Pomanda estimates the enterprise value of THE COUNTRY IRON WORKS LTD at £49.4k based on a Turnover of £214.9k and 0.23x industry multiple (adjusted for size and gross margin).
the country iron works ltdEstimated Valuation
£15.3k
Pomanda estimates the enterprise value of THE COUNTRY IRON WORKS LTD at £15.3k based on an EBITDA of £5.8k and a 2.63x industry multiple (adjusted for size and gross margin).
the country iron works ltdEstimated Valuation
£196.6k
Pomanda estimates the enterprise value of THE COUNTRY IRON WORKS LTD at £196.6k based on Net Assets of £97.1k and 2.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Country Iron Works LtdOverview
The Country Iron Works Ltd is a live company located in shifnal, TF11 8PL with a Companies House number of 07692473. It operates in the retail sale via mail order houses or via internet sector, SIC Code 47910. Founded in July 2011, it's largest shareholder is
anita locke
with a 100% stake. The Country Iron Works Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£214.9k with
low
growth in recent years.
Pomanda's financial health check has awarded The Country Iron Works Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £214.9k, make it smaller than the average company (£334.8k)
£214.9k - The Country Iron Works Ltd
£334.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (2.8%)
1% - The Country Iron Works Ltd
2.8% - Industry AVG
Production
with a gross margin of 19.1%, this company has a higher cost of product (35.8%)
19.1% - The Country Iron Works Ltd
35.8% - Industry AVG
Profitability
an operating margin of 2.7% make it as profitable than the average company (2.7%)
2.7% - The Country Iron Works Ltd
2.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
1 - The Country Iron Works Ltd
5 - Industry AVG
Pay Structure
on an average salary of £30.5k, the company has an equivalent pay structure (£30.5k)
£30.5k - The Country Iron Works Ltd
£30.5k - Industry AVG
Efficiency
resulting in sales per employee of £214.9k, this is more efficient (£164.6k)
£214.9k - The Country Iron Works Ltd
£164.6k - Industry AVG
Debtor Days
it gets paid by customers after 11 days, this is earlier than average (21 days)
11 days - The Country Iron Works Ltd
21 days - Industry AVG
Creditor Days
its suppliers are paid after 250 days, this is slower than average (34 days)
250 days - The Country Iron Works Ltd
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Country Iron Works Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Country Iron Works Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 55.2%, this is a lower level of debt than the average (71.7%)
55.2% - The Country Iron Works Ltd
71.7% - Industry AVG
THE COUNTRY IRON WORKS LTD financials
EXPORT
The Country Iron Works Ltd's latest turnover from August 2024 is estimated at £214.9 thousand and the company has net assets of £97.1 thousand. According to their latest financial statements, we estimate that The Country Iron Works Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Turnover
214,913
200,819
236,266
210,992
323,097
76,296
86,479
169,844
35,565
80,859
41,543
105,210
353,676
Other Income Or Grants
Cost Of Sales
173,947
160,328
187,880
164,224
253,916
58,520
66,677
130,041
27,121
59,645
30,895
74,517
258,199
Gross Profit
40,966
40,491
48,386
46,769
69,182
17,776
19,802
39,803
8,444
21,215
10,648
30,693
95,477
Admin Expenses
35,127
11,134
16,622
28,178
67,962
16,178
44,984
38,794
13,253
11,118
-3,515
16,622
61,214
Operating Profit
5,839
29,357
31,764
18,591
1,220
1,598
-25,182
1,009
-4,809
10,097
14,163
14,071
34,263
Interest Payable
Interest Receivable
57
113
230
181
133
69
Pre-Tax Profit
5,839
29,357
31,764
18,591
1,220
1,598
-25,182
1,065
-4,696
10,328
14,344
14,204
34,333
Tax
-1,460
-7,339
-6,035
-3,532
-232
-304
-202
-2,065
-3,012
-3,267
-8,240
Profit After Tax
4,379
22,018
25,729
15,059
988
1,294
-25,182
863
-4,696
8,262
11,332
10,937
26,093
Dividends Paid
Retained Profit
4,379
22,018
25,729
15,059
988
1,294
-25,182
863
-4,696
8,262
11,332
10,937
26,093
Employee Costs
30,478
27,178
27,231
26,792
51,245
27,629
30,250
28,037
27,448
