Pomanda estimates the enterprise value of EREWASH BLINDS LIMITED at £121.4k based on a Turnover of £438.1k and 0.28x industry multiple (adjusted for size and gross margin).
erewash blinds limitedEstimated Valuation
£59.1k
Pomanda estimates the enterprise value of EREWASH BLINDS LIMITED at £59.1k based on an EBITDA of £20k and a 2.95x industry multiple (adjusted for size and gross margin).
erewash blinds limitedEstimated Valuation
£335k
Pomanda estimates the enterprise value of EREWASH BLINDS LIMITED at £335k based on Net Assets of £156.4k and 2.14x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Erewash Blinds LimitedOverview
Erewash Blinds Limited is a live company located in nottingham, NG9 6EH with a Companies House number of 06391321. It operates in the glazing sector, SIC Code 43342. Founded in October 2007, it's largest shareholder is
andrew john smedley
with a 100% stake. Erewash Blinds Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£438.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Erewash Blinds Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £438.1k, make it smaller than the average company (£855.1k)
£438.1k - Erewash Blinds Limited
£855.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (6.6%)
-3% - Erewash Blinds Limited
6.6% - Industry AVG
Production
with a gross margin of 22%, this company has a higher cost of product (30.4%)
22% - Erewash Blinds Limited
30.4% - Industry AVG
Profitability
an operating margin of 4.6% make it less profitable than the average company (5.9%)
4.6% - Erewash Blinds Limited
5.9% - Industry AVG
Employees
with 3 employees, this is below the industry average (7)
3 - Erewash Blinds Limited
7 - Industry AVG
Pay Structure
on an average salary of £29.9k, the company has an equivalent pay structure (£29.9k)
£29.9k - Erewash Blinds Limited
£29.9k - Industry AVG
Efficiency
resulting in sales per employee of £146k, this is equally as efficient (£133.4k)
£146k - Erewash Blinds Limited
£133.4k - Industry AVG
Debtor Days
it gets paid by customers after 151 days, this is later than average (42 days)
151 days - Erewash Blinds Limited
42 days - Industry AVG
Creditor Days
its suppliers are paid after 30 days, this is quicker than average (39 days)
30 days - Erewash Blinds Limited
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Erewash Blinds Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Erewash Blinds Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 16.2%, this is a lower level of debt than the average (64.4%)
16.2% - Erewash Blinds Limited
64.4% - Industry AVG
EREWASH BLINDS LIMITED financials
EXPORT
Erewash Blinds Limited's latest turnover from October 2023 is estimated at £438.1 thousand and the company has net assets of £156.4 thousand. According to their latest financial statements, Erewash Blinds Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Turnover
438,124
350,033
423,536
472,967
401,509
405,035
449,622
300,269
255,663
177,019
145,798
130,508
58,130
67,725
176,311
Other Income Or Grants
Cost Of Sales
341,723
264,825
339,524
378,234
315,632
322,599
351,280
232,389
200,056
133,928
107,727
96,613
42,386
50,985
Gross Profit
96,402
85,208
84,011
94,733
85,878
82,435
98,342
67,881
55,607
43,091
38,071
33,894
15,744
16,740
Admin Expenses
76,369
70,018
76,874
74,610
89,391
100,380
85,451
48,386
-483
33,754
22,078
10,235
5,813
5,174
-24,353
Operating Profit
20,033
15,190
7,137
20,123
-3,513
-17,945
12,891
19,495
56,090
9,337
15,993
23,659
9,931
11,566
24,353
Interest Payable
Interest Receivable
54
108
132
58
69
63
61
69
Pre-Tax Profit
20,033
15,190
7,137
20,123
-3,513
-17,945
12,946
19,604
56,223
9,395
16,062
23,722
9,992
11,635
24,353
Tax
-5,008
-2,886
-1,356
-3,823
-2,460
-3,921
-11,244
-1,973
-3,694
-5,693
-2,598
-3,258
-5,638
Profit After Tax
15,025
12,304
5,781
16,300
-3,513
-17,945
10,486
15,683
44,978
7,422
12,368
18,029
7,394
8,377
18,715
Dividends Paid
24,150
Retained Profit
15,025
12,304
5,781
16,300
-3,513
-17,945
10,486
15,683
44,978
7,422
12,368
18,029
7,394
8,377
-5,435
Employee Costs
89,691
79,639
85,714
73,611
86,272
86,169
78,843
56,414
60,200
55,590
53,568
52,922
25,869
23,625
Number Of Employees
3
3
3
3
3
3
3
2
2
2
2
2
1
1
EBITDA*
20,033
15,190
7,137
20,123
-3,513
-17,945
12,891
21,124
57,099
10,392
17,035
24,530
10,826
12,493
25,233
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Tangible Assets
3,623
4,200
1,819
1,010
1,347
1,505
1,865
2,486
553
762
726
214
285
380
242
