Pomanda estimates the enterprise value of BRITISH WOODWORKING FEDERATION at £412.5k based on a Turnover of £813.8k and 0.51x industry multiple (adjusted for size and gross margin).
british woodworking federationEstimated Valuation
£0
Pomanda estimates the enterprise value of BRITISH WOODWORKING FEDERATION at £0 based on an EBITDA of £-25.7k and a 3.63x industry multiple (adjusted for size and gross margin).
british woodworking federationEstimated Valuation
£2.3m
Pomanda estimates the enterprise value of BRITISH WOODWORKING FEDERATION at £2.3m based on Net Assets of £958.7k and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
British Woodworking FederationOverview
British Woodworking Federation is a live company located in london, WC1E 7BT with a Companies House number of 05817473. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in May 2006, it's largest shareholder is
unknown.
British Woodworking Federation is a established,
small sized company, Pomanda has estimated its turnover at
£813.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded British Woodworking Federation a 3.5 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 Rating3.5out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £813.8k, make it smaller than the average company (£4.8m)
£813.8k - British Woodworking Federation
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (6.6%)
-10% - British Woodworking Federation
6.6% - Industry AVG
Production
with a gross margin of 38.2%, this company has a comparable cost of product (38.2%)
38.2% - British Woodworking Federation
38.2% - Industry AVG
Profitability
an operating margin of -3.5% make it less profitable than the average company (5.7%)
-3.5% - British Woodworking Federation
5.7% - Industry AVG
Employees
with 10 employees, this is below the industry average (27)
10 - British Woodworking Federation
27 - Industry AVG
Pay Structure
on an average salary of £54k, the company has an equivalent pay structure (£54k)
£54k - British Woodworking Federation
£54k - Industry AVG
Efficiency
resulting in sales per employee of £81.4k, this is less efficient (£170.9k)
£81.4k - British Woodworking Federation
£170.9k - Industry AVG
Debtor Days
it gets paid by customers after 31 days, this is earlier than average (41 days)
31 days - British Woodworking Federation
41 days - Industry AVG
Creditor Days
its suppliers are paid after 14 days, this is quicker than average (32 days)
14 days - British Woodworking Federation
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - British Woodworking Federation
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 139 weeks, this is more cash available to meet short term requirements (22 weeks)
139 weeks - British Woodworking Federation
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 30.9%, this is a lower level of debt than the average (62.6%)
30.9% - British Woodworking Federation
62.6% - Industry AVG
BRITISH WOODWORKING FEDERATION financials
EXPORT
British Woodworking Federation's latest turnover from December 2023 is estimated at £813.8 thousand and the company has net assets of £958.7 thousand. According to their latest financial statements, British Woodworking Federation has 10 employees and maintains cash reserves of £1.1 million 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
813,769
1,302,069
1,001,591
1,110,956
1,262,265
1,287,824
1,400,560
1,190,943
1,335,949
1,195,127
1,170,375
1,144,740
1,174,545
1,176,466
1,210,520
Other Income Or Grants
Cost Of Sales
503,115
804,351
628,403
698,102
787,733
808,315
876,271
739,587
850,134
773,081
763,125
733,776
736,055
719,425
Gross Profit
310,654
497,718
373,188
412,855
474,532
479,509
524,289
451,356
485,815
422,046
407,250
410,964
438,490
457,041
Admin Expenses
338,856
579,268
225,755
472,549
307,061
402,061
477,225
389,871
523,618
364,788
359,251
366,735
392,836
270,368
-61,161
Operating Profit
-28,202
-81,550
147,433
-59,694
167,471
77,448
47,064
61,485
-37,803
57,258
47,999
44,229
45,654
186,673
61,161
Interest Payable
Interest Receivable
58,972
39,083
2,834
992
5,589
291
2,799
1,059
678
8,553
68
65
60
51
1,847
Pre-Tax Profit
30,771
-42,467
150,268
-58,702
173,060
77,739
49,863
62,544
-37,125
65,811
53,365
48,836
45,714
186,724
63,008
Tax
-7,693
-28,551
-1,286
-590
-1,466
-1,133
-393
-4,155
-293
-359
-12
-11
195
Profit After Tax
23,078
-42,467
121,717
-58,702
171,774
77,149
48,397
61,411
-37,518
61,656
53,072
48,477
45,702
186,713
63,203
Dividends Paid
Retained Profit
23,078
-42,467
121,717
-58,702
171,774
77,149
48,397
61,411
-37,518
61,656
53,072
48,477
45,702
186,713
63,203
Employee Costs
540,047
513,163
438,843
417,389
413,729
398,322
335,736
336,551
374,745
374,006
329,089
320,679
356,324
346,277
Number Of Employees
10
10
9
9
9
9
8
8
9
9
8
8
9
9
EBITDA*
-25,660
-77,709
154,553
-52,572
174,843
82,030
50,130
63,924
-36,438
58,401
49,654
45,884
47,717
193,951
67,151
* 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
585
2,259
3,481
6,461
10,512
15,326
4,169
2,591
1,809
1,883
202
1,857
2,906
610
7,888
Intangible Assets
866
1,733
2,600
3,466
4,333
Investments & Other
100
100
100
100
100
352,900
100
100
100
100
100
100
Debtors (Due After 1 year)
Total Fixed Assets
685
3,225
5,314
9,161
14,078
372,559
4,269
2,691
1,909
1,983
302
1,957
2,906
610
7,888
Stock & work in progress
Trade Debtors
69,595
226,285
