Pomanda estimates the enterprise value of WESTERN & BRITISH ART LTD at £606.1k based on a Turnover of £2m and 0.3x industry multiple (adjusted for size and gross margin).
western & british art ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of WESTERN & BRITISH ART LTD at £0 based on an EBITDA of £-50 and a 3x industry multiple (adjusted for size and gross margin).
western & british art ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of WESTERN & BRITISH ART LTD at £0 based on Net Assets of £-213.5k and 2.04x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Western & British Art LtdOverview
Western & British Art Ltd is a live company located in london, SW8 2JW with a Companies House number of 05958566. It operates in the other retail sale not in stores, stalls or markets sector, SIC Code 47990. Founded in October 2006, it's largest shareholder is
giuseppe testori
with a 50% stake. Western & British Art Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£2m with
declining
growth in recent years.
Pomanda's financial health check has awarded Western & British Art 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
Health Rating3out of 5
3 Strong
2 Regular
7 Weak
Size
annual sales of £2m, make it smaller than the average company (£2.7m)
£2m - Western & British Art Ltd
£2.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -19%, show it is growing at a slower rate (9.3%)
-19% - Western & British Art Ltd
9.3% - Industry AVG
Production
with a gross margin of 30.5%, this company has a comparable cost of product (30.5%)
30.5% - Western & British Art Ltd
30.5% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (4.2%)
0% - Western & British Art Ltd
4.2% - Industry AVG
Employees
with 3 employees, this is below the industry average (17)
3 - Western & British Art Ltd
17 - Industry AVG
Pay Structure
on an average salary of £38.5k, the company has an equivalent pay structure (£38.5k)
£38.5k - Western & British Art Ltd
£38.5k - Industry AVG
Efficiency
resulting in sales per employee of £664.3k, this is more efficient (£234k)
£664.3k - Western & British Art Ltd
£234k - Industry AVG
Debtor Days
it gets paid by customers after 9 days, this is earlier than average (33 days)
9 days - Western & British Art Ltd
33 days - Industry AVG
Creditor Days
its suppliers are paid after 125 days, this is slower than average (37 days)
125 days - Western & British Art Ltd
37 days - Industry AVG
Stock Days
it holds stock equivalent to 286 days, this is more than average (72 days)
286 days - Western & British Art Ltd
72 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (21 weeks)
0 weeks - Western & British Art Ltd
21 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 118.6%, this is a higher level of debt than the average (62.4%)
118.6% - Western & British Art Ltd
62.4% - Industry AVG
WESTERN & BRITISH ART LTD financials
EXPORT
Western & British Art Ltd's latest turnover from December 2023 is estimated at £2 million and the company has net assets of -£213.5 thousand. According to their latest financial statements, Western & British Art Ltd has 3 employees and maintains cash reserves of £2.1 thousand 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
Oct 2010
Oct 2009
Turnover
1,992,872
1,944,836
1,975,138
3,710,286
5,446,876
3,524,424
4,223,804
2,141,330
1,677,301
2,150,392
2,284,976
2,227,917
2,739,256
Other Income Or Grants
Cost Of Sales
1,384,198
1,351,337
1,387,695
2,547,010
3,650,155
2,361,834
2,797,297
1,378,895
1,103,428
1,447,502
1,543,346
1,467,696
1,799,215
Gross Profit
608,674
593,500
587,443
1,163,276
1,796,721
1,162,590
1,426,506
762,435
573,873
702,890
741,630
760,221
940,041
Admin Expenses
608,724
611,932
585,064
1,130,747
1,774,057
921,453
1,434,508
772,297
993,109
-530,599
703,673
742,452
714,503
978,576
413,037
Operating Profit
-50
-18,432
2,379
32,529
22,664
241,137
-8,002
-9,862
-419,236
530,599
-783
-822
45,718
-38,535
-413,037
Interest Payable
7
18
8
43
42
Interest Receivable
55
2
4
2
71
81
26
9
1
1
4
81
91
16
4
Pre-Tax Profit
-2
-18,448
2,375
32,531
22,735
241,174
-8,018
-9,853
-419,235
530,600
-779
-741
45,808
-38,519
-413,033
Tax
-451
-6,181
-4,320
-45,823
-111,426
-11,910
Profit After Tax
-2
-18,448
1,924
26,350
18,415
195,351
-8,018
-9,853
-419,235
419,174
-779
-741
33,898
-38,519
-413,033
Dividends Paid
Retained Profit
-2
-18,448
1,924
26,350
18,415
195,351
-8,018
-9,853
-419,235
419,174
-779
-741
33,898
-38,519
-413,033
Employee Costs
115,395
109,123
109,036
100,863
103,216
588,780
659,117
328,250
237,404
285,040
322,264
333,657
434,362
Number Of Employees
3
3
3
3
3
17
20
10
7
9
10
11
15
EBITDA*
-50
-18,432
2,379
32,529
22,664
241,137
-8,002
-9,862
-419,236
530,599
-783
-822
45,718
-18,555
-401,511
* 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
Oct 2010
Oct 2009
Tangible Assets
19,980
