boarshaw woods ltd
boarshaw woods ltd Company Information
Company Number
06618605
Next Accounts
Dec 2025
Shareholders
theresa chambers & david wood
Group Structure
View All
Industry
Event catering activities
Registered Address
unit 8 st. modwen road, stretford, manchester, M32 0ZF
Website
www.boarshawwoods.co.ukboarshaw woods ltd Estimated Valuation
Pomanda estimates the enterprise value of BOARSHAW WOODS LTD at £216.6k based on a Turnover of £429.3k and 0.5x industry multiple (adjusted for size and gross margin).
boarshaw woods ltd Estimated Valuation
Pomanda estimates the enterprise value of BOARSHAW WOODS LTD at £0 based on an EBITDA of £-8.6k and a 3.9x industry multiple (adjusted for size and gross margin).
boarshaw woods ltd Estimated Valuation
Pomanda estimates the enterprise value of BOARSHAW WOODS LTD at £74.9k based on Net Assets of £25k and 3x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Boarshaw Woods Ltd Overview
Boarshaw Woods Ltd is a live company located in manchester, M32 0ZF with a Companies House number of 06618605. It operates in the event catering activities sector, SIC Code 56210. Founded in June 2008, it's largest shareholder is theresa chambers & david wood with a 100% stake. Boarshaw Woods Ltd is a established, micro sized company, Pomanda has estimated its turnover at £429.3k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Boarshaw Woods Ltd Health Check
Pomanda's financial health check has awarded Boarshaw Woods Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
5 Weak
Size
annual sales of £429.3k, make it smaller than the average company (£543.4k)
- Boarshaw Woods Ltd
£543.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 60%, show it is growing at a faster rate (18.7%)
- Boarshaw Woods Ltd
18.7% - Industry AVG
Production
with a gross margin of 42.3%, this company has a comparable cost of product (42.3%)
- Boarshaw Woods Ltd
42.3% - Industry AVG
Profitability
an operating margin of -2.5% make it less profitable than the average company (6.4%)
- Boarshaw Woods Ltd
6.4% - Industry AVG
Employees
with 2 employees, this is below the industry average (10)
2 - Boarshaw Woods Ltd
10 - Industry AVG
Pay Structure
on an average salary of £18.8k, the company has an equivalent pay structure (£18.8k)
- Boarshaw Woods Ltd
£18.8k - Industry AVG
Efficiency
resulting in sales per employee of £214.6k, this is more efficient (£60.7k)
- Boarshaw Woods Ltd
£60.7k - Industry AVG
Debtor Days
it gets paid by customers after 53 days, this is later than average (31 days)
- Boarshaw Woods Ltd
31 days - Industry AVG
Creditor Days
its suppliers are paid after 50 days, this is slower than average (27 days)
- Boarshaw Woods Ltd
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Boarshaw Woods Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (29 weeks)
0 weeks - Boarshaw Woods Ltd
29 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 71.5%, this is a lower level of debt than the average (82.8%)
71.5% - Boarshaw Woods Ltd
82.8% - Industry AVG
BOARSHAW WOODS LTD financials
Boarshaw Woods Ltd's latest turnover from March 2024 is estimated at £429.3 thousand and the company has net assets of £25 thousand. According to their latest financial statements, Boarshaw Woods Ltd has 2 employees and maintains cash reserves of £595 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 125,554 | 130,105 | 108,287 | 120,550 | 112,027 | 37,172 | ||||||||||
| Other Income Or Grants | ||||||||||||||||
| Cost Of Sales | 63,239 | 64,951 | 45,228 | 55,018 | 52,564 | 3,027 | ||||||||||
| Gross Profit | 62,315 | 65,154 | 63,059 | 65,532 | 59,463 | 34,145 | ||||||||||
| Admin Expenses | 60,706 | 68,747 | 68,728 | 65,638 | 48,998 | |||||||||||
| Operating Profit | 1,609 | -3,593 | -5,669 | -106 | 10,465 | |||||||||||
