ellsworth ltd
ellsworth ltd Company Information
Company Number
05612078
Website
www.ellsworthadhesives.co.ukRegistered Address
the copper room, deva city office park, salford, M3 7BG
Industry
Other business support service activities n.e.c.
Telephone
01355231122
Next Accounts Due
1783 days late
Group Structure
View All
Directors
Chana Shadmi5 Years
Shareholders
mr simcha shadmi 50%
chana shadmi 50%
ellsworth ltd Estimated Valuation
Pomanda estimates the enterprise value of ELLSWORTH LTD at £698.3k based on a Turnover of £1.2m and 0.58x industry multiple (adjusted for size and gross margin).
ellsworth ltd Estimated Valuation
Pomanda estimates the enterprise value of ELLSWORTH LTD at £99.5k based on an EBITDA of £22.6k and a 4.4x industry multiple (adjusted for size and gross margin).
ellsworth ltd Estimated Valuation
Pomanda estimates the enterprise value of ELLSWORTH LTD at £49k based on Net Assets of £19k and 2.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ellsworth Ltd Overview
Ellsworth Ltd is a live company located in salford, M3 7BG with a Companies House number of 05612078. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in November 2005, it's largest shareholder is mr simcha shadmi with a 50% stake. Ellsworth Ltd is a established, small sized company, Pomanda has estimated its turnover at £1.2m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Ellsworth Ltd Health Check
Pomanda's financial health check has awarded Ellsworth Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
7 Weak
Size
annual sales of £1.2m, make it smaller than the average company (£1.6m)
- Ellsworth Ltd
£1.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -18%, show it is growing at a slower rate (4.2%)
- Ellsworth Ltd
4.2% - Industry AVG
Production
with a gross margin of 38%, this company has a comparable cost of product (38%)
- Ellsworth Ltd
38% - Industry AVG
Profitability
an operating margin of 1.9% make it less profitable than the average company (6.3%)
- Ellsworth Ltd
6.3% - Industry AVG
Employees
with 4 employees, this is below the industry average (17)
4 - Ellsworth Ltd
17 - Industry AVG
Pay Structure
on an average salary of £36.3k, the company has an equivalent pay structure (£36.3k)
- Ellsworth Ltd
£36.3k - Industry AVG
Efficiency
resulting in sales per employee of £303k, this is more efficient (£123.4k)
- Ellsworth Ltd
£123.4k - Industry AVG
Debtor Days
it gets paid by customers after 10 days, this is earlier than average (42 days)
- Ellsworth Ltd
42 days - Industry AVG
Creditor Days
its suppliers are paid after 156 days, this is slower than average (34 days)
- Ellsworth Ltd
34 days - Industry AVG
Stock Days
it holds stock equivalent to 322 days, this is more than average (27 days)
- Ellsworth Ltd
27 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (25 weeks)
1 weeks - Ellsworth Ltd
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 97.5%, this is a higher level of debt than the average (65.4%)
97.5% - Ellsworth Ltd
65.4% - Industry AVG
ELLSWORTH LTD financials
Ellsworth Ltd's latest turnover from March 2018 is estimated at £1.2 million and the company has net assets of £19 thousand. According to their latest financial statements, Ellsworth Ltd has 4 employees and maintains cash reserves of £18.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | |||||||||
| Tax | |||||||||
| Profit After Tax | |||||||||
| Dividends Paid | |||||||||
| Retained Profit | |||||||||
| Employee Costs | |||||||||
| Number Of Employees | 4 | 4 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 919 | 1,081 | 1,271 | 1,496 | 1,760 | 1,401 | 913 | 129 | 327 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,000 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 919 | 1,081 | 1,271 | 1,496 | 1,760 | 1,401 | 913 | 129 | 12,327 |
