draper weddings ltd
draper weddings ltd Company Information
Company Number
07923530
Next Accounts
Oct 2025
Shareholders
jonathan james draper
emma louise draper
Group Structure
View All
Industry
Retail sale of clothing in specialised stores
+1Registered Address
7 oxford road, altrincham, cheshire, WA14 2DY
Website
-draper weddings ltd Estimated Valuation
Pomanda estimates the enterprise value of DRAPER WEDDINGS LTD at £66.3k based on a Turnover of £176.7k and 0.38x industry multiple (adjusted for size and gross margin).
draper weddings ltd Estimated Valuation
Pomanda estimates the enterprise value of DRAPER WEDDINGS LTD at £36.1k based on an EBITDA of £9.7k and a 3.73x industry multiple (adjusted for size and gross margin).
draper weddings ltd Estimated Valuation
Pomanda estimates the enterprise value of DRAPER WEDDINGS LTD at £92.8k based on Net Assets of £44.7k and 2.07x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Draper Weddings Ltd Overview
Draper Weddings Ltd is a live company located in cheshire, WA14 2DY with a Companies House number of 07923530. It operates in the retail sale of clothing in specialised stores sector, SIC Code 47710. Founded in January 2012, it's largest shareholder is jonathan james draper with a 50% stake. Draper Weddings Ltd is a established, micro sized company, Pomanda has estimated its turnover at £176.7k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Draper Weddings Ltd Health Check
Pomanda's financial health check has awarded Draper Weddings Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 10 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
10 Weak
Size
annual sales of £176.7k, make it smaller than the average company (£6.1m)
- Draper Weddings Ltd
£6.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a slower rate (17.9%)
- Draper Weddings Ltd
17.9% - Industry AVG
Production
with a gross margin of 48.7%, this company has a higher cost of product (62.2%)
- Draper Weddings Ltd
62.2% - Industry AVG
Profitability
an operating margin of 5.2% make it less profitable than the average company (16.4%)
- Draper Weddings Ltd
16.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (35)
3 - Draper Weddings Ltd
35 - Industry AVG
Pay Structure
on an average salary of £20k, the company has an equivalent pay structure (£20k)
- Draper Weddings Ltd
£20k - Industry AVG
Efficiency
resulting in sales per employee of £58.9k, this is less efficient (£109.7k)
- Draper Weddings Ltd
£109.7k - Industry AVG
Debtor Days
it gets paid by customers after 67 days, this is later than average (41 days)
- Draper Weddings Ltd
41 days - Industry AVG
Creditor Days
its suppliers are paid after 449 days, this is slower than average (44 days)
- Draper Weddings Ltd
44 days - Industry AVG
Stock Days
it holds stock equivalent to 440 days, this is more than average (169 days)
- Draper Weddings Ltd
169 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 16 weeks, this is less cash available to meet short term requirements (37 weeks)
16 weeks - Draper Weddings Ltd
37 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 75.2%, this is a higher level of debt than the average (63.2%)
75.2% - Draper Weddings Ltd
63.2% - Industry AVG
DRAPER WEDDINGS LTD financials
Draper Weddings Ltd's latest turnover from January 2024 is estimated at £176.7 thousand and the company has net assets of £44.7 thousand. According to their latest financial statements, Draper Weddings Ltd has 3 employees and maintains cash reserves of £35.9 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 3 | 4 | 3 | 5 | 4 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,101 | 981 | 1,361 | 629 | 112 | 2,474 | 996 | 5,596 | 8,041 | 9,860 | 7,910 | |
| Intangible Assets | 600 | 1,200 | 1,800 | 2,400 | ||||||||
| Investments & Other | ||||||||||||
| Debtors (Due After 1 year) | 3,000 | 3,000 | 3,000 | 3,000 | 1,000 | |||||||
| Total Fixed Assets | 2,101 | 981 | 1,361 | 3,629 | 3,000 | 3,112 | 5,474 | 996 | 6,196 | 10,241 | 11,660 | 10,310 |
| Stock & work in progress | 109,265 | 109,265 | 109,265 | 109,265 | 109,265 | 109,265 | 109,265 | 109,265 | 101,953 | 113,575 | 62,113 | 36,640 |
