Linwood Motors Limited

POWER SEARCH PRICING

SOLUTIONS

linwood motors limited Company Information

Company Number

06850769

Next Accounts

Dec 2025

Directors

Mark Lewis

Jason Dors

Shareholders

mark lewis

jason ian dors

View All

Group Structure

View All

Industry

Maintenance and repair of motor vehicles

Registered Address

7a king street, frome, somerset, BA11 1BH

Website

www.linwoodmotors.co.uk

linwood motors limited Estimated Valuation

£95.4k

Pomanda estimates the enterprise value of LINWOOD MOTORS LIMITED at £95.4k based on a Turnover of £381.9k and 0.25x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Linwood Motors Limited is a live company located in somerset, BA11 1BH with a Companies House number of 06850769. It operates in the maintenance and repair of motor vehicles sector, SIC Code 45200. Founded in March 2009, it's largest shareholder is mark lewis with a 30% stake. Linwood Motors Limited is a established, micro sized company, Pomanda has estimated its turnover at £381.9k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Linwood Motors Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

0 Strong

5 Regular

6 Weak

Size

annual sales of £381.9k, make it in line with the average company (£342.3k)

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (12.3%)

EXPORT

Linwood Motors Limited's latest turnover from March 2024 is estimated at £381.9 thousand and the company has net assets of £3.2 thousand. According to their latest financial statements, Linwood Motors Limited has 6 employees and maintains cash reserves of £44.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	381,927	366,454	328,698	321,597	358,973	335,252	308,479	413,600	358,858	292,950	273,709	297,954	180,403	138,571	113,873
Other Income Or Grants
Cost Of Sales	242,382	238,667	217,401	208,498	226,334	209,334	186,042	245,783	211,291	174,311	161,335	174,104	103,423	78,012	65,369
Gross Profit	139,545	127,787	111,296	113,099	132,639	125,918	122,437	167,817	147,566	118,640	112,374	123,851	76,979	60,559	48,504
Admin Expenses	153,780	130,413	98,674	118,132	162,926	143,752	144,559	131,789	194,448	94,660	80,750	72,986	60,001	65,452	41,614
Operating Profit	-14,235	-2,626	12,622	-5,033	-30,287	-17,834	-22,122	36,028	-46,882	23,980	31,624	50,865	16,978	-4,893	6,890
Interest Payable
Interest Receivable	2,832	3,243	562	49	46	490	396	163	193	229	233	137	123	109	44
Pre-Tax Profit	-11,403	617	13,184	-4,984	-30,241	-17,344	-21,726	36,191	-46,689	24,209	31,857	51,003	17,101	-4,784	6,933
Tax		-117	-2,505					-7,238		-5,084	-7,327	-12,241	-4,446		-1,941
Profit After Tax	-11,403	500	10,679	-4,984	-30,241	-17,344	-21,726	28,953	-46,689	19,125	24,530	38,762	12,655	-4,784	4,992
Dividends Paid
Retained Profit	-11,403	500	10,679	-4,984	-30,241	-17,344	-21,726	28,953	-46,689	19,125	24,530	38,762	12,655	-4,784	4,992
Employee Costs	176,491	190,353	189,505	157,849	164,711	143,002	134,374	135,229	132,273	79,848	79,446	105,863	74,944	48,843	48,030
Number Of Employees	6	7	7	6	6	5	5	5	5	3	3	4	3	2	2
EBITDA*	4,999	7,256	23,224	7,525	-20,615	-5,439	-13,594	46,021	-35,488	28,496	40,449	59,636	27,005	2,958	14,940

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	58,158	33,335	37,792	37,231	29,107	37,004	25,386	29,628	33,706	13,476	16,793	17,311	21,082	14,554	15,150
Intangible Assets												3,000	6,000	9,000	12,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	58,158	33,335	37,792	37,231	29,107	37,004	25,386	29,628	33,706	13,476	16,793	20,311	27,082	23,554	27,150
Stock & work in progress	52,583	28,589	15,060	33,552	43,097	44,724	45,768	82,432	57,322	83,572	52,073	47,296	16,654	5,920	290
Trade Debtors										4,246	4,665	9,286	3,699	2,445	3,573
Group Debtors
Misc Debtors	4,056	1,371	5,278	2,231	2,231	2,092			2,545
Cash	44,130	63,765	88,838	60,979	37,421	55,502	75,100	83,281	47,258	29,899	61,521	31,735	23,130	26,068	17,529
misc current assets
total current assets	100,769	93,725	109,176	96,762	82,749	102,318	120,868	165,713	107,125	117,717	118,259	88,317	43,483	34,433	21,392
total assets	158,927	127,060	146,968	133,993	111,856	139,322	146,254	195,341	140,831	131,193	135,052	108,628	70,565	57,987	48,542
Bank overdraft
Bank loan
Trade Creditors	17,531	14,953	16,431	15,285	14,335	14,863	13,758	14,319	10,925	34,258	56,829	55,137	55,454	57,354	43,450
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities	127,302	93,113	111,451	108,614	84,059	78,988	72,352	98,218	75,408
total current liabilities	144,833	108,066	127,882	123,899	98,394	93,851	86,110	112,537	86,333	34,258	56,829	55,137	55,454	57,354	43,450
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions	10,869	4,466	5,058	6,745	5,129	6,897	4,226	5,160	5,807	1,555	1,968	1,766	2,148	325
total long term liabilities	10,869	4,466	5,058	6,745	5,129	6,897	4,226	5,160	5,807	1,555	1,968	1,766	2,148	325
total liabilities	155,702	112,532	132,940	130,644	103,523	100,748	90,336	117,697	92,140	35,813	58,797	56,903	57,602	57,679	43,450
net assets	3,225	14,528	14,028	3,349	8,333	38,574	55,918	77,644	48,691	95,380	76,255	51,725	12,963	308	5,092
total shareholders funds	3,225	14,528	14,028	3,349	8,333	38,574	55,918	77,644	48,691	95,380	76,255	51,725	12,963	308	5,092

