Blackwood Design Limited

POWER SEARCH PRICING

SOLUTIONS

blackwood design limited Company Information

Live

EstablishedMicroHigh

Company Number

07161785

Website

www.weareblackwood.com

Registered Address

5 drakes heath, lowestoft, suffolk, NR32 2QQ

Industry

Other information technology and computer service activities

Business and domestic software development

Telephone

01273732246

Next Accounts Due

November 2025

Group Structure

View All

Directors

Simon Blackwood14 Years

Kirsty Blackwood7 Years

Shareholders

simon blackwood 75%

kirsty blackwood 25%

blackwood design limited Estimated Valuation

£89.1k

Pomanda estimates the enterprise value of BLACKWOOD DESIGN LIMITED at £89.1k based on a Turnover of £155.7k and 0.57x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Blackwood Design Limited is a live company located in suffolk, NR32 2QQ with a Companies House number of 07161785. It operates in the business and domestic software development sector, SIC Code 62012. Founded in February 2010, it's largest shareholder is simon blackwood with a 75% stake. Blackwood Design Limited is a established, micro sized company, Pomanda has estimated its turnover at £155.7k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Blackwood Design Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £155.7k, make it smaller than the average company (£4.3m)

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (9.3%)

EXPORT

Blackwood Design Limited's latest turnover from February 2024 is estimated at £155.7 thousand and the company has net assets of £13.6 thousand. According to their latest financial statements, Blackwood Design Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011
Turnover	155,699	116,209	112,211	98,662	117,989	76,051	72,436	66,355	4,973	4,262	11,773	18,713	0	47,284
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	103,217	76,583	72,039	64,798	77,603	50,063	47,359	42,094	3,202	2,684	7,499	11,382	0	28,880
Gross Profit	52,482	39,625	40,173	33,864	40,386	25,988	25,076	24,261	1,771	1,579	4,273	7,332	0	18,404
Admin Expenses	34,306	39,619	42,081	31,547	40,402	26,502	24,356	24,311	1,827	1,607	4,222	7,493	-11	18,222
Operating Profit	18,176	6	-1,908	2,317	-16	-514	720	-50	-56	-28	51	-161	11	182
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	6	24	21	23	23	10	0
Pre-Tax Profit	18,176	6	-1,908	2,317	-16	-514	720	-44	-32	-7	74	-138	20	182
Tax	-4,544	-1	0	-440	0	0	-137	0	0	0	-17	0	-5	-51
Profit After Tax	13,632	5	-1,908	1,877	-16	-514	583	-44	-32	-7	57	-138	15	131
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	13,632	5	-1,908	1,877	-16	-514	583	-44	-32	-7	57	-138	15	131
Employee Costs	134,043	131,820	125,329	117,131	117,410	59,066	56,357	55,155	53,590	53,673	53,277	51,456	0	49,415
Number Of Employees	2	2	2	2	2	1	1	1	1	1	1	1	0	1
EBITDA*	18,176	6	-1,908	2,317	-16	-514	720	-50	-56	-28	8,051	7,839	8,011	8,182

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011
Tangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	8,000	16,000	24,000	32,000
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	0	0	0	0	0	0	0	0	0	8,000	16,000	24,000	32,000
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	46,339	29,512	28,649	23,064	29,508	23,998	23,186	19,798	0	0	0	0	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	4,777	4,657	3,752	5,466	3,885	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	5,037
total current assets	46,339	29,512	28,649	23,064	29,508	23,998	23,186	19,798	4,777	4,657	3,752	5,466	3,885	5,037
total assets	46,339	29,512	28,649	23,064	29,508	23,998	23,186	19,798	4,777	4,657	11,752	21,466	27,885	37,037
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	22,140	15,150	5,258	737	29,473	23,947	22,621	19,816	4,747	4,595	11,683	21,454	0	36,905
Group/Directors Accounts	0	0	4,554	0	0	0	0	0	0	0	0	0	0	0
other short term finances	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
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	22,140	15,150	9,812	737	29,473	23,947	22,621	19,816	4,747	4,595	11,683	21,454	0	36,905
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	500	875	0	0	0	0	0	0	0	0	0	0
other liabilities	10,558	14,353	18,333	19,540	0	0	0	0	0	0	0	0	27,738	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	10,558	14,353	18,833	20,415	0	0	0	0	0	0	0	0	27,738	0
total liabilities	32,698	29,503	28,645	21,152	29,473	23,947	22,621	19,816	4,747	4,595	11,683	21,454	27,738	36,905
net assets	13,641	9	4	1,912	35	51	565	-18	30	62	69	12	147	132
total shareholders funds	13,641	9	4	1,912	35	51	565	-18	30	62	69	12	147	132

