wolf & badger ltd
wolf & badger ltd Company Information
Company Number
06980629
Next Accounts
Sep 2025
Shareholders
gam mnl nominees limited
henry rufus graham
View AllGroup Structure
View All
Industry
Management consultancy activities (other than financial management)
+2Registered Address
10 queen street place, london, EC4R 1AG
Website
www.wolfandbadger.comwolf & badger ltd Estimated Valuation
Pomanda estimates the enterprise value of WOLF & BADGER LTD at £32.2m based on a Turnover of £33.9m and 0.95x industry multiple (adjusted for size and gross margin).
wolf & badger ltd Estimated Valuation
Pomanda estimates the enterprise value of WOLF & BADGER LTD at £0 based on an EBITDA of £-491.8k and a 8.72x industry multiple (adjusted for size and gross margin).
wolf & badger ltd Estimated Valuation
Pomanda estimates the enterprise value of WOLF & BADGER LTD at £0 based on Net Assets of £-2m and 2.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wolf & Badger Ltd Overview
Wolf & Badger Ltd is a live company located in london, EC4R 1AG with a Companies House number of 06980629. It operates in the retail sale of clothing in specialised stores sector, SIC Code 47710. Founded in August 2009, it's largest shareholder is gam mnl nominees limited with a 29.1% stake. Wolf & Badger Ltd is a established, large sized company, Pomanda has estimated its turnover at £33.9m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Wolf & Badger Ltd Health Check
Pomanda's financial health check has awarded Wolf & Badger Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 8 measures and has 3 areas for improvement. Company Health Check FAQs
8 Strong
0 Regular
3 Weak
Size
annual sales of £33.9m, make it larger than the average company (£8.9m)
£33.9m - Wolf & Badger Ltd
£8.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 49%, show it is growing at a faster rate (10.3%)
49% - Wolf & Badger Ltd
10.3% - Industry AVG
Production
with a gross margin of 71.5%, this company has a lower cost of product (48.3%)
71.5% - Wolf & Badger Ltd
48.3% - Industry AVG
Profitability
an operating margin of -2.1% make it less profitable than the average company (6.5%)
-2.1% - Wolf & Badger Ltd
6.5% - Industry AVG
Employees
with 111 employees, this is above the industry average (34)
111 - Wolf & Badger Ltd
34 - Industry AVG
Pay Structure
on an average salary of £51k, the company has a higher pay structure (£42.3k)
£51k - Wolf & Badger Ltd
£42.3k - Industry AVG
Efficiency
resulting in sales per employee of £305.6k, this is more efficient (£203.5k)
£305.6k - Wolf & Badger Ltd
£203.5k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (30 days)
2 days - Wolf & Badger Ltd
30 days - Industry AVG
Creditor Days
its suppliers are paid after 170 days, this is slower than average (33 days)
170 days - Wolf & Badger Ltd
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Wolf & Badger Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 27 weeks, this is more cash available to meet short term requirements (18 weeks)
27 weeks - Wolf & Badger Ltd
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 124.4%, this is a higher level of debt than the average (62.9%)
124.4% - Wolf & Badger Ltd
62.9% - Industry AVG
WOLF & BADGER LTD financials
Wolf & Badger Ltd's latest turnover from December 2023 is £33.9 million and the company has net assets of -£2 million. According to their latest financial statements, Wolf & Badger Ltd has 111 employees and maintains cash reserves of £5.2 million 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 33,920,879 | 29,559,405 | 24,583,735 | 10,322,888 | ||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | 9,663,946 | 9,543,057 | 7,759,475 | 2,824,937 | ||||||||||
| Gross Profit | 24,256,933 | 20,016,348 | 16,824,260 | 7,497,951 | ||||||||||
| Admin Expenses | 24,971,863 | 25,097,507 | 20,108,689 | 8,917,997 | ||||||||||
| Operating Profit | -714,930 | -5,081,159 | -3,284,429 | -1,420,046 | ||||||||||
| Interest Payable | 61,163 | 82,172 | 1,654 | |||||||||||
