Pomanda estimates the enterprise value of FEATHERS (BRAINTREE) LIMITED at £119.3k based on a Turnover of £183.7k and 0.65x industry multiple (adjusted for size and gross margin).
feathers (braintree) limitedEstimated Valuation
£135.7k
Pomanda estimates the enterprise value of FEATHERS (BRAINTREE) LIMITED at £135.7k based on an EBITDA of £26.3k and a 5.17x industry multiple (adjusted for size and gross margin).
feathers (braintree) limitedEstimated Valuation
£130.3k
Pomanda estimates the enterprise value of FEATHERS (BRAINTREE) LIMITED at £130.3k based on Net Assets of £34.1k and 3.83x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Feathers (braintree) LimitedOverview
Feathers (braintree) Limited is a live company located in bury st edmunds, IP32 7FA with a Companies House number of 05749621. It operates in the hairdressing and other beauty treatment sector, SIC Code 96020. Founded in March 2006, it's largest shareholder is
lucy hayes
with a 50% stake. Feathers (braintree) Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£183.7k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Feathers (Braintree) Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
7 Strong
3 Regular
2 Weak
Size
annual sales of £183.7k, make it larger than the average company (£97.8k)
£183.7k - Feathers (braintree) Limited
£97.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a similar rate (16%)
13% - Feathers (braintree) Limited
16% - Industry AVG
Production
with a gross margin of 79.6%, this company has a comparable cost of product (79.6%)
79.6% - Feathers (braintree) Limited
79.6% - Industry AVG
Profitability
an operating margin of 11.8% make it more profitable than the average company (6.2%)
11.8% - Feathers (braintree) Limited
6.2% - Industry AVG
Employees
with 10 employees, this is above the industry average (4)
10 - Feathers (braintree) Limited
4 - Industry AVG
Pay Structure
on an average salary of £14.5k, the company has an equivalent pay structure (£14.5k)
£14.5k - Feathers (braintree) Limited
£14.5k - Industry AVG
Efficiency
resulting in sales per employee of £18.4k, this is less efficient (£39.7k)
£18.4k - Feathers (braintree) Limited
£39.7k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (31 days)
0 days - Feathers (braintree) Limited
31 days - Industry AVG
Creditor Days
its suppliers are paid after 154 days, this is slower than average (98 days)
154 days - Feathers (braintree) Limited
98 days - Industry AVG
Stock Days
it holds stock equivalent to 82 days, this is more than average (50 days)
82 days - Feathers (braintree) Limited
50 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 51 weeks, this is more cash available to meet short term requirements (21 weeks)
51 weeks - Feathers (braintree) Limited
21 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 70.5%, this is a lower level of debt than the average (89.2%)
70.5% - Feathers (braintree) Limited
89.2% - Industry AVG
FEATHERS (BRAINTREE) LIMITED financials
EXPORT
Feathers (Braintree) Limited's latest turnover from March 2024 is estimated at £183.7 thousand and the company has net assets of £34.1 thousand. According to their latest financial statements, Feathers (Braintree) Limited has 10 employees and maintains cash reserves of £66.9 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
183,653
259,681
137,003
127,280
215,627
204,889
312,034
714,496
1,020,353
1,725,900
2,083,442
1,687,839
1,251,744
