Pomanda estimates the enterprise value of WINROW'S LAW LTD at £82k based on a Turnover of £145.4k and 0.56x industry multiple (adjusted for size and gross margin).
winrow's law ltdEstimated Valuation
£551.1k
Pomanda estimates the enterprise value of WINROW'S LAW LTD at £551.1k based on an EBITDA of £159.9k and a 3.45x industry multiple (adjusted for size and gross margin).
winrow's law ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of WINROW'S LAW LTD at £0 based on Net Assets of £-27.8k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Winrow's Law LtdOverview
Winrow's Law Ltd is a live company located in anglesey, LL65 1BS with a Companies House number of 05945344. It operates in the solicitors sector, SIC Code 69102. Founded in September 2006, it's largest shareholder is
gillian harradence
with a 71% stake. Winrow's Law Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£145.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Winrow'S Law Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
3 Regular
5 Weak
Size
annual sales of £145.4k, make it smaller than the average company (£1.1m)
£145.4k - Winrow's Law Ltd
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -33%, show it is growing at a slower rate (7.6%)
-33% - Winrow's Law Ltd
7.6% - Industry AVG
Production
with a gross margin of 67.1%, this company has a comparable cost of product (67.1%)
67.1% - Winrow's Law Ltd
67.1% - Industry AVG
Profitability
an operating margin of 110% make it more profitable than the average company (9.9%)
110% - Winrow's Law Ltd
9.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (16)
2 - Winrow's Law Ltd
16 - Industry AVG
Pay Structure
on an average salary of £39.2k, the company has an equivalent pay structure (£39.2k)
£39.2k - Winrow's Law Ltd
£39.2k - Industry AVG
Efficiency
resulting in sales per employee of £72.7k, this is equally as efficient (£72.7k)
£72.7k - Winrow's Law Ltd
£72.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Winrow's Law Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Winrow's Law Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Winrow's Law Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (23 weeks)
0 weeks - Winrow's Law Ltd
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 202.4%, this is a higher level of debt than the average (52.1%)
202.4% - Winrow's Law Ltd
52.1% - Industry AVG
WINROW'S LAW LTD financials
EXPORT
Winrow'S Law Ltd's latest turnover from February 2024 is estimated at £145.4 thousand and the company has net assets of -£27.8 thousand. According to their latest financial statements, Winrow'S Law Ltd has 2 employees and maintains cash reserves of £80 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 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
145,371
115,104
168,849
479,926
441,683
672,710
720,036
447,457
304,722
297,782
378,034
361,350
560,320
643,551
742,886
Other Income Or Grants
Cost Of Sales
47,823
31,689
55,836
201,876
168,511
244,989
216,466
141,024
121,160
123,608
164,822
149,438
213,097
235,916
210,586
Gross Profit
97,548
83,415
113,013
278,049
273,171
427,721
503,570
306,433
183,562
174,174
213,212
211,912
347,223
407,635
532,300
Admin Expenses
-62,370
268,673
297,175
-73,661
353,112
453,403
475,588
276,888
170,194
150,726
188,398
226,993
330,780
405,149
531,830
Operating Profit
159,918
-185,258
-184,162
351,710
-79,941
-25,682
27,982
29,545
13,368
23,448
24,814
-15,081
16,443
2,486
470
Interest Payable
6,995
7,149
4,038
8,269
10,162
8,631
7,135
4,220
2,313
1,047
1,602
2,145
1,200
Interest Receivable
1,419
4,368
1,000
63
5
31
17
2
1
3
2
Pre-Tax Profit
154,341
-188,039
-187,199
343,504
-90,098
-34,312
20,878
25,341
11,058
22,401
23,212
-17,226
15,245
2,489
472
Tax
-38,585
-65,266
-3,967
-5,068
-2,211
-4,704
-5,339
-3,964
-697
-132
Profit After Tax
115,756
-188,039
-187,199
278,238
-90,098
-34,312
16,911
20,273
8,846
17,697
17,873
-17,226
11,281
1,792
340
Dividends Paid
Retained Profit
115,756
-188,039
-187,199
278,238
-90,098
-34,312
16,911
20,273
8,846
17,697
17,873
-17,226
11,281
1,792
340
Employee Costs
78,481
72,732
66,364
187,823
226,121
187,303
179,621
147,113
150,442
172,717
232,081
229,768
392,378
423,881
487,661
Number Of Employees
2
2
2
6
7
6
6
5
5
6
8
8
13
14
16
EBITDA*
159,950
-185,055
-176,012
356,347
-75,694
-20,603
36,652
32,526
17,040
52,120
59,261
19,463
47,683
31,269
29,797
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 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
32
235
18,854
22,401
22,079
27,158
6,567
9,548
13,220
15,053
23,013
32,558
18,729
22,511
Intangible Assets
25,000
50,000
75,000
100,000
125,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
32
235
18,854
22,401
22,079
27,158
6,567
9,548
13,220
40,053
73,013
107,558
118,729
147,511
Stock & work in progress
13,810
89,181
123,882