| Interest Receivable | 2,723 | |||||||||||||
| Pre-Tax Profit | -776,093 | -5,163,331 | -3,286,083 | -1,417,323 | ||||||||||
| Tax | 55,125 | 163,844 | 477,533 | 213,836 | ||||||||||
| Profit After Tax | -720,968 | -4,999,487 | -2,808,550 | -1,203,487 | ||||||||||
| Dividends Paid | ||||||||||||||
| Retained Profit | -720,968 | -4,999,487 | -2,808,550 | -1,203,487 | ||||||||||
| Employee Costs | 5,659,954 | 5,767,968 | 3,764,689 | 2,270,275 | ||||||||||
| Number Of Employees | 111 | 126 | 75 | 51 | 52 | 33 | 27 | 28 | 20 | |||||
| EBITDA* | -491,819 | -4,898,810 | -2,994,900 | -1,282,840 |
* 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 868,202 | 1,072,915 | 553,668 | 565,297 | 711,314 | 440,038 | 213,134 | 272,196 | 329,577 | 366,076 | 410,947 | 488,939 | 221,806 | 217,491 |
| Intangible Assets | 157,236 | 206,132 | 211,819 | 178,307 | 145,116 | 123,513 | 170,759 | 195,184 | 195,906 | 101,941 | 53,164 | 24,426 | 19,462 | |
| Investments & Other | ||||||||||||||
| Debtors (Due After 1 year) | ||||||||||||||
| Total Fixed Assets | 1,025,438 | 1,279,047 | 765,487 | 743,604 | 856,430 | 563,551 | 383,893 | 467,380 | 525,483 | 468,017 | 464,111 | 488,939 | 246,232 | 236,953 |
| Stock & work in progress | 5,000 | 35,000 | 24,221 | |||||||||||
| Trade Debtors | 264,061 | 426,450 | 300,936 | 319,656 | 193,476 | 9,717 | 11,849 | 77,886 | 41,599 | 402,030 | 271,747 | 263,087 | 133,623 | 96,012 |
| Group Debtors | 616,468 | 407,861 | ||||||||||||
| Misc Debtors | 1,613,132 | 1,854,690 | 1,687,375 | 916,779 | 642,138 | 658,951 | 424,707 | 174,921 | 205,506 | |||||
| Cash | 5,212,279 | 4,008,906 | 5,986,671 | 3,245,576 | 3,101,494 | 556,350 | 135,535 | 501,299 | 108,153 | 137,966 | 127,218 | 39,309 | 613,733 | 22,826 |
| misc current assets | ||||||||||||||
| total current assets | 7,089,472 | 6,290,046 | 7,974,982 | 4,482,011 | 3,937,108 | 1,225,018 | 1,188,559 | 1,161,967 | 355,258 | 539,996 | 403,965 | 337,396 | 771,577 | 118,838 |
| total assets | 8,114,910 | 7,569,093 | 8,740,469 | 5,225,615 | 4,793,538 | 1,788,569 | 1,572,452 | 1,629,347 | 880,741 | 1,008,013 | 868,076 | 826,335 | 1,017,809 | 355,791 |
| Bank overdraft | ||||||||||||||
| Bank loan | ||||||||||||||
| Trade Creditors | 4,502,018 | 3,517,256 | 130,462 | 291,515 | 154,930 | 250,689 | 208,164 | 314,392 | 125,074 | 222,184 | 69,867 | 46,353 | 38,175 | 23,490 |
| Group/Directors Accounts | ||||||||||||||
| other short term finances | 253,613 | 956,678 | ||||||||||||
| hp & lease commitments | ||||||||||||||
| other current liabilities | 5,258,093 | 4,461,036 | 7,087,006 | 3,320,736 | 2,011,152 | 1,529,246 | 826,098 | 429,795 | 145,387 | |||||
| total current liabilities | 10,013,724 | 8,934,970 | 7,217,468 | 3,612,251 | 2,166,082 | 1,779,935 | 1,034,262 | 744,187 | 270,461 | 222,184 | 69,867 | 46,353 | 38,175 | 23,490 |
| loans | 78,666 | 86,454 | 85,520 | 141,685 | ||||||||||
| hp & lease commitments | ||||||||||||||
| Accruals and Deferred Income | ||||||||||||||
| other liabilities | 228,280 | 100,000 | 100,000 | |||||||||||
| provisions | ||||||||||||||
| total long term liabilities | 78,666 | 86,454 | 85,520 | 141,685 | 228,280 | 100,000 | 100,000 | |||||||
| total liabilities | 10,092,390 | 9,021,424 | 7,302,988 | 3,753,936 | 2,166,082 | 1,779,935 | 1,034,262 | 744,187 | 270,461 | 222,184 | 69,867 | 274,633 | 138,175 | 123,490 |
| net assets | -1,977,480 | -1,452,331 | 1,437,481 | 1,471,679 | 2,627,456 | 8,634 | 538,190 | 885,160 | 610,280 | 785,829 | 798,209 | 551,702 | 879,634 | 232,301 |
| total shareholders funds | -1,977,480 | -1,452,331 | 1,437,481 | 1,471,679 | 2,627,456 | 8,634 | 538,190 | 885,160 | 610,280 | 785,829 | 798,209 | 551,702 | 879,634 | 232,301 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | -714,930 | -5,081,159 | -3,284,429 | -1,420,046 | ||||||||||
| Depreciation | 174,456 | 129,716 | 235,216 | 121,949 | 59,037 | 59,336 | 59,805 | 59,479 | 55,810 | 54,591 | 52,042 | 48,285 | 8,504 | 8,504 |
| Amortisation | 48,655 | 52,633 | 54,313 | 15,257 | 58,832 | 58,788 | 55,710 | 53,053 | 2,163 | 2,163 | ||||