| Interest Payable | 5,367 | 3,876 | 4,174 | 4,146 | 349 | 116 | ||||||||||
| Interest Receivable | ||||||||||||||||
| Pre-Tax Profit | -3,758 | -8,050 | -10,834 | -4,252 | 9,572 | 10,790 | ||||||||||
| Tax | 2,655 | 178 | 784 | -312 | -3,305 | |||||||||||
| Profit After Tax | -3,758 | -5,395 | -10,656 | -3,468 | 9,260 | 7,485 | ||||||||||
| Dividends Paid | 800 | |||||||||||||||
| Retained Profit | -3,758 | -6,195 | -10,656 | -3,468 | 9,260 | 7,485 | ||||||||||
| Employee Costs | 41,107 | 40,680 | 30,381 | 34,649 | 39,310 | 3,268 | ||||||||||
| Number Of Employees | 2 | 2 | 2 | 3 | 3 | 6 | 6 | 6 | 7 | 9 | 1 | |||||
| EBITDA* | 1,609 | -3,593 | -25 | 5,339 | 14,620 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 24,742 | 26,073 | 31,481 | 19,149 | 9,454 | 16,867 | 21,231 | 29,938 | 54,254 | 66,125 | 55,301 | 61,202 | 23,276 | 27,243 | 30,039 | 26,526 |
| Intangible Assets | ||||||||||||||||
| Investments & Other | ||||||||||||||||
| Debtors (Due After 1 year) | ||||||||||||||||
| Total Fixed Assets | 24,742 | 26,073 | 31,481 | 19,149 | 9,454 | 16,867 | 21,231 | 29,938 | 54,254 | 66,125 | 55,301 | 61,202 | 23,276 | 27,243 | 30,039 | 26,526 |
| Stock & work in progress | ||||||||||||||||
| Trade Debtors | 62,451 | 69,762 | 61,792 | 3,002 | 11,148 | 12,833 | 33,515 | 53,935 | 58,027 | 23,024 | 14,600 | 32,167 | 25,816 | 32,261 | 13,672 | |
| Group Debtors | 21,681 | |||||||||||||||
| Misc Debtors | 26,159 | 6,681 | 9,031 | 11,382 | 9,319 | 10,283 | 10,456 | |||||||||
| Cash | 595 | 595 | 549 | 6,064 | 344 | 720 | 2,599 | 106 | 520 | 520 | 2,383 | 520 | 1,419 | 120 | ||
| misc current assets | ||||||||||||||||
| total current assets | 63,046 | 70,357 | 62,341 | 56,906 | 7,025 | 11,148 | 12,833 | 34,235 | 56,534 | 58,133 | 32,575 | 26,502 | 43,869 | 36,619 | 44,136 | 13,792 |
| total assets | 87,788 | 96,430 | 93,822 | 76,055 | 16,479 | 28,015 | 34,064 | 64,173 | 110,788 | 124,258 | 87,876 | 87,704 | 67,145 | 63,862 | 74,175 | 40,318 |
| Bank overdraft | 8,035 | 7,002 | 4,450 | 6,279 | 305 | |||||||||||
| Bank loan | 3,333 | 2,617 | ||||||||||||||
| Trade Creditors | 34,008 | 25,108 | 30,659 | 22,610 | 18,802 | 142,112 | 130,391 | 105,912 | 115,406 | 81,892 | 20,404 | 18,741 | 22,145 | 17,083 | 14,738 | 2,249 |
| Group/Directors Accounts | ||||||||||||||||
| other short term finances | 272 | |||||||||||||||
| hp & lease commitments | ||||||||||||||||
| other current liabilities | 4,518 | 11,159 | 15,147 | 11,322 | 7,906 | 6,412 | 6,644 | 3,077 | ||||||||
| total current liabilities | 34,008 | 25,108 | 30,659 | 30,461 | 32,578 | 142,112 | 130,391 | 105,912 | 115,406 | 81,892 | 43,586 | 37,065 | 34,501 | 29,774 | 21,382 | 5,903 |
| loans | 46,667 | 15,568 | 18,159 | 26,468 | 17,078 | 31,531 | 15,975 | |||||||||
| hp & lease commitments | ||||||||||||||||
| Accruals and Deferred Income | 5,953 | |||||||||||||||
| other liabilities | 28,798 | 35,483 | 40,492 | 8,515 | 18,325 | 6,750 | ||||||||||
| provisions | 2,655 | 2,833 | 3,617 | 3,305 | ||||||||||||
| total long term liabilities | 28,798 | 35,483 | 40,492 | 46,667 | 5,953 | 8,515 | 18,325 | 15,568 | 18,159 | 29,123 | 19,911 | 35,148 | 26,030 | |||
| total liabilities | 62,806 | 60,591 | 71,151 | 77,128 | 32,578 | 148,065 | 130,391 | 105,912 | 123,921 | 100,217 | 59,154 | 55,224 | 63,624 | 49,685 | 56,530 | 31,933 |
| net assets | 24,982 | 35,839 | 22,671 | -1,073 | -16,099 | -120,050 | -96,327 | -41,739 | -13,133 | 24,041 | 28,722 | 32,480 | 3,521 | 14,177 | 17,645 | 8,385 |
| total shareholders funds | 24,982 | 35,839 | 22,671 | -1,073 | -16,099 | -120,050 | -96,327 | -41,739 | -13,133 | 24,041 | 28,722 | 32,480 | 3,521 | 14,177 | 17,645 | 8,385 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Profit | 1,609 | -3,593 | -5,669 | -106 | 10,465 | |||||||||||