Intangible Assets
800
1,600
2,400
3,200
4,000
4,800
5,600
6,400
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,623
4,200
1,819
1,010
1,347
1,505
1,865
3,286
2,153
3,162
3,926
4,214
5,085
5,980
6,642
Stock & work in progress
7,750
9,150
9,150
8,750
9,150
5,955
5,238
3,750
Trade Debtors
181,684
138,693
177,450
170,776
146,314
151,152
172,916
99,760
83,081
58,315
46,993
37,098
17,552
15,882
5,928
Group Debtors
Misc Debtors
1,283
30,711
4,007
3,130
2,197
Cash
43,487
43,132
9,753
13,293
14,303
11,017
13,510
14,090
misc current assets
total current assets
182,967
169,404
177,450
170,776
146,314
151,152
172,916
150,997
135,363
77,218
69,036
64,558
37,654
36,827
23,768
total assets
186,590
173,604
179,269
171,786
147,661
152,657
174,781
154,283
137,516
80,380
72,962
68,772
42,739
42,807
30,410
Bank overdraft
Bank loan
Trade Creditors
28,185
21,282
42,817
42,553
36,161
39,073
44,681
36,307
35,223
23,065
6,849
13,577
5,578
10,035
9,868
Group/Directors Accounts
4,159
other short term finances
hp & lease commitments
other current liabilities
16,220
17,670
17,665
20,670
12,658
total current liabilities
28,185
21,282
42,817
42,553
36,161
39,073
44,681
36,307
35,223
23,065
23,069
31,247
23,243
30,705
26,685
loans
hp & lease commitments
Accruals and Deferred Income
1,992
10,934
7,368
5,930
4,497
3,068
1,639
other liabilities
provisions
total long term liabilities
1,992
10,934
7,368
5,930
4,497
3,068
1,639
total liabilities
30,177
32,216
50,185
48,483
40,658
42,141
46,320
36,307
35,223
23,065
23,069
31,247
23,243
30,705
26,685
net assets
156,413
141,388
129,084
123,303
107,003
110,516
128,461
117,976
102,293
57,315
49,893
37,525
19,496
12,102
3,725
total shareholders funds
156,413
141,388
129,084
123,303
107,003
110,516
128,461
117,976
102,293
57,315
49,893
37,525
19,496
12,102
3,725
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Operating Activities
Operating Profit
20,033
15,190
7,137
20,123
-3,513
-17,945
12,891
19,495
56,090
9,337
15,993
23,659
9,931
11,566
24,353
Depreciation
829
209
255
242
71
95
127
80
Amortisation
800
800
800
800
800
800
800
800
Tax
-5,008
-2,886
-1,356
-3,823
-2,460
-3,921
-11,244
-1,973
-3,694
-5,693
-2,598
-3,258
-5,638
Stock
-7,750
-1,400
400
-400
3,195
717
1,488
3,750
Debtors
13,563
-8,046
6,674
24,462
-4,838
-21,764
73,156
16,679
24,766
11,322
5,888
20,423
2,603
12,151
5,928
Creditors
6,903
-21,535
264
6,392
-2,912
-5,608
8,374
1,084
12,158
16,216
-6,728
7,999
-4,457
167
9,868
Accruals and Deferred Income
-8,942
3,566
1,438
1,433
1,429
1,429
1,639
-16,220
-1,450
5
-3,005
8,012
12,658
Deferred Taxes & Provisions
Cash flow from operations
-577
2,381
809
-337
-158
-360
-44,962
3,008
33,247
-3,307
-325
3,223
-2,554
3,775
32,443
Investing Activities
capital expenditure
577
-2,381
-809
337
158
360
1,421
-2,762
-291
-754
-265
-7,522
Change in Investments
cash flow from investments
577
-2,381
-809
337
158
360
1,421
-2,762
-291
-754
-265
-7,522
Financing Activities
Bank loans
Group/Directors Accounts
-4,159
4,159
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
9,160
interest
54
108
132
58
69
63
61
69
cash flow from financing
53
108
132
58
69
63
61
-4,090
13,319
cash and cash equivalents
cash
-43,487
355
33,379
-3,540
-1,010
3,286
-2,493
-580
14,090
overdraft
change in cash
-43,487
355
33,379
-3,540
-1,010
3,286
-2,493
-580
14,090
erewash blinds limited 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 erewash blinds limited. Get real-time insights into erewash blinds limited's credit score, group structure and payment trends.
Perform a competitor analysis for erewash blinds limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in NG9 area or any other competitors across 12 key performance metrics.
erewash blinds limited Ownership
EREWASH BLINDS LIMITED group structure
Erewash Blinds Limited has no subsidiary companies.
Ultimate parent company
EREWASH BLINDS LIMITED
06391321
EREWASH BLINDS LIMITED Shareholders
The sole shareholder of Erewash Blinds Limited is Andrew John Smedley.
andrew john smedley
100%
erewash blinds limited directors
Erewash Blinds Limited currently has 1 director, Mr Andrew Smedley serving since Oct 2007.
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 erewash blinds limited.
erewash blinds limited 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 EREWASH BLINDS LIMITED. This can take several minutes, an email will notify you when this has completed.
erewash blinds limitedCompanies House Filings - See Documents
