fusion brothwood limited Company Information
Company Number
05973522
Website
https://www.cpfoods.co.ukRegistered Address
c/o westbridge foods, polonia ho, enigma commercial centre, malvern, worcestershire, WR14 1JJ
Industry
Agents involved in the sale of food, beverages and tobacco
Telephone
-
Next Accounts Due
September 2025
Group Structure
View All
Shareholders
cp foods (uk) ltd 100%
fusion brothwood limited Estimated Valuation
Pomanda estimates the enterprise value of FUSION BROTHWOOD LIMITED at £0 based on a Turnover of £0 and 0.27x industry multiple (adjusted for size and gross margin).
fusion brothwood limited Estimated Valuation
Pomanda estimates the enterprise value of FUSION BROTHWOOD LIMITED at £0 based on an EBITDA of £0 and a 5.81x industry multiple (adjusted for size and gross margin).
fusion brothwood limited Estimated Valuation
Pomanda estimates the enterprise value of FUSION BROTHWOOD LIMITED at £0 based on Net Assets of £1 and 0.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fusion Brothwood Limited Overview
Fusion Brothwood Limited is a live company located in malvern, WR14 1JJ with a Companies House number of 05973522. It operates in the agents involved in the sale of food, beverages and tobacco sector, SIC Code 46170. Founded in October 2006, it's largest shareholder is cp foods (uk) ltd with a 100% stake. Fusion Brothwood Limited is a established, unknown sized company, Pomanda has estimated its turnover at £0 with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Fusion Brothwood Limited Health Check
There is insufficient data available to calculate a health check for Fusion Brothwood Limited. Company Health Check FAQs
![Health Check Image](/assets/images/big_heart.png)
![positive_score](/assets/images/scoreRate2.png)
0 Strong
![positive_score](/assets/images/scoreRate1.png)
0 Regular
![positive_score](/assets/images/scoreRate0.png)
0 Weak
![size](/assets/images/scoreRate-1.png)
Size
There is insufficient data available for this Key Performance Indicator!
- - Fusion Brothwood Limited
- - Industry AVG
![growth](/assets/images/scoreRate-1.png)
Growth
There is insufficient data available for this Key Performance Indicator!
- Fusion Brothwood Limited
- - Industry AVG
![production](/assets/images/scoreRate-1.png)
Production
There is insufficient data available for this Key Performance Indicator!
- Fusion Brothwood Limited
- - Industry AVG
![profitability](/assets/images/scoreRate-1.png)
Profitability
There is insufficient data available for this Key Performance Indicator!
- Fusion Brothwood Limited
- - Industry AVG
![employees](/assets/images/scoreRate-1.png)
Employees
There is insufficient data available for this Key Performance Indicator!
- - Fusion Brothwood Limited
- - Industry AVG
![paystructure](/assets/images/scoreRate-1.png)
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Fusion Brothwood Limited
- - Industry AVG
![efficiency](/assets/images/scoreRate-1.png)
Efficiency
There is insufficient data available for this Key Performance Indicator!
- Fusion Brothwood Limited
- - Industry AVG
![debtordays](/assets/images/scoreRate-1.png)
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Fusion Brothwood Limited
- - Industry AVG
![creditordays](/assets/images/scoreRate-1.png)
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Fusion Brothwood Limited
- - Industry AVG
![stockdays](/assets/images/scoreRate-1.png)
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Fusion Brothwood Limited
- - Industry AVG
![cashbalance](/assets/images/scoreRate-1.png)
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Fusion Brothwood Limited
- - Industry AVG
![debtlevel](/assets/images/scoreRate-1.png)
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Fusion Brothwood Limited
- - Industry AVG
FUSION BROTHWOOD LIMITED financials
![ms excel logo](/assets/images/ms_excel_logo.png)
Fusion Brothwood Limited's latest turnover from December 2023 is estimated at 0 and the company has net assets of £1. According to their latest financial statements, we estimate that Fusion Brothwood Limited has no employees and maintains cash reserves of 0 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 | 1,055,292 | 458,556 | 1,104,663 | ||||||||||||
Other Income Or Grants | 0 | 0 | 0 | ||||||||||||
Cost Of Sales | 1,055,292 | 458,556 | 1,104,663 | ||||||||||||
Gross Profit | 0 | 0 | 0 | ||||||||||||
Admin Expenses | 0 | ||||||||||||||
Operating Profit | 0 | ||||||||||||||
Interest Payable | 0 | 0 | 0 | ||||||||||||
Interest Receivable | 0 | 0 | 0 | ||||||||||||
Pre-Tax Profit | 0 | 0 | -25 | ||||||||||||
Tax | 0 | 0 | 5 | ||||||||||||
Profit After Tax | 0 | 0 | -20 | ||||||||||||
Dividends Paid | 0 | 0 | 0 | ||||||||||||
Retained Profit | 0 | 0 | -20 | ||||||||||||
