Franchise Food Ltd

POWER SEARCH PRICING

SOLUTIONS

franchise food ltd Company Information

Live

EstablishedMicroDeclining

Company Number

07118316

Website

http://subway.co.uk

Registered Address

109 tottenham court road, london, W1T 5AD

Industry

Other food service activities

Telephone

02075807609

Next Accounts Due

September 2025

Group Structure

View All

Directors

Mansoor Zafar14 Years

Shareholders

mustafa maqbool shaikh 71.2%

shabbir hashmi 14.6%

View All

franchise food ltd Estimated Valuation

£116.6k

Pomanda estimates the enterprise value of FRANCHISE FOOD LTD at £116.6k based on a Turnover of £254.1k and 0.46x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Franchise Food Ltd is a live company located in london, W1T 5AD with a Companies House number of 07118316. It operates in the other food services sector, SIC Code 56290. Founded in January 2010, it's largest shareholder is mustafa maqbool shaikh with a 71.2% stake. Franchise Food Ltd is a established, micro sized company, Pomanda has estimated its turnover at £254.1k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Franchise Food Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

2 Strong

2 Regular

7 Weak

Size

annual sales of £254.1k, make it smaller than the average company (£3.8m)

Growth

3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (10.4%)

EXPORT

Franchise Food Ltd's latest turnover from December 2023 is estimated at £254.1 thousand and the company has net assets of -£330.2 thousand. According to their latest financial statements, Franchise Food Ltd has 5 employees and maintains cash reserves of £123 thousand 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	Jan 2012	Jan 2011
Turnover	254,084	561,612	608,528	375,672	148,621	0	162,155	275,433	711,100	742,358	8,248,193	4,123,208	3,533,029	292,626
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	190,398	411,993	452,903	279,534	106,871	0	115,569	195,293	525,825	560,203	5,606,337	3,134,794	2,404,347	199,452
Gross Profit	63,686	149,619	155,625	96,138	41,750	0	46,587	80,140	185,275	182,156	2,641,856	988,414	1,128,682	93,173
Admin Expenses	136,871	243,712	105,924	93,827	109,790	153,437	245,705	258,915	355,284	1,038,267	2,454,475	971,690	1,107,779	99,350
Operating Profit	-73,185	-94,093	49,701	2,311	-68,040	-153,437	-199,118	-178,775	-170,009	-856,111	187,381	16,724	20,903	-6,177
Interest Payable	0	0	0	7,284	16,497	13,500	13,000	14,063	13,000	6,500	9	0	0	0
Interest Receivable	18,139	25,219	1,225	99	242	50	145	94	71	522	0	174	120	63
Pre-Tax Profit	-55,046	-68,874	50,926	-4,874	-84,295	-166,887	-211,973	-192,744	-182,938	-862,089	187,373	16,897	21,023	-6,114
Tax	0	0	-9,676	0	0	0	0	0	0	0	-4,490	-4,055	-5,466	0
Profit After Tax	-55,046	-68,874	41,250	-4,874	-84,295	-166,887	-211,973	-192,744	-182,938	-862,089	182,883	12,842	15,557	-6,114
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-55,046	-68,874	41,250	-4,874	-84,295	-166,887	-211,973	-192,744	-182,938	-862,089	182,883	12,842	15,557	-6,114
Employee Costs	135,065	120,845	117,972	126,356	66,835	0	68,025	198,742	460,843	133,672	1,903,055	934,676	910,260	68,451
Number Of Employees	5	5	5	6	3	0	3	9	20	18	92	47	46	3
EBITDA*	-71,861	-92,826	50,181	2,311	-68,040	-153,437	-199,118	-178,775	-151,426	-856,111	341,961	39,650	47,405	22,806

