (CHESTER) LIMITED at £2.3m based on a Turnover of £5.7m and 0.41x industry multiple (adjusted for size and gross margin).

dandy's (chester) limited Estimated Valuation

£2.9m

Pomanda estimates the enterprise value of DANDY'S (CHESTER) LIMITED at £2.9m based on an EBITDA of £686.7k and a 4.28x industry multiple (adjusted for size and gross margin).

dandy's (chester) limited Estimated Valuation

£4.5m

Pomanda estimates the enterprise value of DANDY'S (CHESTER) LIMITED at £4.5m based on Net Assets of £2.2m and 2.09x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dandy's (chester) Limited Overview

Dandy's (chester) Limited is a live company located in chester, CH1 6BS with a Companies House number of 05033416. It operates in the other retail sale not in stores, stalls or markets sector, SIC Code 47990. Founded in February 2004, it's largest shareholder is adam jonathan dandy with a 51% stake. Dandy's (chester) Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.7m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Dandy's (chester) Limited Health Check

Pomanda's financial health check has awarded Dandy'S (Chester) Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

4 Strong

positive_score

5 Regular

positive_score

3 Weak

size

Size

annual sales of £5.7m, make it larger than the average company (£1.4m)

£5.7m - Dandy's (chester) Limited

£1.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (11.7%)

18% - Dandy's (chester) Limited

11.7% - Industry AVG

production

Production

with a gross margin of 30.5%, this company has a comparable cost of product (30.5%)

30.5% - Dandy's (chester) Limited

30.5% - Industry AVG

profitability

Profitability

an operating margin of 5% make it as profitable than the average company (4.6%)

5% - Dandy's (chester) Limited

4.6% - Industry AVG

employees

Employees

with 35 employees, this is above the industry average (12)

35 - Dandy's (chester) Limited

12 - Industry AVG

paystructure

Pay Structure

on an average salary of £37.6k, the company has an equivalent pay structure (£37.6k)

£37.6k - Dandy's (chester) Limited

£37.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £161.6k, this is less efficient (£222.3k)

£161.6k - Dandy's (chester) Limited

£222.3k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 29 days, this is near the average (30 days)

29 days - Dandy's (chester) Limited

30 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 82 days, this is slower than average (36 days)

82 days - Dandy's (chester) Limited

36 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 84 days, this is more than average (63 days)

84 days - Dandy's (chester) Limited

63 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 14 weeks, this is less cash available to meet short term requirements (21 weeks)

14 weeks - Dandy's (chester) Limited

21 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 61.9%, this is a similar level of debt than the average (63.7%)

61.9% - Dandy's (chester) Limited

63.7% - Industry AVG

DANDY'S (CHESTER) LIMITED financials

EXPORTms excel logo

Dandy'S (Chester) Limited's latest turnover from June 2024 is estimated at £5.7 million and the company has net assets of £2.2 million. According to their latest financial statements, Dandy'S (Chester) Limited has 35 employees and maintains cash reserves of £472.9 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jun 2024Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Turnover5,655,2973,631,0613,038,8043,451,2503,658,2361,884,3422,007,2272,261,7431,985,9115,668,1854,643,2803,395,3273,258,6664,811,5162,922,434
Other Income Or Grants
Cost Of Sales3,929,5812,483,1942,078,4852,345,5342,453,9931,254,9911,344,9201,490,9671,274,5113,740,3913,086,5652,250,8282,138,4173,128,6371,915,021
Gross Profit1,725,7161,147,867960,3191,105,7161,204,243629,351662,307770,776711,4011,927,7941,556,7151,144,4991,120,2491,682,8791,007,413
Admin Expenses1,444,082791,623-122,362949,453956,248665,278702,183870,324751,0232,027,7611,155,0251,154,3601,178,6611,550,905225,927
Operating Profit281,634356,2441,082,681156,263247,995-35,927-39,876-99,548-39,622-99,967401,690-9,861-58,412131,974781,486
Interest Payable34,52933,55022,83818,91017,13718,82717,74415,6268,125
Interest Receivable22,77412,6533,3088386665593461041662,5122,4381184211,256915
Pre-Tax Profit269,879335,3471,063,152138,191231,523-54,195-57,274-115,070-47,581-97,455404,128-9,743-57,991133,230782,401
Tax-67,470-83,837-201,999-26,256-43,989-84,867-34,640-219,072
Profit After Tax202,409251,510861,153111,935187,534-54,195-57,274-115,070-47,581-97,455319,261-9,743-57,99198,590563,329
Dividends Paid
Retained Profit202,409251,510861,153111,935187,534-54,195-57,274-115,070-47,581-97,455319,261-9,743-57,99198,590563,329
Employee Costs1,316,263793,294695,035852,849651,022514,464508,408468,651284,674758,952620,819509,349446,772698,512485,512
Number Of Employees35232126221616169232016152417
EBITDA*686,671703,2531,247,416436,940470,442-34,153-38,103-97,77468,11019,843547,201141,81787,277283,539924,187