| Tax | 55,125 | 163,844 | 477,533 | 213,836 | ||||||||||
| Stock | -5,000 | -30,000 | 10,779 | 24,221 | ||||||||||
| Debtors | -403,947 | 292,829 | 751,876 | 400,821 | 166,946 | -384,356 | 392,356 | 413,563 | -154,925 | 130,283 | 8,660 | 129,464 | 37,611 | 96,012 |
| Creditors | 984,762 | 3,386,794 | -161,053 | 136,585 | -95,759 | 42,525 | -106,228 | 189,318 | -97,110 | 152,317 | 23,514 | 8,178 | 14,685 | 23,490 |
| Accruals and Deferred Income | 797,057 | -2,625,970 | 3,766,270 | 1,309,584 | 481,906 | 703,148 | 396,303 | 284,408 | 145,387 | |||||
| Deferred Taxes & Provisions | ||||||||||||||
| Cash flow from operations | 1,749,072 | -4,266,971 | 335,974 | -23,656 | ||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | ||||||||||||||
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | ||||||||||||||
| Group/Directors Accounts | ||||||||||||||
| Other Short Term Loans | -703,065 | 956,678 | ||||||||||||
| Long term loans | -7,788 | 934 | -56,165 | 141,685 | ||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||||
| other long term liabilities | -228,280 | 128,280 | 100,000 | |||||||||||
| share issue | ||||||||||||||
| interest | -61,163 | -82,172 | -1,654 | 2,723 | ||||||||||
| cash flow from financing | -576,197 | 2,985,115 | 2,716,533 | 192,118 | ||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 1,203,373 | -1,977,765 | 2,741,095 | 144,082 | 2,545,144 | 420,815 | -365,764 | 393,146 | -29,813 | 10,748 | 87,909 | -574,424 | 590,907 | 22,826 |
| overdraft | ||||||||||||||
| change in cash | 1,203,373 | -1,977,765 | 2,741,095 | 144,082 | 2,545,144 | 420,815 | -365,764 | 393,146 | -29,813 | 10,748 | 87,909 | -574,424 | 590,907 | 22,826 |
wolf & badger ltd Credit Report and Business Information
Wolf & Badger Ltd Competitor Analysis
Perform a competitor analysis for wolf & badger ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other large companies, companies in EC4R area or any other competitors across 12 key performance metrics.
wolf & badger ltd Ownership
WOLF & BADGER LTD group structure
Wolf & Badger Ltd has 1 subsidiary company.
wolf & badger ltd directors
Wolf & Badger Ltd currently has 7 directors. The longest serving directors include Mr George Graham (Aug 2009) and Mr Henry Graham (Aug 2009).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr George Graham | United Kingdom | 39 years | Aug 2009 | - | Director |
| Mr Henry Graham | 44 years | Aug 2009 | - | Director | |
| Dr Malcolm King | 49 years | Feb 2019 | - | Director | |
| Mr Richard Pennycook | United Kingdom | 61 years | Nov 2021 | - | Director |
| Mr Richard Pennycook | United Kingdom | 61 years | Nov 2021 | - | Director |
| Mr Dominic Rose | 42 years | Nov 2021 | - | Director | |
| Ms Diana Hunter | England | 57 years | Nov 2021 | - | Director |
P&L
December 2023turnover
33.9m
+15%
operating profit
-714.9k
-86%
gross margin
71.6%
+5.6%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-2m
+0.36%
total assets
8.1m
+0.07%
cash
5.2m
+0.3%
net assets
Total assets minus all liabilities
Similar Companies
wolf & badger ltd company details
company number
06980629
Type
Private limited with Share Capital
industry
47770 - Retail sale of watches and jewellery in specialised stores
70229 - Management consultancy activities (other than financial management)
47710 - Retail sale of clothing in specialised stores
incorporation date
August 2009
age
16
incorporated
UK
ultimate parent company
accounts
Group
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
DELOITTE LLP
address
10 queen street place, london, EC4R 1AG
Bank
-
Legal Advisor
-
wolf & badger 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 found 4 charges/mortgages relating to wolf & badger ltd. Currently there are 1 open charges and 3 have been satisfied in the past.
wolf & badger 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 WOLF & BADGER LTD. This can take several minutes, an email will notify you when this has completed.
wolf & badger ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