| Stock & work in progress | 664,700 | 600,172 | 448,200 | 347,500 | 341,250 | 203,800 | 33,500 | 83,500 | 18,220 |
| Trade Debtors | 33,870 | 19,500 | 151,695 | 116,074 | 60,579 | 76,148 | 174,904 | 12,708 | 6,361 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 36,817 | 866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 18,309 | 68,972 | 10,371 | 72,899 | 7,097 | 28,891 | 0 | 8,744 | 6,058 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 753,696 | 689,510 | 610,266 | 536,473 | 408,926 | 308,839 | 208,404 | 104,952 | 30,639 |
| total assets | 754,615 | 690,591 | 611,537 | 537,969 | 410,686 | 310,240 | 209,317 | 105,081 | 42,966 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 322,842 | 248,929 | 313,552 | 537,666 | 396,372 | 278,918 | 192,662 | 104,017 | 42,191 |
| Group/Directors Accounts | 172,693 | 157,875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 239,971 | 283,005 | 297,656 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 735,506 | 689,809 | 611,208 | 537,666 | 396,372 | 278,918 | 192,662 | 104,017 | 42,191 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 156 | 215 | 254 | 299 | 352 | 280 | 161 | 0 | 33 |
| total long term liabilities | 156 | 215 | 254 | 299 | 352 | 280 | 161 | 0 | 33 |
| total liabilities | 735,662 | 690,024 | 611,462 | 537,965 | 396,724 | 279,198 | 192,823 | 104,017 | 42,224 |
| net assets | 18,953 | 567 | 75 | 4 | 13,962 | 31,042 | 16,494 | 1,064 | 742 |
| total shareholders funds | 18,953 | 567 | 75 | 4 | 13,962 | 31,042 | 16,494 | 1,064 | 742 |
| Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 162 | 190 | 225 | 264 | 310 | 247 | 162 | 198 | 198 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||
| Stock | 64,528 | 151,972 | 100,700 | 6,250 | 137,450 | 170,300 | -50,000 | 65,280 | 18,220 |
| Debtors | 50,321 | -131,329 | 35,621 | 55,495 | -15,569 | -98,756 | 162,196 | 6,347 | 6,361 |
| Creditors | 73,913 | -64,623 | -224,114 | 141,294 | 117,454 | 86,256 | 88,645 | 61,826 | 42,191 |
| Accruals and Deferred Income | -43,034 | -14,651 | 297,656 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | -59 | -39 | -45 | -53 | 72 | 119 | 161 | -33 | 33 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,000 | 12,000 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 14,818 | 157,875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -50,663 | 58,601 | -62,528 | 65,802 | -21,794 | 28,891 | -8,744 | 2,686 | 6,058 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -50,663 | 58,601 | -62,528 | 65,802 | -21,794 | 28,891 | -8,744 | 2,686 | 6,058 |
ellsworth ltd Credit Report and Business Information
Ellsworth Ltd Competitor Analysis
Perform a competitor analysis for ellsworth ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in M 3 area or any other competitors across 12 key performance metrics.
ellsworth ltd Ownership
ELLSWORTH LTD group structure
Ellsworth Ltd has no subsidiary companies.
Ultimate parent company
ELLSWORTH LTD
05612078
ellsworth ltd directors
Ellsworth Ltd currently has 1 director, Mrs Chana Shadmi serving since Dec 2018.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Chana Shadmi | England | 57 years | Dec 2018 | - | Director |
P&L
March 2018turnover
1.2m
+24%
operating profit
22.5k
0%
gross margin
38.1%
-2.76%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2018net assets
19k
+32.43%
total assets
754.6k
+0.09%
cash
18.3k
-0.73%
net assets
Total assets minus all liabilities
ellsworth ltd company details
company number
05612078
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
November 2005
age
19
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2018
previous names
N/A
accountant
-
auditor
-
address
the copper room, deva city office park, salford, M3 7BG
Bank
-
Legal Advisor
-
ellsworth ltd 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 ellsworth ltd.
ellsworth ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
