Fusion Brothwood Limited

POWER SEARCH PRICING

SOLUTIONS

fusion brothwood limited Company Information

Live

Established

Company Number

05973522

Website

https://www.cpfoods.co.uk

Registered 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

Directors

Nicholas Shaw5 Years

Sirichai Yingchankul3 Years

Shareholders

cp foods (uk) ltd 100%

fusion brothwood limited Estimated Valuation

£0

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).

Edit your figures and get a professional valuation report.

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.

View Sample

Upgrade for unlimited company reports & a free credit check

There is insufficient data available to calculate a health check for Fusion Brothwood Limited. Company Health Check FAQs

Health Rating0out of 5

0 Strong

0 Regular

0 Weak

Size

There is insufficient data available for this Key Performance Indicator!

Growth

There is insufficient data available for this Key Performance Indicator!

EXPORT

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 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	0	62,500	62,685	5	0	22,694	36,359	37,473	0	33	1,055,292	458,556	1,104,663
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	0	57,210	55,904	4	0	20,667	33,062	33,924	0	30	1,055,292	458,556	1,104,663
Gross Profit	0	5,290	6,781	0	0	2,027	3,298	3,549	0	3	0	0	0
Admin Expenses	973	5,290	6,781	0	4	2,031	3,305	3,556	7	10	0	7	24
Operating Profit	-973	0	0	0	-4	-4	-7	-7	-7	-7	0	-7	-24
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	4	4	7	7	7	7	0	0	0
Pre-Tax Profit	-973	0	0	0	0	0	0	0	0	0	0	0	-25
Tax	0	0	0	0	0	0	0	0	0	0	0	0	5
Profit After Tax	-973	0	0	0	0	0	0	0	0	0	0	0	-20
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-973	0	0	0	0	0	0	0	0	0	0	0	-20
Employee Costs	0	44,833	41,734	44,197	0	37,089	34,922	36,237	0	35,855	0	35,778	0
Number Of Employees	0	1	1	1	0	1	1	1	0	1	1	1	0
EBITDA*	-973	0	0	0	-4	-4	-7	-7	-7	-7	0	-7	-24

* 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	0	-973	0	0	0	-4	-4	-7	-7	-7	-7	0	-7	-24
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	0	0	0	0	0	0	0	0	0	0	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	0	0	6,870	394	-1,921	-5,343	3,298	-4,304	-477	-8	-7	-7	501	-7	-25
Investing Activities
capital expenditure	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	994
interest	0	0	0	0	0	0	4	4	7	7	7	7	0	0	0
cash flow from financing	0	0	-6,870	-394	1,921	5,343	-4,766	4,304	477	7	7	7	-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

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for fusion brothwood limited. Get real-time insights into fusion brothwood limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

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 group structure

Fusion Brothwood Limited has no subsidiary companies.

Ultimate parent company

CHAROEN POKPHAND FOODS PUBLIC CO LTD

#0017261

CP FOODS (UK) LIMITED

04307559

2 parents

FUSION BROTHWOOD LIMITED

05973522

FUSION BROTHWOOD LIMITED Shareholders

cp foods (uk) ltd

100%

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 2023

turnover

operating profit

gross margin

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

total assets

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

fusion alfrick limited

fusion bransford limited

fusion charlton limited

fusion calis limited

fusion bracewell limited

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

accounts

Dormant

ultimate parent company

CHAROEN POKPHAND FOODS PUBLIC CO LTD

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

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.

fusion brothwood limited Company Information

fusion brothwood limited Estimated Valuation

fusion brothwood limited Estimated Valuation

fusion brothwood limited Estimated Valuation

Fusion Brothwood Limited Overview

Fusion Brothwood Limited Health Check

FUSION BROTHWOOD LIMITED financials

fusion brothwood limited Credit Report and Business Information

Fusion Brothwood Limited Competitor Analysis

fusion brothwood limited Ownership

fusion brothwood limited directors

fusion brothwood limited company details

fusion brothwood limited Charges & Mortgages

fusion brothwood limited Companies House Filings - See Documents