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jun 2024Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Tangible Assets3,732,4023,394,7643,230,7542,102,6421,229,628720,418675,298365,034406,813460,790565,4451,774,9771,774,9751,921,077618,188
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets3,732,4023,394,7643,230,7542,102,6421,229,628720,418675,298365,034406,813460,790565,4451,774,9771,774,9751,921,077618,188
Stock & work in progress913,210693,210661,060521,708444,408465,921426,921334,878186,728192,10067,100225,655205,728398,013220,413
Trade Debtors452,577307,599218,869227,081129,140144,277191,406261,865279,8491,075,699635,686439,307346,235450,439259,185
Group Debtors
Misc Debtors81,26261,21258,00863,008308,141436,470448,005595,836730,310
Cash472,914394,648111,460417,8371,259,03972,25876,68061,58321,57744,741959,98215,21431,943136,314365,990
misc current assets
total current assets1,919,9631,456,6691,049,3971,229,6342,140,7281,118,9261,143,0121,254,1621,218,4641,312,5401,662,768680,176583,906984,766845,588
total assets5,652,3654,851,4334,280,1513,332,2763,370,3561,839,3441,818,3101,619,1961,625,2771,773,3302,228,2132,455,1532,358,8812,905,8431,463,776
Bank overdraft63,84150,00060,00070,00050,00011,88445,94918
Bank loan
Trade Creditors 884,987695,740634,988850,5461,243,274323,975340,480343,488297,932561,538877,406644,989706,2641,104,314741,980
Group/Directors Accounts44027,270760760
other short term finances
hp & lease commitments536,378353,924395,688334,048256,125182,423157,48566,18779,739
other current liabilities174,548155,75181,89586,616171,39074,67448,493114,070102,837
total current liabilities1,660,1941,282,6851,172,5711,341,9701,721,549592,956592,407523,763480,508561,538877,406644,989706,2641,104,314741,980
loans250,000250,000250,000250,000250,000250,000250,000250,000250,000
hp & lease commitments1,272,3041,118,304945,957629,947465,808454,417379,737191,993108,462
Accruals and Deferred Income
other liabilities395,701437,2611,215,8791,048,5891,139,510158,367
provisions313,355246,341209,030268,919203,494
total long term liabilities1,835,6591,614,6451,404,9871,148,866919,302704,417629,737441,993358,462395,701437,2611,215,8791,048,5891,139,510158,367
total liabilities3,495,8532,897,3302,577,5582,490,8362,640,8511,297,3731,222,144965,756838,970957,2391,314,6671,860,8681,754,8532,243,824900,347
net assets2,156,5121,954,1031,702,593841,440729,505541,971596,166653,440786,307816,091913,546594,285604,028662,019563,429
total shareholders funds2,156,5121,954,1031,702,593841,440729,505541,971596,166653,440786,307816,091913,546594,285604,028662,019563,429
Jun 2024Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Operating Activities
Operating Profit281,634356,2441,082,681156,263247,995-35,927-39,876-99,548-39,622-99,967401,690-9,861-58,412131,974781,486
Depreciation405,037347,009164,735280,677222,4471,7741,7731,774107,732119,810145,511151,678145,689151,565142,701
Amortisation
Tax-67,470-83,837-201,999-26,256-43,989-84,867-34,640-219,072
Stock220,00032,150139,35277,300-21,51339,00092,043148,150-5,372125,000-158,55519,927-192,285177,600220,413
Debtors165,02891,934-13,212-147,192-143,466-58,664-218,290-152,458-65,540440,013196,37993,072-104,204191,254259,185
Creditors189,24760,752-215,558-392,728919,299-16,505-3,00845,556-263,606-315,868232,417-61,275-398,050362,334741,980
Accruals and Deferred Income18,79773,856-4,721-84,77496,71626,181-65,57711,233102,837
Deferred Taxes & Provisions67,01437,311-59,88965,425203,494
Cash flow from operations509,231667,251639,10968,4991,810,941-4,81319,559-36,677-21,747-861,038656,927-32,457-14,284242,379967,497
Investing Activities
capital expenditure-742,675-511,019-1,292,847-1,153,691-731,657-46,894-312,03740,005-53,755-15,1551,064,021-151,680413-1,454,454-760,889
Change in Investments
cash flow from investments-742,675-511,019-1,292,847-1,153,691-731,657-46,894-312,03740,005-53,755-15,1551,064,021-151,680413-1,454,454-760,889
Financing Activities
Bank loans
Group/Directors Accounts-26,83027,270-760760
Other Short Term Loans
Long term loans250,000
Hire Purchase and Lease Commitments336,454130,583377,650242,06285,09399,618279,04269,979188,201
other long term liabilities-395,701-41,560-778,618167,290-90,921981,143158,367
share issue-17,79717,797100
interest-11,755-20,897-19,530-18,072-16,471-18,268-17,398-15,522-7,9592,5122,4381184211,256915
cash flow from financing297,869136,956357,360223,99069,38281,350261,64436,66052,338-39,048-776,180167,408-90,500982,399159,382
cash and cash equivalents
cash78,266283,188-306,377-841,2021,186,781-4,42215,09740,006-23,164-915,241944,768-16,729-104,371-229,676365,990
overdraft13,841-10,000-10,00020,00038,116-34,06545,93118
change in cash64,425293,188-296,377-861,2021,148,66529,643-30,83439,988-23,164-915,241944,768-16,729-104,371-229,676365,990

