Nailsworth Limited

POWER SEARCH PRICING

SOLUTIONS

nailsworth limited Company Information

Company Number

07126995

Next Accounts

Dec 2025

Directors

James Chamberlain

Jasper Chamberlain

View All

Shareholders

trustee of the e j chamberlain 1997 trust

james edward chamberlain

View All

Group Structure

View All

Industry

Non-trading company

Registered Address

avening road nailsworth, stroud, glos., GL6 0BS

Website

http://eachamberlain.co.uk

nailsworth limited Estimated Valuation

£22.3m

Pomanda estimates the enterprise value of NAILSWORTH LIMITED at £22.3m based on Net Assets of £17.1m and 1.31x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Nailsworth Limited is a live company located in glos., GL6 0BS with a Companies House number of 07126995. It operates in the non-trading company sector, SIC Code 74990. Founded in January 2010, it's largest shareholder is trustee of the e j chamberlain 1997 trust with a 39.7% stake. Nailsworth Limited is a established, small sized company, Pomanda has estimated its turnover at £1.2m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Nailsworth Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

2 Strong

3 Regular

6 Weak

Size

annual sales of £1.2m, make it smaller than the average company (£2.6m)

Growth

3 year (CAGR) sales growth of -58%, show it is growing at a slower rate (6.7%)

EXPORT

Nailsworth Limited's latest turnover from March 2024 is estimated at £1.2 million and the company has net assets of £17.1 million. According to their latest financial statements, we estimate that Nailsworth Limited has 9 employees and maintains cash reserves of £489.4 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
Turnover	1,216,972	976,707	1,800,112	16,704,791	26,907,899	36,993,338	32,215,129	3,916,906	5,672,818	4,751,066	4,275,000	4,079,527	6,393,604	3,044,676
Other Income Or Grants
Cost Of Sales	795,681	628,468	1,217,131	11,360,446	17,924,417	24,552,484	21,534,251	2,635,732	3,823,116	3,168,997	2,896,662	2,734,576	4,312,512	2,066,187
Gross Profit	421,292	348,239	582,982	5,344,345	8,983,481	12,440,854	10,680,878	1,281,173	1,849,702	1,582,070	1,378,337	1,344,951	2,081,092	978,489
Admin Expenses	-3,808,760	1,707,272	-286,243	4,519,749	-8,142,118	11,756,396	10,448,600	294,553	1,901,680	1,637,093	1,527,321	1,627,571	2,069,476	1,037,054
Operating Profit	4,230,052	-1,359,033	869,225	824,596	17,125,599	684,458	232,278	986,620	-51,978	-55,023	-148,984	-282,620	11,616	-58,565
Interest Payable	335,276	336,332	115,798	71,675	149,450	86,063				3,057	12,353	55,123	66,996	21,168
Interest Receivable	68,058	96,787	17,801	1,461	682	4,595	1,226	68	253	204	206	1,142	1,027	14
Pre-Tax Profit	3,962,835	-1,598,578	771,228	754,381	16,976,831	602,990	233,504	986,688	-51,725	-57,876	-161,130	-336,601	-54,353	-79,720
Tax	-990,709		-146,533	-143,332	-3,225,598	-114,568	-44,366	-197,337
Profit After Tax	2,972,126	-1,598,578	624,695	611,049	13,751,233	488,422	189,138	789,350	-51,725	-57,876	-161,130	-336,601	-54,353	-79,720
Dividends Paid
Retained Profit	2,972,126	-1,598,578	624,695	611,049	13,751,233	488,422	189,138	789,350	-51,725	-57,876	-161,130	-336,601	-54,353	-79,720
Employee Costs	357,231	305,133	539,780	4,976,062	7,455,297	10,575,962	8,962,782	1,091,978	1,542,625	1,280,311	1,132,939	1,100,765	1,672,313	804,378
Number Of Employees	9	8	15	141	214	305	267	34	49	40	36	35	54	26
EBITDA*	4,242,672	-1,345,258	876,866	829,612	17,126,949	685,358	232,278	986,620	-51,978	-55,023	-148,984	-282,620	11,616	-58,565