Employee Costs | 0 | ||||||||||||||
Number Of Employees | |||||||||||||||
EBITDA* | 0 |
* 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 0 | 0 | 0 | 13,229 | 14,631 | 1 | 0 | 4,245 | 7,011 | 6,958 | 0 | 6 | 0 | 0 | 0 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 2,253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 1 | 1 | 1 | 1 | 1 | 6,316 | 1,253 | 31 | 6 | 6 | 6 | 0 | 6 | 6 | 6 |
Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,468 | 1,468 | 1,468 | 1,469 | 1,469 | 1,469 | 1,469 | 1,469 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 1 | 1 | 1 | 13,230 | 14,632 | 6,317 | 3,506 | 5,744 | 8,485 | 8,432 | 1,475 | 1,475 | 1,475 | 1,475 | 1,475 |
total assets | 1 | 1 | 1 | 13,230 | 14,632 | 6,317 | 3,506 | 5,744 | 8,485 | 8,432 | 1,475 | 1,475 | 1,475 | 1,475 | 1,475 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 501 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 6,870 | 7,264 | 5,343 | 0 | 4,770 | 470 | 0 | 0 | 0 | 0 | 501 | 501 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 0 | 5,386 | 6,394 | 0 | 2,532 | 0 | 7,041 | 7,458 | 501 | 501 | 0 | 0 | 0 |
total current liabilities | 0 | 0 | 0 | 12,256 | 13,658 | 5,343 | 2,532 | 4,770 | 7,511 | 7,458 | 501 | 501 | 501 | 501 | 501 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 0 | 0 | 0 | 12,256 | 13,658 | 5,343 | 2,532 | 4,770 | 7,511 | 7,458 | 501 | 501 | 501 | 501 | 501 |
net assets | 1 | 1 | 1 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 |
total shareholders funds | 1 | 1 | 1 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 | 974 |
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 | 0 | ||||||||||||||
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | 0 | 0 | 5 | ||||||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | 0 | 0 | -13,229 | -1,402 | 8,315 | 2,811 | -770 | -2,741 | 53 | 6,958 | 0 | 0 | 0 | 0 | 6 |
Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -501 | 501 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | -5,386 | -1,008 | 6,394 | -2,532 | 2,532 | -7,041 | -417 | 6,957 | 0 | 501 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | 501 | ||||||||||||||
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | |||||||||||||||
Financing Activities | |||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | -6,870 | -394 | 1,921 | 5,343 | -4,770 | 4,300 | 470 | 0 | 0 | 0 | -501 | 0 | 501 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | |||||||||||||||
interest | 0 | 0 | 0 | ||||||||||||
cash flow from financing | -501 | 0 | 1,495 | ||||||||||||
cash and cash equivalents | |||||||||||||||
cash | 0 | 0 | 0 | 0 | 0 | 0 | -1,468 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 1,469 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -1,468 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 1,469 |
fusion brothwood limited Credit Report and Business Information
Fusion Brothwood Limited Competitor Analysis
![competitor_analysis_table_img](/assets/images/competitor_analysis_table.png)
Perform a competitor analysis for fusion brothwood limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other established companies, companies in WR14 area or any other competitors across 12 key performance metrics.
fusion brothwood limited Ownership
FUSION BROTHWOOD LIMITED group structure
Fusion Brothwood Limited has no subsidiary companies.
Ultimate parent company
CHAROEN POKPHAND FOODS PUBLIC CO LTD
#0017261
2 parents
FUSION BROTHWOOD LIMITED
05973522
fusion brothwood limited directors
Fusion Brothwood Limited currently has 2 directors. The longest serving directors include Mr Nicholas Shaw (Nov 2018) and Mr Sirichai Yingchankul (Jul 2021).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Nicholas Shaw | United Kingdom | 62 years | Nov 2018 | - | Director |
Mr Sirichai Yingchankul | England | 57 years | Jul 2021 | - | Director |
P&L
December 2023turnover
0
0%
operating profit
0
0%
gross margin
0%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
1
0%
total assets
1
0%
cash
0
0%
net assets
Total assets minus all liabilities
fusion brothwood limited company details
company number
05973522
Type
Private limited with Share Capital
industry
46170 - Agents involved in the sale of food, beverages and tobacco
incorporation date
October 2006
age
18
incorporated
UK
accounts
Dormant
ultimate parent company
previous names
brothwood limited (November 2009)
last accounts submitted
December 2023
address
c/o westbridge foods, polonia ho, enigma commercial centre, malvern, worcestershire, WR14 1JJ
accountant
-
auditor
-
fusion brothwood 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 fusion brothwood limited.
![charges](/assets/images/company_charges.png)
fusion brothwood limited Companies House Filings - See Documents
date | description | view/download |
---|