a & pj wrench limited
a & pj wrench limited Company Information
Company Number
07636460
Website
-Registered Address
68 high street, tarporley, cheshire, CW6 0AT
Industry
Raising of dairy cattle
Telephone
-
Next Accounts Due
February 2025
Group Structure
View All
Shareholders
andrew wrench 51%
pamela jane wrench 49%
a & pj wrench limited Estimated Valuation
Pomanda estimates the enterprise value of A & PJ WRENCH LIMITED at £132.2k based on a Turnover of £419k and 0.32x industry multiple (adjusted for size and gross margin).
a & pj wrench limited Estimated Valuation
Pomanda estimates the enterprise value of A & PJ WRENCH LIMITED at £585.2k based on an EBITDA of £128.8k and a 4.54x industry multiple (adjusted for size and gross margin).
a & pj wrench limited Estimated Valuation
Pomanda estimates the enterprise value of A & PJ WRENCH LIMITED at £840k based on Net Assets of £562.2k and 1.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
A & Pj Wrench Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
A & Pj Wrench Limited Overview
A & Pj Wrench Limited is a live company located in cheshire, CW6 0AT with a Companies House number of 07636460. It operates in the raising of dairy cattle sector, SIC Code 01410. Founded in May 2011, it's largest shareholder is andrew wrench with a 51% stake. A & Pj Wrench Limited is a established, micro sized company, Pomanda has estimated its turnover at £419k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
A & Pj Wrench Limited Health Check
Pomanda's financial health check has awarded A & Pj Wrench Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
5 Weak
Size
annual sales of £419k, make it smaller than the average company (£1.1m)
- A & Pj Wrench Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (6.1%)
- A & Pj Wrench Limited
6.1% - Industry AVG
Production
with a gross margin of 22.9%, this company has a higher cost of product (28.8%)
- A & Pj Wrench Limited
28.8% - Industry AVG
Profitability
an operating margin of 30.8% make it more profitable than the average company (9.8%)
- A & Pj Wrench Limited
9.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (9)
2 - A & Pj Wrench Limited
9 - Industry AVG
Pay Structure
on an average salary of £24.5k, the company has an equivalent pay structure (£24.5k)
- A & Pj Wrench Limited
£24.5k - Industry AVG
Efficiency
resulting in sales per employee of £209.5k, this is less efficient (£257.8k)
- A & Pj Wrench Limited
£257.8k - Industry AVG
Debtor Days
it gets paid by customers after 73 days, this is later than average (26 days)
- A & Pj Wrench Limited
26 days - Industry AVG
Creditor Days
its suppliers are paid after 174 days, this is slower than average (57 days)
- A & Pj Wrench Limited
57 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- A & Pj Wrench Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - A & Pj Wrench Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 31.8%, this is a lower level of debt than the average (42.2%)
31.8% - A & Pj Wrench Limited
42.2% - Industry AVG
a & pj wrench limited Credit Report and Business Information
A & Pj Wrench Limited Competitor Analysis
Perform a competitor analysis for a & pj wrench limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
a & pj wrench limited Ownership
A & PJ WRENCH LIMITED group structure
A & Pj Wrench Limited has no subsidiary companies.