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-14,235	-2,626	12,622	-5,033	-30,287	-17,834	-22,122	36,028	-46,882	23,980	31,624	50,865	16,978	-4,893	6,890
Depreciation	19,234	9,882	10,602	12,558	9,672	12,395	8,528	9,993	11,394	4,516	5,825	5,771	7,027	4,851	5,050
Amortisation											3,000	3,000	3,000	3,000	3,000
Tax		-117	-2,505					-7,238		-5,084	-7,327	-12,241	-4,446		-1,941
Stock	23,994	13,529	-18,492	-9,545	-1,627	-1,044	-36,664	25,110	-26,250	31,499	4,777	30,642	10,734	5,630	290
Debtors	2,685	-3,907	3,047		139	2,092		-2,545	-1,701	-419	-4,621	5,587	1,254	-1,128	3,573
Creditors	2,578	-1,478	1,146	950	-528	1,105	-561	3,394	-23,333	-22,571	1,692	-317	-1,900	13,904	43,450
Accruals and Deferred Income	34,189	-18,338	2,837	24,555	5,071	6,636	-25,866	22,810	75,408
Deferred Taxes & Provisions	6,403	-592	-1,687	1,616	-1,768	2,671	-934	-647	4,252	-413	202	-382	1,823	325
Cash flow from operations	21,490	-22,891	38,460	44,191	-16,352	3,925	-4,291	41,775	48,790	-30,652	34,860	10,467	10,494	12,685	52,586
Investing Activities
capital expenditure	-44,057	-5,425	-11,163	-20,682	-1,775	-24,013	-4,286	-5,915	-31,624	-1,199	-5,307	-2,000	-13,555	-4,255	-35,200
Change in Investments
cash flow from investments	-44,057	-5,425	-11,163	-20,682	-1,775	-24,013	-4,286	-5,915	-31,624	-1,199	-5,307	-2,000	-13,555	-4,255	-35,200
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue	100														100
interest	2,832	3,243	562	49	46	490	396	163	193	229	233	137	123	109	44
cash flow from financing	2,932	3,243	562	49	46	490	396	163	193	229	233	137	123	109	144
cash and cash equivalents
cash	-19,635	-25,073	27,859	23,558	-18,081	-19,598	-8,181	36,023	17,359	-31,622	29,786	8,605	-2,938	8,539	17,529
overdraft
change in cash	-19,635	-25,073	27,859	23,558	-18,081	-19,598	-8,181	36,023	17,359	-31,622	29,786	8,605	-2,938	8,539	17,529

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for linwood motors limited. Get real-time insights into linwood motors 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 linwood motors limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in BA11 area or any other competitors across 12 key performance metrics.

LINWOOD MOTORS LIMITED group structure

Linwood Motors Limited has no subsidiary companies.

Ultimate parent company

LINWOOD MOTORS LIMITED

06850769

LINWOOD MOTORS LIMITED Shareholders

mark lewis	30%
jason ian dors	30%
rachael lewis	20%
beverley may dors	20%

Linwood Motors Limited currently has 2 directors. The longest serving directors include Mr Mark Lewis (Mar 2009) and Mr Jason Dors (Mar 2009).

officer	country	age	start	end	role
Mr Mark Lewis		58 years	Mar 2009	-	Director
Mr Jason Dors	United Kingdom	55 years	Mar 2009	-	Director

P&L

March 2024

turnover

381.9k

+4%

operating profit

-14.2k

gross margin

36.6%

+4.78%

turnover

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

Balance Sheet

March 2024

net assets

3.2k

-0.78%

total assets

158.9k

+0.25%

cash

44.1k

-0.31%

net assets

Total assets minus all liabilities

Similar Companies

hanham tyre supplies limited

2.5

storm conversions limited

fippenny garage limited

3.5

bristol & bath car services limited

2.5

currys motors devizes limited

company number

06850769

Type

Private limited with Share Capital

industry

45200 - Maintenance and repair of motor vehicles

incorporation date

March 2009

ultimate parent company

None

previous names

N/A

address

7a king street, frome, somerset, BA11 1BH

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 linwood motors limited.

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 LINWOOD MOTORS LIMITED. This can take several minutes, an email will notify you when this has completed.

linwood motors limited Company Information

linwood motors limited Estimated Valuation

linwood motors limited Estimated Valuation

linwood motors limited Estimated Valuation

Linwood Motors Limited Overview

Linwood Motors Limited Health Check

LINWOOD MOTORS LIMITED financials

linwood motors limited Credit Report and Business Information

Linwood Motors Limited Competitor Analysis

linwood motors limited Ownership

linwood motors limited directors

linwood motors limited company details

linwood motors limited Charges & Mortgages

linwood motors limited Capital Raised & Share Issues BETA

linwood motors limited Companies House Filings - See Documents