153,042
180,446
81,153
134,243
162,927
106,649
125,128
49,924
216,637
171,980
121,993
194,350
182,511
Group Debtors
2,416
2,416
2,416
3,379
1,999
787
Misc Debtors
20,216
10,231
20,749
18,221
8,842
24,880
2,523
2,002
10,444
8,383
9,235
17,242
46,435
56,417
44,284
Cash
1,146,541
1,100,021
1,133,320
1,134,269
849,411
431,031
1,064,495
815,861
903,343
992,581
902,299
791,807
598,160
597,804
395,560
misc current assets
150,000
100,000
100,000
352,800
total current assets
1,386,352
1,436,537
1,407,111
1,335,352
1,294,622
592,570
1,229,945
924,512
1,042,294
1,052,887
1,128,958
981,029
766,588
848,571
622,355
total assets
1,387,037
1,439,762
1,412,425
1,344,513
1,308,700
965,129
1,234,214
927,203
1,044,203
1,054,870
1,129,260
982,986
769,494
849,181
630,243
Bank overdraft
Bank loan
Trade Creditors
19,680
21,286
45,341
40,278
83,640
51,907
102,024
62,415
144,601
91,100
120,045
91,622
14,266
48,547
42,678
Group/Directors Accounts
7,111
2,621
other short term finances
hp & lease commitments
other current liabilities
408,626
482,823
388,964
447,832
309,955
169,891
458,897
244,382
343,229
369,879
476,980
412,202
324,543
415,651
389,296
total current liabilities
428,306
504,109
434,305
488,110
393,595
221,798
568,032
309,418
487,830
460,979
597,025
503,824
338,809
464,198
431,974
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
428,306
504,109
434,305
488,110
393,595
221,798
568,032
309,418
487,830
460,979
597,025
503,824
338,809
464,198
431,974
net assets
958,731
935,653
978,120
856,403
915,105
743,331
666,182
617,785
556,373
593,891
532,235
479,162
430,685
384,983
198,269
total shareholders funds
958,731
935,653
978,120
856,403
915,105
743,331
666,182
617,785
556,373
593,891
532,235
479,162
430,685
384,983
198,269
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
-28,202
-81,550
147,433
-59,694
167,471
77,448
47,064
61,485
-37,803
57,258
47,999
44,229
45,654
186,673
61,161
Depreciation
1,675
2,974
6,253
6,255
6,505
3,715
3,066
2,439
1,365
1,143
1,655
1,655
2,063
7,278
5,990
Amortisation
867
867
867
867
867
867
Tax
-7,693
-28,551
-1,286
-590
-1,466
-1,133
-393
-4,155
-293
-359
-12
-11
195
Stock
Debtors
-146,705
62,725
-27,292
108,672
-69,128
-3,911
56,799
-30,300
78,645
-166,353
37,437
20,794
-82,339
23,972
226,795
Creditors
-1,606
-24,055
5,063
-43,362
31,733
-50,117
39,609
-82,186
53,501
-28,945
28,423
77,356
-34,281
5,869
42,678
Accruals and Deferred Income
-74,197
93,859
-58,868
137,877
140,064
-289,006
214,515
-98,847
-26,650
-107,101
64,778
87,659
-91,108
26,355
389,296
Deferred Taxes & Provisions
Cash flow from operations
37,549
-70,630
99,489
-66,729
414,482
-253,772
245,989
-87,942
-88,625
84,553
105,125
189,746
4,655
202,192
272,525
Investing Activities
capital expenditure
-2
-1,752
-3,273
-2,205
-1,691
-20,072
-4,644
-3,221
-1,291
-2,824
-606
-4,359
-13,878
Change in Investments
-352,800
352,800
100
cash flow from investments
-2
-1,752
-3,273
-2,205
351,109
-372,872
-4,644
-3,221
-1,291
-2,824
-706
-4,359
-13,878
Financing Activities
Bank loans
Group/Directors Accounts
-7,111
4,490
2,621
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
1
1
135,066
interest
58,972
39,083
2,834
992
5,589
291
2,799
1,059
678
8,553
68
65
60
51
1,847
cash flow from financing
58,972
39,083
2,834
992
5,589
-6,820
7,289
3,681
678
8,553
69
65
60
52
136,913
cash and cash equivalents
cash
46,520
-33,299
-949
284,858
418,380
-633,464
248,634
-87,482
-89,238
90,282
110,492
193,647
356
202,244
395,560
overdraft
change in cash
46,520
-33,299
-949
284,858
418,380
-633,464
248,634
-87,482
-89,238
90,282
110,492
193,647
356
202,244
395,560
british woodworking federation 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 british woodworking federation. Get real-time insights into british woodworking federation's credit score, group structure and payment trends.
British Woodworking Federation Competitor Analysis
Perform a competitor analysis for british woodworking federation by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in WC1E area or any other competitors across 12 key performance metrics.
british woodworking federation Ownership
BRITISH WOODWORKING FEDERATION group structure
British Woodworking Federation has 1 subsidiary company.
The sole shareholder of British Woodworking Federation is -.
-
-
british woodworking federation directors
British Woodworking Federation currently has 8 directors.
The longest serving directors include
Mr Paul Bailey (May 2006) and
Mrs Pauline Kelly (May 2006).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
82990 - Other business support service activities n.e.c.
incorporation date
May 2006
age
19
incorporated
UK
ultimate parent company
None
accounts
Full Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
BEGBIES
auditor
-
address
the building centre, 26 store street, london, WC1E 7BT
Bank
-
Legal Advisor
-
british woodworking federation 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 1 charges/mortgages relating to british woodworking federation. Currently there are 1 open charges and 0 have been satisfied in the past.
british woodworking federation 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 BRITISH WOODWORKING FEDERATION. This can take several minutes, an email will notify you when this has completed.
british woodworking federationCompanies House Filings - See Documents