Ultimate parent company
A & PJ WRENCH LIMITED
07636460
a & pj wrench limited directors
A & Pj Wrench Limited currently has 2 directors. The longest serving directors include Mr Andrew Wrench (May 2011) and Mrs Pamela Wrench (May 2011).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Andrew Wrench | United Kingdom | 68 years | May 2011 | - | Director |
| Mrs Pamela Wrench | United Kingdom | 64 years | May 2011 | - | Director |
A & PJ WRENCH LIMITED financials
A & Pj Wrench Limited's latest turnover from May 2023 is estimated at £419 thousand and the company has net assets of £562.2 thousand. According to their latest financial statements, A & Pj Wrench Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||||
| Other Income Or Grants | ||||||||||||
| Cost Of Sales | ||||||||||||
| Gross Profit | ||||||||||||
| Admin Expenses | ||||||||||||
| Operating Profit | ||||||||||||
| Interest Payable | ||||||||||||
| Interest Receivable | ||||||||||||
| Pre-Tax Profit | ||||||||||||
| Tax | ||||||||||||
| Profit After Tax | ||||||||||||
| Dividends Paid | ||||||||||||
| Retained Profit | ||||||||||||
| Employee Costs | ||||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 547,981 | 749,491 | 768,841 | 805,506 | 842,321 | 706,582 | 750,172 | 773,455 | 867,252 | 662,934 | 383,244 | 304,612 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132,978 | 132,978 | 132,978 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 2,334 | 4,569 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 547,981 | 749,491 | 768,841 | 805,506 | 842,321 | 706,582 | 750,172 | 773,455 | 867,252 | 796,012 | 518,556 | 442,159 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,350 | 30,875 | 242,124 | 247,274 | 193,471 |
| Trade Debtors | 84,797 | 78,983 | 32,240 | 34,637 | 16,081 | 17,059 | 21,490 | 1,273 | 2,386 | 87,182 | 34,078 | 29,248 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 192,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 276,922 | 78,983 | 32,240 | 34,637 | 16,081 | 17,059 | 21,490 | 16,623 | 33,261 | 329,306 | 281,352 | 222,719 |
| total assets | 824,903 | 828,474 | 801,081 | 840,143 | 858,402 | 723,641 | 771,662 | 790,078 | 900,513 | 1,125,318 | 799,908 | 664,878 |
| Bank overdraft | 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 |
| Trade Creditors | 154,168 | 153,629 | 84,722 | 208,440 | 696,986 | 602,906 | 726,492 | 732,705 | 849,523 | 941,564 | 673,725 | 585,846 |
| Group/Directors Accounts | 0 | 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 |
| hp & lease commitments | 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 |
| total current liabilities | 154,168 | 153,629 | 84,722 | 208,440 | 696,986 | 602,906 | 726,492 | 732,705 | 849,523 | 941,564 | 673,725 | 585,846 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 108,519 | 209,258 | 397,652 | 400,477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49,358 | 44,493 | 48,573 | 21,154 | 23,196 |
| total long term liabilities | 108,519 | 209,258 | 397,652 | 400,477 | 0 | 0 | 0 | 49,358 | 44,493 | 48,573 | 21,154 | 23,196 |
| total liabilities | 262,687 | 362,887 | 482,374 | 608,917 | 696,986 | 602,906 | 726,492 | 782,063 | 894,016 | 990,137 | 694,879 | 609,042 |
| net assets | 562,216 | 465,587 | 318,707 | 231,226 | 161,416 | 120,735 | 45,170 | 8,015 | 6,497 | 135,181 | 105,029 | 55,836 |
| total shareholders funds | 562,216 | 465,587 | 318,707 | 231,226 | 161,416 | 120,735 | 45,170 | 8,015 | 6,497 | 135,181 | 105,029 | 55,836 |
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | ||||||||||||
| Depreciation | 59,855 | 65,880 | 43,851 | 12,999 | 14,169 | |||||||
| Amortisation | 0 | 0 | 0 | 0 | ||||||||
| Tax | ||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | -15,350 | -15,525 | -211,249 | -5,150 | 53,803 | 193,471 |
| Debtors | 197,939 | 46,743 | -2,397 | 18,556 | -978 | -4,431 | 20,217 | -1,113 | -84,796 | 53,104 | 4,830 | 29,248 |
| Creditors | 539 | 68,907 | -123,718 | -488,546 | 94,080 | -123,586 | -6,213 | -116,818 | -92,041 | 267,839 | 87,879 | 585,846 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | -49,358 | 4,865 | -4,080 | 27,419 | -2,042 | 23,196 |
| Cash flow from operations | ||||||||||||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | -2,234 | -2,235 | 4,569 |
| cash flow from investments | ||||||||||||
| Financing Activities | ||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 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 |
| Long term loans | 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 |
| other long term liabilities | -100,739 | -188,394 | -2,825 | 400,477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||
| interest | ||||||||||||
| cash flow from financing | ||||||||||||
| cash and cash equivalents | ||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
P&L
May 2023turnover
419k
+34%
operating profit
128.8k
0%
gross margin
22.9%
+2.09%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2023net assets
562.2k
+0.21%
total assets
824.9k
0%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
a & pj wrench limited company details
company number
07636460
Type
Private limited with Share Capital
industry
01410 - Raising of dairy cattle
incorporation date
May 2011
age
13
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
68 high street, tarporley, cheshire, CW6 0AT
last accounts submitted
May 2023
a & pj wrench limited 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 1 charges/mortgages relating to a & pj wrench limited. Currently there are 1 open charges and 0 have been satisfied in the past.
a & pj wrench limited Companies House Filings - See Documents
| date | description | view/download |
|---|