* 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	Jan 2012	Jan 2011
Tangible Assets	4,803	6,618	6,335	0	0	0	0	8,919	26,332	30,945	522,961	46,206	58,009	67,931
Intangible Assets	0	0	0	0	0	0	0	0	12,000	24,000	100,287	48,000	60,000	72,000
Investments & Other	3,036,293	3,036,293	3,036,293	3,036,293	3,036,293	3,036,293	3,036,293	3,036,293	3,036,293	3,036,293	0	3,036,293	3,036,293	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	3,041,096	3,042,911	3,042,628	3,036,293	3,036,293	3,036,293	3,036,293	3,045,212	3,074,625	3,091,238	623,248	3,130,499	3,154,302	139,931
Stock & work in progress	4,044	1,289	2,573	2,417	3,941	0	0	2,737	5,789	5,611	66,673	5,514	4,759	2,876
Trade Debtors	0	0	0	0	0	0	16,905	0	0	0	1,589	590,269	555,648	17,519
Group Debtors	0	0	0	0	0	84,306	0	0	0	594,062	0	0	0	0
Misc Debtors	533,350	2,463	86,052	104,890	28,415	0	0	25,539	33,737	33,349	678,064	0	0	0
Cash	123,026	602,531	838,550	141,715	55,576	9,066	4,172	53,662	21,298	6,923	201,958	44,253	22,876	25,219
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	660,420	606,283	927,175	249,022	87,932	93,372	21,077	81,938	60,824	639,945	948,284	640,036	583,283	45,614
total assets	3,701,516	3,649,194	3,969,803	3,285,315	3,124,225	3,129,665	3,057,370	3,127,150	3,135,449	3,731,183	1,571,532	3,770,535	3,737,585	185,545
Bank overdraft	0	0	0	0	0	0	0	0	0	200,000	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	31,056	134,145	144,878	64,512	16,936	0	19,076	28,172	34,742	38,707	247,454	413,615	328,132	73,244
Group/Directors Accounts	1,665,941	1,001,490	1,016,037	399,097	279,287	279,587	354,806	225,083	0	597,058	8,100	0	0	0
other short term finances	0	0	0	0	238,806	250,000	150,000	250,000	200,000	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	109,396	99,842	315,649	242,581	55,197	57,600	78,092	110,626	105,386	29,070	397,284	0	0	0
total current liabilities	1,806,393	1,235,477	1,476,564	706,190	590,226	587,187	601,974	613,881	340,128	864,835	652,838	413,615	328,132	73,244
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	2,225,365	2,688,913	2,699,561	2,826,697	2,776,697	2,700,881	2,446,912	2,292,812	2,382,120	2,270,209	0	3,350,000	3,400,000	118,405
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	2,225,365	2,688,913	2,699,561	2,826,697	2,776,697	2,700,881	2,446,912	2,292,812	2,382,120	2,270,209	0	3,350,000	3,400,000	118,405
total liabilities	4,031,758	3,924,390	4,176,125	3,532,887	3,366,923	3,288,068	3,048,886	2,906,693	2,722,248	3,135,044	652,838	3,763,615	3,728,132	191,649
net assets	-330,242	-275,196	-206,322	-247,572	-242,698	-158,403	8,484	220,457	413,201	596,139	918,694	6,920	9,453	-6,104
total shareholders funds	-330,242	-275,196	-206,322	-247,572	-242,698	-158,403	8,484	220,457	413,201	596,139	918,694	6,920	9,453	-6,104