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011
Operating Activities
Operating Profit	18,176	6	-1,908	2,317	-16	-514	720	-50	-56	-28	51	-161	11	182
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	8,000	8,000	8,000	8,000
Tax	-4,544	-1	0	-440	0	0	-137	0	0	0	-17	0	-5	-51
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	16,827	863	5,585	-6,444	5,510	812	3,388	19,798	0	0	0	0	0	0
Creditors	6,990	9,892	4,521	-28,736	5,526	1,326	2,805	15,069	152	-7,088	-9,771	21,454	-36,905	36,905
Accruals and Deferred Income	0	-500	-375	875	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	3,795	8,534	-3,347	-19,540	0	0	0	-4,779	96	-7,116	-1,737	29,293	-28,899	45,036
Investing Activities
capital expenditure	0	0	0	0	0	0	0	0	0	8,000	0	0	0	-40,000
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	0	0	0	0	8,000	0	0	0	-40,000
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	-4,554	4,554	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	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	-3,795	-3,980	-1,207	19,540	0	0	0	0	0	0	0	-27,738	27,738	0
share issue	0	0	0	0	0	0	0	-4	0	0	0	3	0	1
interest	0	0	0	0	0	0	0	6	24	21	23	23	10	0
cash flow from financing	-3,795	-8,534	3,347	19,540	0	0	0	2	24	21	23	-27,712	27,748	1
cash and cash equivalents
cash	0	0	0	0	0	0	0	-4,777	120	905	-1,714	1,581	3,885	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-4,777	120	905	-1,714	1,581	3,885	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for blackwood design limited. Get real-time insights into blackwood design 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 blackwood design limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in NR32 area or any other competitors across 12 key performance metrics.

BLACKWOOD DESIGN LIMITED group structure

Blackwood Design Limited has no subsidiary companies.

Ultimate parent company

BLACKWOOD DESIGN LIMITED

07161785

BLACKWOOD DESIGN LIMITED Shareholders

simon blackwood	75%
kirsty blackwood	25%

Blackwood Design Limited currently has 2 directors. The longest serving directors include Mr Simon Blackwood (Feb 2010) and Mrs Kirsty Blackwood (Feb 2017).

officer	country	age	start	end	role
Mr Simon Blackwood	England	50 years	Feb 2010	-	Director
Mrs Kirsty Blackwood	England	49 years	Feb 2017	-	Director

P&L

February 2024

turnover

155.7k

+34%

operating profit

18.2k

gross margin

33.8%

-1.15%

turnover

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

Balance Sheet

February 2024

net assets

13.6k

+1514.67%

total assets

46.3k

+0.57%

cash

net assets

Total assets minus all liabilities

Similar Companies

xenica limited

ram business consulting services ltd

sandbar design limited

didici limited

ghananeel it limited

company number

07161785

Type

Private limited with Share Capital

industry

62090 - Other information technology and computer service activities

62012 - Business and domestic software development

incorporation date

February 2010

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

last accounts submitted

February 2024

address

5 drakes heath, lowestoft, suffolk, NR32 2QQ

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 blackwood design limited.

blackwood design limited Company Information

blackwood design limited Estimated Valuation

blackwood design limited Estimated Valuation

blackwood design limited Estimated Valuation

Blackwood Design Limited Overview

Blackwood Design Limited Health Check

BLACKWOOD DESIGN LIMITED financials

blackwood design limited Credit Report and Business Information

Blackwood Design Limited Competitor Analysis

blackwood design limited Ownership

blackwood design limited directors

blackwood design limited company details

blackwood design limited Charges & Mortgages

blackwood design limited Companies House Filings - See Documents