* 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
Tangible Assets	32,035	44,655	10,717	18,358	4,500	5,850
Intangible Assets
Investments & Other	18,900,000	14,812,535	16,414,265	16,348,572	16,325,357	16,318,079	16,281,040	1,995,800	1,995,800	1,995,800	1,995,800	2,049,000	2,049,000	2,049,000
Debtors (Due After 1 year)	1,141,003	304,928	259,043
Total Fixed Assets	20,073,038	15,162,118	16,684,025	16,366,930	16,329,857	16,323,929	16,281,040	1,995,800	1,995,800	1,995,800	1,995,800	2,049,000	2,049,000	2,049,000
Stock & work in progress
Trade Debtors	182,365	182,173	324,838	2,166,329	3,580,451	602,203	129,848	43,265	43,265	43,265	43,265	89,126
Group Debtors	389,173	414,487	415,456
Misc Debtors	550,280	215,510	152,667
Cash	489,377	2,103,320	2,451,345	2,295,598	625,672	738,561	486,722	3,731	50,540	50,552	31,022	51,565	405,395	5,406
misc current assets
total current assets	1,611,195	2,915,490	3,344,306	4,461,927	4,206,123	1,340,764	616,570	46,996	93,805	93,817	74,287	140,691	405,395	5,406
total assets	21,684,233	18,077,608	20,028,331	20,828,857	20,535,980	17,664,693	16,897,610	2,042,796	2,089,605	2,089,617	2,070,087	2,189,691	2,454,395	2,054,406
Bank overdraft			298,000
Bank loan	304,889	299,720
Trade Creditors	60,699	9,060	68,731	2,307,490	3,699,242	14,379,188	13,900,527	1,566,986	2,191,262	1,935,251	1,659,814	1,426,332	1,168,380	534,772
Group/Directors Accounts		6,382	6,382
other short term finances
hp & lease commitments			906
other current liabilities	563,055	579,359	570,471
total current liabilities	928,643	894,521	944,490	2,307,490	3,699,242	14,379,188	13,900,527	1,566,986	2,191,262	1,935,251	1,659,814	1,426,332	1,168,380	534,772
loans	2,524,049	2,831,798	3,133,055		2,350,000	2,550,000					94,061	286,017	1,410,088	651,337
hp & lease commitments
Accruals and Deferred Income
other liabilities	227,385	227,385	227,385	3,421,448			2,750,000	417,865	629,748	834,046	938,016	938,016		938,017
provisions	908,126		919	2,132
total long term liabilities	3,659,560	3,059,183	3,361,359	3,423,580	2,350,000	2,550,000	2,750,000	417,865	629,748	834,046	1,032,077	1,224,033	1,410,088	1,589,354
total liabilities	4,588,203	3,953,704	4,305,849	5,731,070	6,049,242	16,929,188	16,650,527	1,984,851	2,821,010	2,769,297	2,691,891	2,650,365	2,578,468	2,124,126
net assets	17,096,030	14,123,904	15,722,482	15,097,787	14,486,738	735,505	247,083	57,945	-731,405	-679,680	-621,804	-460,674	-124,073	-69,720
total shareholders funds	17,096,030	14,123,904	15,722,482	15,097,787	14,486,738	735,505	247,083	57,945	-731,405	-679,680	-621,804	-460,674	-124,073	-69,720