956,002
324,359
Other Income Or Grants
Cost Of Sales
37,464
67,029
39,562
31,279
40,036
35,586
63,085
154,354
244,845
393,382
478,669
423,017
386,316
264,538
106,519
Gross Profit
146,189
192,652
97,442
96,000
175,590
169,303
248,949
560,142
775,508
1,332,518
1,604,773
1,264,822
865,428
691,464
217,839
Admin Expenses
124,515
282,363
54,188
90,763
176,804
256,688
226,631
539,387
757,964
1,315,632
1,592,576
1,261,561
845,765
671,406
138,566
Operating Profit
21,674
-89,711
43,254
5,237
-1,214
-87,385
22,318
20,755
17,544
16,886
12,197
3,261
19,663
20,058
79,273
Interest Payable
3,187
3,929
3,150
1,525
Interest Receivable
3,379
3,204
463
23
7
107
135
87
173
113
78
63
43
41
28
Pre-Tax Profit
21,865
-90,436
40,567
3,735
-1,207
-87,278
22,453
20,843
17,718
16,999
12,275
3,324
19,705
20,099
79,301
Tax
-5,466
-7,708
-710
-4,266
-4,168
-3,543
-3,570
-2,823
-798
-5,123
-5,628
-22,204
Profit After Tax
16,399
-90,436
32,859
3,025
-1,207
-87,278
18,187
16,674
14,174
13,429
9,452
2,526
14,582
14,471
57,097
Dividends Paid
Retained Profit
16,399
-90,436
32,859
3,025
-1,207
-87,278
18,187
16,674
14,174
13,429
9,452
2,526
14,582
14,471
57,097
Employee Costs
145,260
147,309
136,040
125,167
194,753
180,717
231,982
462,986
716,508
916,135
1,022,123
861,102
525,233
409,487
159,404
Number Of Employees
10
10
10
10
15
14
17
30
38
48
62
55
38
30
12
EBITDA*
26,271
-85,472
47,627
9,837
3,310
-83,399
27,175
25,330
22,510
21,880
16,727
7,694
23,957
24,294
83,464
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
24,261
21,923
23,573
25,293
26,145
28,189
29,189
27,790
29,252
31,740
29,632
30,725
31,289
31,289
32,599
Intangible Assets
4,962
7,443
9,923
12,404
14,884
17,364
19,845
22,325
24,805
27,286
29,767
32,248
34,728
37,208
39,688
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
29,223
29,366
33,496
37,697
41,029
45,553
49,034
50,115
54,057
59,026
59,399
62,973
66,017
68,497
72,287
Stock & work in progress
8,515
9,448
11,662
11,556
9,869
9,585
9,038
7,390
6,522
6,750
5,696
5,021
6,371
5,657
5,116
Trade Debtors
414
343
388
79
4,108
14,064
52,149
48,595
41,284
31,353
22,692
6,963
Group Debtors
47,397
41,219
34,733
46,677
121,736
108,406
51,574
Misc Debtors
10,193
9,076
9,814
29,746
8,890
8,667
8,756
9,532
8,630
Cash
66,908
61,800
88,984
34,349
11,555
1,994
26,418
27,439
42,522
26,860
18,279
12,990
12,056
4,975
11,351
misc current assets
total current assets
86,030
80,324
158,200
117,258
65,126
71,031
180,012
152,767
109,248
85,759
72,570
59,295
49,780
33,324
23,430
total assets
115,253
109,690
191,696
154,955
106,155
116,584
229,046
202,882
163,305
144,785
131,969
122,268
115,797
101,821
95,717
Bank overdraft
Bank loan
Trade Creditors
15,827
14,238
13,177
14,880
8,243
10,100
35,487
24,425
4,205
33,128
33,741
33,492
29,547
30,153
38,520
Group/Directors Accounts
965
10,078
other short term finances
10,000
10,000
10,000
hp & lease commitments
other current liabilities
41,074
34,386
27,095
14,843
25,705
33,070
32,867
35,952
33,269
total current liabilities
67,866
68,702
50,272
29,723
33,948
43,170
68,354
60,377
37,474
33,128
33,741
33,492
29,547
30,153
38,520
loans
13,333
23,333
33,333
50,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
13,333
23,333
33,333
50,000
total liabilities
81,199
92,035
83,605
79,723
33,948
43,170
68,354
60,377
37,474
33,128
33,741
33,492
29,547
30,153
38,520
net assets
34,054
17,655
108,091
75,232
72,207
73,414
160,692
142,505
125,831
111,657
98,228