27,236
27,729
26,700
50,696
Number Of Employees
1
1
1
1
2
1
1
1
1
1
1
1
2
EBITDA*
5,839
29,357
31,764
18,591
1,220
1,598
-25,182
1,009
-4,809
10,097
14,163
14,071
34,263
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Tangible Assets
210,029
210,029
210,029
210,029
210,029
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
210,029
210,029
210,029
210,029
210,029
Stock & work in progress
Trade Debtors
6,637
6,327
4,786
2,455
11,692
31,335
30,180
56,879
8,476
14,883
5,783
16,704
48,635
Group Debtors
Misc Debtors
Cash
45,280
45,354
46,815
25,554
27,769
misc current assets
total current assets
6,637
6,327
4,786
2,455
11,692
31,335
30,180
56,879
53,756
60,237
52,598
42,258
76,404
total assets
216,666
216,356
214,815
212,484
221,721
31,335
30,180
56,879
53,756
60,237
52,598
42,258
76,404
Bank overdraft
Bank loan
Trade Creditors
119,590
123,159
144,136
167,534
191,830
2,432
2,571
4,088
1,826
3,611
4,234
5,226
50,309
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
119,590
123,159
144,136
167,534
191,830
2,432
2,571
4,088
1,826
3,611
4,234
5,226
50,309
loans
hp & lease commitments
Accruals and Deferred Income
500
other liabilities
provisions
total long term liabilities
500
total liabilities
119,590
123,659
144,136
167,534
191,830
2,432
2,571
4,088
1,826
3,611
4,234
5,226
50,309
net assets
97,076
92,697
70,679
44,950
29,891
28,903
27,609
52,791
51,930
56,626
48,364
37,032
26,095
total shareholders funds
97,076
92,697
70,679
44,950
29,891
28,903
27,609
52,791
51,930
56,626
48,364
37,032
26,095
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Operating Activities
Operating Profit
5,839
29,357
31,764
18,591
1,220
1,598
-25,182
1,009
-4,809
10,097
14,163
14,071
34,263
Depreciation
Amortisation
Tax
-1,460
-7,339
-6,035
-3,532
-232
-304
-202
-2,065
-3,012
-3,267
-8,240
Stock
Debtors
310
1,541
2,331
-9,237
-19,643
1,155
-26,699
48,403
-6,407
9,100
-10,921
-31,931
48,635
Creditors
-3,569
-20,977
-23,398
-24,296
189,398
-139
-1,517
2,262
-1,785
-623
-992
-45,083
50,309
Accruals and Deferred Income
-500
500
Deferred Taxes & Provisions
Cash flow from operations
210,029
-45,334
-187
-1,691
21,080
-2,348
27,697
Investing Activities
capital expenditure
-210,029
Change in Investments
cash flow from investments
-210,029
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-2
2
interest
57
113
230
181
133
69
cash flow from financing
55
113
230
181
133
71
cash and cash equivalents
cash
-45,280
-74
-1,461
21,261
-2,215
27,769
overdraft
change in cash
-45,280
-74
-1,461
21,261
-2,215
27,769
the country iron works ltd Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for the country iron works ltd. Get real-time insights into the country iron works ltd's credit score, group structure and payment trends.
Perform a competitor analysis for the country iron works ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in TF11 area or any other competitors across 12 key performance metrics.
the country iron works ltd Ownership
THE COUNTRY IRON WORKS LTD group structure
The Country Iron Works Ltd has no subsidiary companies.
Ultimate parent company
THE COUNTRY IRON WORKS LTD
07692473
THE COUNTRY IRON WORKS LTD Shareholders
The sole shareholder of The Country Iron Works Ltd is Anita Locke.
anita locke
100%
the country iron works ltd directors
The Country Iron Works Ltd currently has 1 director, Dr Anita Locke serving since Dec 2023.
47910 - Retail sale via mail order houses or via Internet
incorporation date
July 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
August 2024
previous names
N/A
accountant
NJR ACCOUNTANCY SERVICES LIMITED
auditor
-
address
the granary kilsall, (nr cosford), shifnal, shropshire, TF11 8PL
Bank
-
Legal Advisor
-
the country iron works 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 did not find charges/mortgages relating to the country iron works ltd.
the country iron works 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 THE COUNTRY IRON WORKS LTD. This can take several minutes, an email will notify you when this has completed.
the country iron works ltdCompanies House Filings - See Documents
