the country iron works ltd
the country iron works ltd Company Information
Company Number
07692473
Website
-Registered Address
the granary kilsall, (nr cosford), shifnal, shropshire, TF11 8PL
Industry
Retail sale via mail order houses or via Internet
Telephone
-
Next Accounts Due
May 2025
Group Structure
View All
Directors
Anita Locke0 Years
Shareholders
anita locke 100%
the country iron works ltd Estimated Valuation
Pomanda estimates the enterprise value of THE COUNTRY IRON WORKS LTD at £49.3k based on a Turnover of £212.5k and 0.23x industry multiple (adjusted for size and gross margin).
the country iron works ltd Estimated Valuation
Pomanda estimates the enterprise value of THE COUNTRY IRON WORKS LTD at £92.9k based on an EBITDA of £29.4k and a 3.17x industry multiple (adjusted for size and gross margin).
the country iron works ltd Estimated Valuation
Pomanda estimates the enterprise value of THE COUNTRY IRON WORKS LTD at £191.9k based on Net Assets of £92.7k and 2.07x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Country Iron Works Ltd Overview
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 £212.5k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Country Iron Works Ltd Health Check
Pomanda's financial health check has awarded The Country Iron Works Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
4 Weak
Size
annual sales of £212.5k, make it smaller than the average company (£324.7k)
- The Country Iron Works Ltd
£324.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (5.8%)
- The Country Iron Works Ltd
5.8% - Industry AVG
Production
with a gross margin of 20%, this company has a higher cost of product (36.6%)
- The Country Iron Works Ltd
36.6% - Industry AVG
Profitability
an operating margin of 13.8% make it more profitable than the average company (2.2%)
- The Country Iron Works Ltd
2.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
- The Country Iron Works Ltd
4 - Industry AVG
Pay Structure
on an average salary of £27.2k, the company has an equivalent pay structure (£27.2k)
- The Country Iron Works Ltd
£27.2k - Industry AVG
Efficiency
resulting in sales per employee of £212.5k, this is more efficient (£155.9k)
- The Country Iron Works Ltd
£155.9k - Industry AVG
Debtor Days
it gets paid by customers after 10 days, this is earlier than average (21 days)
- The Country Iron Works Ltd
21 days - Industry AVG
Creditor Days
its suppliers are paid after 265 days, this is slower than average (33 days)
- The Country Iron Works Ltd
33 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 57.2%, this is a lower level of debt than the average (75%)
57.2% - The Country Iron Works Ltd
75% - Industry AVG
THE COUNTRY IRON WORKS LTD financials
The Country Iron Works Ltd's latest turnover from August 2023 is estimated at £212.5 thousand and the company has net assets of £92.7 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 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 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 | 1 | |||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 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 |
| Total Fixed Assets | 210,029 | 210,029 | 210,029 | 210,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 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 | 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 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,280 | 45,354 | 46,815 | 25,554 | 27,769 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 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 | 216,356 | 214,815 | 212,484 | 221,721 | 31,335 | 30,180 | 56,879 | 53,756 | 60,237 | 52,598 | 42,258 | 76,404 |
| Bank overdraft | 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 | 123,659 | 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 | 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 | 123,659 | 144,136 | 167,534 | 191,830 | 2,432 | 2,571 | 4,088 | 1,826 | 3,611 | 4,234 | 5,226 | 50,309 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 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 | 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 | 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 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 | ||||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 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 | -20,477 | -23,398 | -24,296 | 189,398 | -139 | -1,517 | 2,262 | -1,785 | -623 | -992 | -45,083 | 50,309 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||||||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 | 0 | 0 | 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 | -45,280 | -74 | -1,461 | 21,261 | -2,215 | 27,769 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -45,280 | -74 | -1,461 | 21,261 | -2,215 | 27,769 |
the country iron works ltd Credit Report and Business Information
The Country Iron Works Ltd Competitor Analysis
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 directors
The Country Iron Works Ltd currently has 1 director, Dr Anita Locke serving since Dec 2023.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Dr Anita Locke | 52 years | Dec 2023 | - | Director |
P&L
August 2023turnover
212.5k
-11%
operating profit
29.4k
0%
gross margin
20%
-4.32%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
92.7k
+0.31%
total assets
216.4k
+0.01%
cash
0
0%
net assets
Total assets minus all liabilities
the country iron works ltd company details
company number
07692473
Type
Private limited with Share Capital
industry
47910 - Retail sale via mail order houses or via Internet
incorporation date
July 2011
age
13
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
August 2023
address
the granary kilsall, (nr cosford), shifnal, shropshire, TF11 8PL
accountant
NJR ACCOUNTANCY SERVICES LIMITED
auditor
-
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 Companies House Filings - See Documents
| date | description | view/download |
|---|