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Jan 2012	Jan 2011
Operating Activities
Operating Profit	-73,185	-94,093	49,701	2,311	-68,040	-153,437	-199,118	-178,775	-170,009	-856,111	187,381	16,724	20,903	-6,177
Depreciation	1,324	1,267	480	0	0	0	0	0	6,583	0	125,438	10,926	14,502	16,983
Amortisation	0	0	0	0	0	0	0	0	12,000	0	29,142	12,000	12,000	12,000
Tax	0	0	-9,676	0	0	0	0	0	0	0	-4,490	-4,055	-5,466	0
Stock	2,755	-1,284	156	-1,524	3,941	0	-2,737	-3,052	178	-61,062	61,159	2,638	1,883	2,876
Debtors	530,887	-83,589	-18,838	76,475	-55,891	67,401	-8,634	-8,198	-593,674	-52,242	89,384	572,750	538,129	17,519
Creditors	-103,089	-10,733	80,366	47,576	16,936	-19,076	-9,096	-6,570	-3,965	-208,747	-166,161	340,371	254,888	73,244
Accruals and Deferred Income	9,554	-215,807	73,068	187,384	-2,403	-20,492	-32,534	5,240	76,316	-368,214	397,284	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-699,038	-234,493	212,621	162,320	-1,557	-260,406	-229,377	-168,855	514,421	-1,319,768	418,051	-199,422	-243,185	75,655
Investing Activities
capital expenditure	491	-1,550	-6,815	0	0	0	8,919	29,413	-1,970	568,303	-683,622	22,799	-4,580	-168,914
Change in Investments	0	0	0	0	0	0	0	0	0	3,036,293	-3,036,293	3,036,293	3,036,293	0
cash flow from investments	491	-1,550	-6,815	0	0	0	8,919	29,413	-1,970	-2,467,990	2,352,671	-3,013,494	-3,040,873	-168,914
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	664,451	-14,547	616,940	119,810	-300	-75,219	129,723	225,083	-597,058	588,958	8,100	0	0	0
Other Short Term Loans	0	0	0	-238,806	-11,194	100,000	-100,000	50,000	200,000	0	0	0	0	0
Long term loans	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
other long term liabilities	-463,548	-10,648	-127,136	50,000	75,816	253,969	154,100	-89,308	111,911	2,270,209	-3,350,000	3,231,595	3,281,595	118,405
share issue	0	0	0	0	0	0	0	0	0	539,534	728,891	182	0	10
interest	18,139	25,219	1,225	-7,185	-16,255	-13,450	-12,855	-13,969	-12,929	-5,978	-9	174	120	63
cash flow from financing	219,042	24	491,029	-76,181	48,067	265,300	170,968	171,806	-298,076	3,392,723	-2,613,018	3,231,951	3,281,715	118,478
cash and cash equivalents
cash	-479,505	-236,019	696,835	86,139	46,510	4,894	-49,490	32,364	14,375	-195,035	157,705	19,034	-2,343	25,219
overdraft	0	0	0	0	0	0	0	0	-200,000	200,000	0	0	0	0
change in cash	-479,505	-236,019	696,835	86,139	46,510	4,894	-49,490	32,364	214,375	-395,035	157,705	19,034	-2,343	25,219

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for franchise food ltd. Get real-time insights into franchise food ltd'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 franchise food ltd by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in W1T area or any other competitors across 12 key performance metrics.

FRANCHISE FOOD LTD group structure

Franchise Food Ltd has 2 subsidiary companies.

Ultimate parent company

FRANCHISE FOOD LTD

07118316

2 subsidiaries

SUB FOOD LIMITED

07409241

NEW ENGLAND FOOD VENTURES LIMITED

07412575

FRANCHISE FOOD LTD Shareholders

mustafa maqbool shaikh	71.2%
shabbir hashmi	14.6%
mansoor zafar	14.2%
shireen zafar	0%

Franchise Food Ltd currently has 1 director, Mr Mansoor Zafar serving since Jan 2010.

officer	country	age	start	end	role
Mr Mansoor Zafar	England	66 years	Jan 2010	-	Director

P&L

December 2023

turnover

254.1k

-55%

operating profit

-73.2k

gross margin

25.1%

-5.92%

turnover

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

Balance Sheet

December 2023

net assets

-330.2k

+0.2%

total assets

3.7m

+0.01%

cash

123k

-0.8%

net assets

Total assets minus all liabilities

Similar Companies

df enterprises ltd

0.5

tenderone bar services limited

tom olliver meat specialist limited

1.5

sophianna's bakery ltd.

0.5

sheppard's flock ltd

1.5

company number

07118316

Type

Private limited with Share Capital

industry

56290 - Other food service activities

incorporation date

January 2010

ultimate parent company

None

previous names

N/A

address

109 tottenham court road, london, W1T 5AD

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 franchise food ltd.

franchise food ltd Company Information

franchise food ltd Estimated Valuation

franchise food ltd Estimated Valuation

franchise food ltd Estimated Valuation

Franchise Food Ltd Overview

Franchise Food Ltd Health Check

FRANCHISE FOOD LTD financials

franchise food ltd Credit Report and Business Information

Franchise Food Ltd Competitor Analysis

franchise food ltd Ownership

franchise food ltd directors

franchise food ltd company details

franchise food ltd Charges & Mortgages

franchise food ltd Companies House Filings - See Documents