dandy's (chester) 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 dandy's (chester) limited. Get real-time insights into dandy's (chester) 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

Dandy's (chester) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for dandy's (chester) 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 CH1 area or any other competitors across 12 key performance metrics.

dandy's (chester) limited Ownership

DANDY'S (CHESTER) LIMITED group structure

Dandy'S (Chester) Limited has no subsidiary companies.

Ultimate parent company

DANDY'S (CHESTER) LIMITED

05033416

DANDY'S (CHESTER) LIMITED Shareholders

adam jonathan dandy 51%
jennifer clare dandy 49%

dandy's (chester) limited directors

Dandy'S (Chester) Limited currently has 1 director, Mr Adam Dandy serving since Feb 2004.

officercountryagestartendrole
Mr Adam DandyEngland45 years Feb 2004- Director

P&L

June 2024

turnover

5.7m

+56%

operating profit

281.6k

0%

gross margin

30.6%

-3.47%

turnover

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

Balance Sheet

June 2024

net assets

2.2m

+0.1%

total assets

5.7m

+0.17%

cash

472.9k

+0.2%

net assets

Total assets minus all liabilities

dandy's (chester) limited company details

company number

05033416

Type

Private limited with Share Capital

industry

47990 - Other retail sale not in stores, stalls or markets

incorporation date

February 2004

age

21

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

June 2024

previous names

N/A

accountant

GUY WALMSLEY LIMITED

auditor

-

address

yew tree farm sealand road, sealand, chester, CH1 6BS

Bank

-

Legal Advisor

-

dandy's (chester) 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 dandy's (chester) limited. Currently there are 1 open charges and 3 have been satisfied in the past.

dandy's (chester) 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 DANDY'S (CHESTER) LIMITED. This can take several minutes, an email will notify you when this has completed.

dandy's (chester) limited Companies House Filings - See Documents

datedescriptionview/download