| Depreciation | 2,249 | 5,408 | 5,669 | 7,235 | 5,972 | 12,781 | 11,655 | 5,644 | 5,445 | 4,155 | 4,155 | |||||
| Amortisation | ||||||||||||||||
| Tax | 2,655 | 178 | 784 | -312 | -3,305 | |||||||||||
| Stock | ||||||||||||||||
| Debtors | -7,311 | 7,970 | 10,950 | 44,161 | -4,467 | -1,685 | -20,682 | -20,420 | -4,092 | 25,972 | 6,073 | -15,504 | 5,387 | -6,618 | 29,045 | 13,672 |
| Creditors | 8,900 | -5,551 | 8,049 | 3,808 | -123,310 | 11,721 | 24,479 | -9,494 | 33,514 | 61,488 | 1,663 | -3,404 | 5,062 | 2,345 | 12,489 | 2,249 |
| Accruals and Deferred Income | -4,518 | -6,641 | 5,206 | 5,953 | -15,147 | 3,825 | 3,416 | 1,494 | -232 | 3,567 | 3,077 | |||||
| Deferred Taxes & Provisions | -2,655 | -178 | -784 | 312 | 3,305 | |||||||||||
| Cash flow from operations | 1,024 | 11,923 | 1,144 | 14,070 | 1,631 | |||||||||||
| Investing Activities | ||||||||||||||||
| capital expenditure | ||||||||||||||||
| Change in Investments | ||||||||||||||||
| cash flow from investments | ||||||||||||||||
| Financing Activities | ||||||||||||||||
| Bank loans | -3,333 | 716 | 2,617 | |||||||||||||
| Group/Directors Accounts | ||||||||||||||||
| Other Short Term Loans | -272 | 272 | ||||||||||||||
| Long term loans | -46,667 | 46,667 | -15,568 | -2,591 | -8,309 | 9,390 | -14,453 | 15,556 | 15,975 | |||||||
| Hire Purchase and Lease Commitments | ||||||||||||||||
| other long term liabilities | -6,685 | -5,009 | 40,492 | -8,515 | -9,810 | 18,325 | -6,750 | 6,750 | ||||||||
| share issue | ||||||||||||||||
| interest | -5,367 | -3,876 | -4,174 | -4,146 | -349 | -116 | ||||||||||
| cash flow from financing | -7,958 | 22,969 | 5,216 | -18,599 | 8,185 | 23,781 | ||||||||||
| cash and cash equivalents | ||||||||||||||||
| cash | 46 | -5,515 | 5,720 | 344 | -720 | -1,879 | 2,493 | -414 | -1,863 | 1,863 | -899 | 1,299 | 120 | |||
| overdraft | -8,035 | 1,033 | 2,552 | -1,829 | 6,279 | -305 | 305 | |||||||||
| change in cash | 46 | -5,515 | 5,720 | 344 | -720 | -1,879 | 2,493 | 7,621 | -1,033 | -4,415 | 3,692 | -7,178 | 1,604 | -185 |
boarshaw woods ltd Credit Report and Business Information
Boarshaw Woods Ltd Competitor Analysis
Perform a competitor analysis for boarshaw woods ltd by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in M32 area or any other competitors across 12 key performance metrics.
boarshaw woods ltd Ownership
BOARSHAW WOODS LTD group structure
Boarshaw Woods Ltd has no subsidiary companies.
Ultimate parent company
2 parents
BOARSHAW WOODS LTD
06618605
boarshaw woods ltd directors
Boarshaw Woods Ltd currently has 2 directors. The longest serving directors include Mrs Theresa Chambers (Jul 2010) and Mr David Wood (May 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Theresa Chambers | England | 58 years | Jul 2010 | - | Director |
| Mr David Wood | England | 58 years | May 2020 | - | Director |
P&L
March 2024turnover
429.3k
+6%
operating profit
-10.9k
0%
gross margin
42.4%
-1.32%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
25k
-0.3%
total assets
87.8k
-0.09%
cash
595
0%
net assets
Total assets minus all liabilities
boarshaw woods ltd company details
company number
06618605
Type
Private limited with Share Capital
industry
56210 - Event catering activities
incorporation date
June 2008
age
17
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
unit 8 st. modwen road, stretford, manchester, M32 0ZF
Bank
BARCLAYS BANK PLC
Legal Advisor
-
boarshaw woods 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 boarshaw woods ltd.
boarshaw woods 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 BOARSHAW WOODS LTD. This can take several minutes, an email will notify you when this has completed.
boarshaw woods ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