88,776
86,250
71,668
57,197
total shareholders funds
34,054
17,655
108,091
75,232
72,207
73,414
160,692
142,505
125,831
111,657
98,228
88,776
86,250
71,668
57,197
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
21,674
-89,711
43,254
5,237
-1,214
-87,385
22,318
20,755
17,544
16,886
12,197
3,261
19,663
20,058
79,273
Depreciation
2,116
1,759
1,892
2,120
2,044
1,505
2,377
2,095
2,486
2,513
2,049
1,953
1,814
1,756
1,711
Amortisation
2,481
2,480
2,481
2,480
2,480
2,481
2,480
2,480
2,480
2,481
2,481
2,480
2,480
2,480
2,480
Tax
-5,466
-7,708
-710
-4,266
-4,168
-3,543
-3,570
-2,823
-798
-5,123
-5,628
-22,204
Stock
-933
-2,214
106
1,687
284
547
1,648
868
-228
1,054
675
-1,350
714
541
5,116
Debtors
1,531
-48,478
-13,799
27,651
-15,750
-85,104
26,618
57,734
8,055
3,554
7,311
9,931
8,661
15,729
6,963
Creditors
1,589
1,061
-1,703
6,637
-1,857
-25,387
11,062
20,220
-28,923
-613
249
3,945
-606
-8,367
38,520
Accruals and Deferred Income
6,688
7,291
12,252
-10,862
-7,365
203
-3,085
2,683
33,269
Deferred Taxes & Provisions
Cash flow from operations
28,484
-26,428
64,161
-24,436
9,554
-24,026
2,620
-14,537
15,486
13,089
6,167
2,260
8,853
-5,971
87,701
Investing Activities
capital expenditure
-4,454
-109
-172
-1,268
-505
-3,776
-633
3
-4,621
-956
-1,389
-1,814
-446
-76,478
Change in Investments
cash flow from investments
-4,454
-109
-172
-1,268
-505
-3,776
-633
3
-4,621
-956
-1,389
-1,814
-446
-76,478
Financing Activities
Bank loans
Group/Directors Accounts
-9,113
10,078
Other Short Term Loans
10,000
Long term loans
-10,000
-10,000
-16,667
50,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
192
-725
-2,687
-1,502
7
107
135
87
173
113
78
63
43
41
28
cash flow from financing
-18,921
-647
-9,354
48,498
7
107
135
87
173
113
78
63
43
41
128
cash and cash equivalents
cash
5,108
-27,184
54,635
22,794
9,561
-24,424
-1,021
-15,083
15,662
8,581
5,289
934
7,081
-6,376
11,351
overdraft
change in cash
5,108
-27,184
54,635
22,794
9,561
-24,424
-1,021
-15,083
15,662
8,581
5,289
934
7,081
-6,376
11,351
feathers (braintree) 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 feathers (braintree) limited. Get real-time insights into feathers (braintree) limited's credit score, group structure and payment trends.
Perform a competitor analysis for feathers (braintree) limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in IP32 area or any other competitors across 12 key performance metrics.
feathers (braintree) limited Ownership
FEATHERS (BRAINTREE) LIMITED group structure
Feathers (Braintree) Limited has no subsidiary companies.
Ultimate parent company
FEATHERS (BRAINTREE) LIMITED
05749621
FEATHERS (BRAINTREE) LIMITED Shareholders
The largest shareholders in Feathers (Braintree) Limited include Lucy Hayes and Feathers Salon Group Ltd.
lucy hayes
50%
feathers salon group ltd
50%
feathers (braintree) limited directors
Feathers (Braintree) Limited currently has 1 director, Mrs Debbie Digby-Smith serving since Apr 2006.
c/o hodson lewis, first floor, abbotsgate house, bury st edmunds, suffolk, IP32 7FA
Bank
-
Legal Advisor
-
feathers (braintree) 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 feathers (braintree) limited.
feathers (braintree) 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 FEATHERS (BRAINTREE) LIMITED. This can take several minutes, an email will notify you when this has completed.
feathers (braintree) limitedCompanies House Filings - See Documents