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
19,980
Stock & work in progress
1,087,546
1,087,546
1,087,546
1,087,546
1,242,764
1,239,967
1,050,590
682,757
441,595
441,595
441,595
441,595
546,031
609,915
Trade Debtors
53,172
53,172
51,569
51,569
7,448
7,448
7,448
29,953
8,243
Group Debtors
Misc Debtors
5,917
5,917
5,375
7,426
4,571
42
193
Cash
2,088
133
3,106
802
18,102
3,420
6,957
348
397
1,176
31,412
4,830
1,429
misc current assets
total current assets
1,148,723
1,146,635
1,144,623
1,149,647
1,248,137
1,258,069
1,054,052
689,907
441,943
449,440
450,219
480,455
580,814
619,587
total assets
1,148,723
1,146,635
1,144,623
1,149,647
1,248,137
1,258,069
1,054,052
689,907
441,943
449,440
450,219
480,455
580,814
639,567
Bank overdraft
121
260
1,281
Bank loan
Trade Creditors
475,030
475,030
451,421
1,346,635
1,471,475
456,940
713,716
294,831
868,612
868,612
898,107
1,032,364
1,052,598
Group/Directors Accounts
458,368
629,518
822,662
other short term finances
hp & lease commitments
other current liabilities
887,207
884,996
888,006
584,514
146,641
1,500
861,176
total current liabilities
1,362,237
1,360,147
1,339,687
1,346,635
1,471,475
1,499,822
1,491,156
1,118,993
861,176
868,612
868,612
898,107
1,032,364
1,052,598
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
1,362,237
1,360,147
1,339,687
1,346,635
1,471,475
1,499,822
1,491,156
1,118,993
861,176
868,612
868,612
898,107
1,032,364
1,052,598
net assets
-213,514
-213,512
-195,064
-196,988
-223,338
-241,753
-437,104
-429,086
-419,233
-419,172
-418,393
-417,652
-451,550
-413,031
total shareholders funds
-213,514
-213,512
-195,064
-196,988
-223,338
-241,753
-437,104
-429,086
-419,233
-419,172
-418,393
-417,652
-451,550
-413,031
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
Oct 2010
Oct 2009
Operating Activities
Operating Profit
-50
-18,432
2,379
32,529
22,664
241,137
-8,002
-9,862
-419,236
530,599
-783
-822
45,718
-38,535
-413,037
Depreciation
19,980
11,526
Amortisation
Tax
-451
-6,181
-4,320
-45,823
-111,426
-11,910
Stock
-155,218
2,797
189,377
367,833
241,162
441,595
-441,595
-104,436
-63,884
609,915
Debtors
2,145
-2,051
54,424
4,571
-42
-151
193
-7,448
-22,505
21,710
8,243
Creditors
23,609
-895,214
-124,840
1,014,535
-256,776
418,885
294,831
-868,612
-29,495
-134,257
-20,234
1,052,598
Accruals and Deferred Income
2,211
-3,010
888,006
-584,514
437,873
145,141
-859,676
861,176
Deferred Taxes & Provisions
Cash flow from operations
2,161
22
-3,229
2,302
440,997
187,076
188,342
-816,062
345
-396
-783
-30,317
26,492
3,385
32,929
Investing Activities
capital expenditure
-31,506
Change in Investments
cash flow from investments
-31,506
Financing Activities
Bank loans
Group/Directors Accounts
-458,368
-171,150
-193,144
822,662
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
-2
2
interest
48
-16
-4
2
71
38
-16
9
1
1
4
81
91
16
4
cash flow from financing
48
-16
-4
2
-458,297
-171,112
-193,160
822,671
3
-1
4
81
91
16
6
cash and cash equivalents
cash
2,088
-133
-2,973
2,304
-17,300
14,682
-3,537
6,609
348
-397
-779
-30,236
26,582
3,401
1,429
overdraft
-121
-139
260
-1,281
1,281
change in cash
2,209
6
-3,233
2,304
-17,300
15,963
-4,818
6,609
348
-397
-779
-30,236
26,582
3,401
1,429
western & british art 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 western & british art ltd. Get real-time insights into western & british art ltd's credit score, group structure and payment trends.
Perform a competitor analysis for western & british art ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in SW8 area or any other competitors across 12 key performance metrics.
western & british art ltd Ownership
WESTERN & BRITISH ART LTD group structure
Western & British Art Ltd has no subsidiary companies.
Ultimate parent company
WESTERN & BRITISH ART LTD
05958566
WESTERN & BRITISH ART LTD Shareholders
The largest shareholders in Western & British Art Ltd include Giuseppe Testori and Carlotta Testori.
giuseppe testori
50%
carlotta testori
50%
western & british art ltd directors
Western & British Art Ltd currently has 3 directors.
The longest serving directors include
Mr Edoardo Testori (Oct 2006) and
Mr Giuseppe Testori (Jul 2019).
47990 - Other retail sale not in stores, stalls or markets
incorporation date
October 2006
age
19
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
testori uk ltd (March 2015)
cba testori uk ltd (October 2008)
accountant
-
auditor
-
address
24 wandsworth road, london, SW8 2JW
Bank
-
Legal Advisor
-
western & british art 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 western & british art ltd.
western & british art 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 WESTERN & BRITISH ART LTD. This can take several minutes, an email will notify you when this has completed.
western & british art ltdCompanies House Filings - See Documents