120,346
72,180
123,755
101,500
142,440
195,054
165,785
127,040
100,168
100,015
103,334
Trade Debtors
19,811
49,364
122,037
95,137
196,463
225,896
137,443
77,387
50,966
60,815
49,382
86,659
90,637
103,792
Group Debtors
10,707
51,957
Misc Debtors
27,048
25,955
24,231
8,612
1,654
1,453
Cash
80
53,959
151,603
115,153
10,866
61
47
12,396
818
64
9
479
854
misc current assets
total current assets
27,128
124,242
366,336
369,684
244,050
270,414
351,352
252,792
220,645
246,084
226,600
176,422
186,836
191,131
207,980
total assets
27,128
124,274
366,571
388,538
266,451
292,493
378,510
259,359
230,193
259,304
266,653
249,435
294,394
309,860
355,491
Bank overdraft
83,646
Bank loan
54,491
8,750
8,750
94,127
22,363
16,891
Trade Creditors
4,689
9,324
21,349
5,232
6,942
4,930
828
9,854
125,464
142,310
129,389
143,052
195,534
210,166
Group/Directors Accounts
129,920
176,500
other short term finances
29,859
19,630
221,126
hp & lease commitments
other current liabilities
424
13,349
16,621
32,184
79,940
102,045
71,700
70,498
total current liabilities
54,915
186,567
230,825
53,533
262,189
170,528
201,102
94,891
97,243
125,464
142,310
129,389
143,052
195,534
210,166
loans
31,250
41,250
50,000
28,410
49,541
53,512
42,267
12,003
20,203
29,091
36,911
hp & lease commitments
Accruals and Deferred Income
other liabilities
40,000
40,000
44,688
50,938
61,971
94,671
provisions
3,310
143
234
total long term liabilities
31,250
41,250
53,310
805
28,410
49,541
53,512
42,267
52,003
60,203
73,779
87,849
62,114
94,905
total liabilities
54,915
217,817
272,075
106,843
262,994
198,938
250,643
148,403
139,510
177,467
202,513
203,168
230,901
257,648
305,071
net assets
-27,787
-93,543
94,496
281,695
3,457
93,555
127,867
110,956
90,683
81,837
64,140
46,267
63,493
52,212
50,420
total shareholders funds
-27,787
-93,543
94,496
281,695
3,457
93,555
127,867
110,956
90,683
81,837
64,140
46,267
63,493
52,212
50,420
Feb 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
159,918
-185,258
-184,162
351,710
-79,941
-25,682
27,982
29,545
13,368
23,448
24,814
-15,081
16,443
2,486
470
Depreciation
32
203
8,150
4,637
4,247
5,079
8,670
2,981
3,672
3,672
9,447
9,544
6,240
3,783
4,327
Amortisation
25,000
25,000
25,000
25,000
25,000
25,000
Tax
-38,585
-65,266
-3,967
-5,068
-2,211
-4,704
-5,339
-3,964
-697
-132
Stock
-13,810
-75,371
-34,701
3,536
48,166
-51,575
22,255
-40,940
-52,614
29,269
38,745
26,872
153
-3,319
103,334
Debtors
-29,425
-69,079
-5,097
35,512
-103,036
-29,377
88,654
61,509
26,421
-9,849
11,433
-37,277
-3,978
-13,155
103,792
Creditors
-4,689
-4,635
-12,025
16,117
-1,710
2,012
4,102
-9,026
-115,610
-16,846
12,921
-13,663
-52,482
-14,632
210,166
Accruals and Deferred Income
-12,925
-3,272
-15,563
32,184
-79,940
-22,105
30,345
1,202
70,498
Deferred Taxes & Provisions
-3,310
3,310
-143
-91
234
Cash flow from operations
146,986
-48,512
-167,112
303,644
-102,474
40,256
-43,777
-935
-4,090
11,150
16,665
16,205
-5,081
32,323
32,939
Investing Activities
capital expenditure
10,469
-1,090
-4,569
-29,261
-1,839
-1,487
1
-20,069
-1
-176,838
Change in Investments
cash flow from investments
10,469
-1,090
-4,569
-29,261
-1,839
-1,487
1
-20,069
-1
-176,838
Financing Activities
Bank loans
45,741
8,750
-94,127
71,764
5,472
16,891
Group/Directors Accounts
-129,920
-46,580
176,500
Other Short Term Loans
-29,859
10,229
19,630
-221,126
221,126
Long term loans
-31,250
-10,000
-8,750
50,000
-28,410
-21,131
-3,971
11,245
30,264
-8,200
-8,888
-7,820
36,911
Hire Purchase and Lease Commitments
other long term liabilities
-40,000
-4,688
-6,250
-11,033
-32,700
94,671
share issue
-50,000
50,080
interest
-5,576
-2,781
-3,038
-8,206
-10,157
-8,631
-7,104
-4,203
-2,311
-1,047
-1,602
-2,145
-1,199
3
2
cash flow from financing
-200,864
-49,132
193,092
-179,332
182,559
-123,889
60,689
12,514
4,844
-9,247
-15,178
-16,215
24,679
-32,697
144,753
cash and cash equivalents
cash
-53,879
-97,644
36,450
104,287
10,805
14
-12,349
11,578
754
64
-9
-470
-375
854
overdraft
-83,646
83,646
change in cash
-53,879
-97,644
36,450
104,287
94,451
-83,632
-12,349
11,578
754
64
-9
-470
-375
854
winrow's law ltd 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 winrow's law ltd. Get real-time insights into winrow's law ltd's credit score, group structure and payment trends.
Perform a competitor analysis for winrow's law ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in LL65 area or any other competitors across 12 key performance metrics.
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 winrow's law ltd. Currently there are 0 open charges and 1 have been satisfied in the past.
winrow's law ltd 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 WINROW'S LAW LTD. This can take several minutes, an email will notify you when this has completed.
winrow's law ltdCompanies House Filings - See Documents