	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
Operating Activities
Operating Profit	4,230,052	-1,359,033	869,225	824,596	17,125,599	684,458	232,278	986,620	-51,978	-55,023	-148,984	-282,620	11,616	-58,565
Depreciation	12,620	13,775	7,641	5,016	1,350	900
Amortisation
Tax	-990,709		-146,533	-143,332	-3,225,598	-114,568	-44,366	-197,337
Stock
Debtors	1,145,723	-34,906	-1,014,325	-1,414,122	2,978,248	472,355	86,583				-45,861	89,126
Creditors	51,639	-59,671	-2,238,759	-1,391,752	-10,679,946	478,661	12,333,541	-624,276	256,011	275,437	233,482	257,952	633,608	534,772
Accruals and Deferred Income	-16,304	8,888	570,471
Deferred Taxes & Provisions	908,126	-919	-1,213	2,132
Cash flow from operations	3,049,701	-1,362,054	75,157	710,782	243,157	577,096	12,434,870	165,007	204,033	220,414	130,359	-113,794	645,224	476,207
Investing Activities
capital expenditure		-47,713		-18,874		-6,750
Change in Investments	4,087,465	-1,601,730	65,693	23,215	7,278	37,039	14,285,240				-53,200			2,049,000
cash flow from investments	-4,087,465	1,554,017	-65,693	-42,089	-7,278	-43,789	-14,285,240				53,200			-2,049,000
Financing Activities
Bank loans	5,169	299,720
Group/Directors Accounts	-6,382		6,382
Other Short Term Loans
Long term loans	-307,749	-301,257	3,133,055	-2,350,000	-200,000	2,550,000				-94,061	-191,956	-1,124,071	758,751	651,337
Hire Purchase and Lease Commitments		-906	906
other long term liabilities			-3,194,063	3,421,448		-2,750,000	2,332,135	-211,883	-204,298	-103,970		938,016	-938,017	938,017
share issue														10,000
interest	-267,218	-239,545	-97,997	-70,214	-148,768	-81,468	1,226	68	253	-2,853	-12,147	-53,981	-65,969	-21,154
cash flow from financing	-576,180	-241,988	-151,717	1,001,234	-348,768	-281,468	2,333,361	-211,815	-204,045	-200,884	-204,103	-240,036	-245,235	1,578,200
cash and cash equivalents
cash	-1,613,943	-348,025	155,747	1,669,926	-112,889	251,839	482,991	-46,809	-12	19,530	-20,543	-353,830	399,989	5,406
overdraft		-298,000	298,000
change in cash	-1,613,943	-50,025	-142,253	1,669,926	-112,889	251,839	482,991	-46,809	-12	19,530	-20,543	-353,830	399,989	5,406

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for nailsworth limited. Get real-time insights into nailsworth 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 nailsworth limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in GL6 area or any other competitors across 12 key performance metrics.

NAILSWORTH LIMITED group structure

Nailsworth Limited has 1 subsidiary company.

Ultimate parent company

NAILSWORTH LIMITED

07126995

1 subsidiary

E.A. CHAMBERLAIN (HOLDINGS) LIMITED

00168321

NAILSWORTH LIMITED Shareholders

trustee of the e j chamberlain 1997 trust	39.69%
james edward chamberlain	32.27%
trustee of the e j chamberlain no1 trust	14.53%
trustee of the e j chamberlain no2 trust	13.33%
jasper edward henry chamberlain	0.18%

Nailsworth Limited currently has 3 directors. The longest serving directors include Mr James Chamberlain (Jan 2010) and Mr Jasper Chamberlain (Apr 2013).

officer	country	age	start	end	role
Mr James Chamberlain	United Kingdom	66 years	Jan 2010	-	Director
Mr Jasper Chamberlain	United Kingdom	32 years	Apr 2013	-	Director
Mr Hector Chamberlain		27 years	Feb 2019	-	Director

P&L

March 2024

turnover

1.2m

+25%

operating profit

4.2m

gross margin

34.7%

-2.91%

turnover

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

Balance Sheet

March 2024

net assets

17.1m

+0.21%

total assets

21.7m

+0.2%

cash

489.4k

-0.77%

net assets

Total assets minus all liabilities

Similar Companies

calvert uk holding company limited

cwbc properties (bp1) limited

zenith enterprises limited

1.5

swiis international limited

3.5

bpl (holdings) limited

company number

07126995

Type

Private limited with Share Capital

industry

74990 - Non-trading company

incorporation date

January 2010

ultimate parent company

None

previous names

chamberlain shareholdingco limited (January 2018)

address

avening road nailsworth, stroud, glos., GL6 0BS

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

nailsworth limited Company Information

nailsworth limited Estimated Valuation

nailsworth limited Estimated Valuation

nailsworth limited Estimated Valuation

Nailsworth Limited Overview

Nailsworth Limited Health Check

NAILSWORTH LIMITED financials

nailsworth limited Credit Report and Business Information

Nailsworth Limited Competitor Analysis

nailsworth limited Ownership

nailsworth limited directors

nailsworth limited company details

nailsworth limited Charges & Mortgages

nailsworth limited Capital Raised & Share Issues BETA

nailsworth limited Companies House Filings - See Documents