| Trade Debtors | 32,721 | 16,063 | 8,973 | 22,795 | 1,000 | 6,934 | 1,000 | 1,000 | 33,781 | 41,548 | 28,802 | 13,083 |
| Group Debtors | ||||||||||||
| Misc Debtors | ||||||||||||
| Cash | 35,947 | 4,944 | 11,797 | 14,074 | 1,550 | 88 | 5,361 | 5,943 | 9,210 | 14,210 | ||
| misc current assets | ||||||||||||
| total current assets | 177,933 | 130,272 | 130,035 | 146,134 | 110,265 | 117,749 | 110,265 | 110,353 | 141,095 | 161,066 | 100,125 | 63,933 |
| total assets | 180,034 | 131,253 | 131,396 | 149,763 | 113,265 | 120,861 | 115,739 | 111,349 | 147,291 | 171,307 | 111,785 | 74,243 |
| Bank overdraft | 1,210 | 2,016 | ||||||||||
| Bank loan | ||||||||||||
| Trade Creditors | 111,563 | 60,459 | 60,436 | 74,375 | 104,956 | 120,402 | 112,642 | 96,165 | 142,379 | 165,144 | 106,205 | 72,243 |
| Group/Directors Accounts | ||||||||||||
| other short term finances | ||||||||||||
| hp & lease commitments | ||||||||||||
| other current liabilities | ||||||||||||
| total current liabilities | 111,563 | 60,459 | 60,436 | 74,375 | 106,166 | 120,402 | 114,658 | 96,165 | 142,379 | 165,144 | 106,205 | 72,243 |
| loans | ||||||||||||
| hp & lease commitments | ||||||||||||
| Accruals and Deferred Income | ||||||||||||
| other liabilities | 23,333 | 33,333 | 43,333 | 50,000 | ||||||||
| provisions | 414 | 400 | 400 | 362 | 154 | 1,608 | 1,972 | 1,468 | ||||
| total long term liabilities | 23,747 | 33,733 | 43,733 | 50,362 | 154 | 1,608 | 1,972 | 1,468 | ||||
| total liabilities | 135,310 | 94,192 | 104,169 | 124,737 | 106,320 | 120,402 | 114,658 | 96,165 | 142,379 | 166,752 | 108,177 | 73,711 |
| net assets | 44,724 | 37,061 | 27,227 | 25,026 | 6,945 | 459 | 1,081 | 15,184 | 4,912 | 4,555 | 3,608 | 532 |
| total shareholders funds | 44,724 | 37,061 | 27,227 | 25,026 | 6,945 | 459 | 1,081 | 15,184 | 4,912 | 4,555 | 3,608 | 532 |
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | ||||||||||||
| Depreciation | 526 | 380 | 380 | 157 | 112 | 1,487 | 369 | 3,167 | 3,166 | 3,759 | 3,294 | 2,139 |
| Amortisation | 600 | 600 | 600 | 600 | 600 | |||||||
| Tax | ||||||||||||
| Stock | 7,312 | -11,622 | 51,462 | 25,473 | 36,640 | |||||||
| Debtors | 16,658 | 7,090 | -16,822 | 21,795 | -5,934 | 5,934 | 3,000 | -32,781 | -8,767 | 13,746 | 15,719 | 13,083 |
| Creditors | 51,104 | 23 | -13,939 | -30,581 | -15,446 | 7,760 | 16,477 | -46,214 | -22,765 | 58,939 | 33,962 | 72,243 |
| Accruals and Deferred Income | ||||||||||||
| Deferred Taxes & Provisions | 14 | 38 | 208 | 154 | -1,608 | -364 | 504 | 1,468 | ||||
| Cash flow from operations | ||||||||||||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | ||||||||||||
| cash flow from investments | ||||||||||||
| Financing Activities | ||||||||||||
| Bank loans | ||||||||||||
| Group/Directors Accounts | ||||||||||||
| Other Short Term Loans | ||||||||||||
| Long term loans | ||||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||
| other long term liabilities | -10,000 | -10,000 | -6,667 | 50,000 | ||||||||
| share issue | ||||||||||||
| interest | ||||||||||||
| cash flow from financing | ||||||||||||
| cash and cash equivalents | ||||||||||||
| cash | 31,003 | -6,853 | -2,277 | 14,074 | -1,550 | 1,550 | -88 | -5,273 | -582 | -3,267 | -5,000 | 14,210 |
| overdraft | -1,210 | 1,210 | -2,016 | 2,016 | ||||||||
| change in cash | 31,003 | -6,853 | -2,277 | 15,284 | -2,760 | 3,566 | -2,104 | -5,273 | -582 | -3,267 | -5,000 | 14,210 |
draper weddings ltd Credit Report and Business Information
Draper Weddings Ltd Competitor Analysis
Perform a competitor analysis for draper weddings 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 WA14 area or any other competitors across 12 key performance metrics.
draper weddings ltd Ownership
DRAPER WEDDINGS LTD group structure
Draper Weddings Ltd has no subsidiary companies.
Ultimate parent company
DRAPER WEDDINGS LTD
07923530
draper weddings ltd directors
Draper Weddings Ltd currently has 2 directors. The longest serving directors include Mrs Emma Draper (Jan 2012) and Mr Jonathan Draper (Jan 2012).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Emma Draper | 45 years | Jan 2012 | - | Director | |
| Mr Jonathan Draper | 45 years | Jan 2012 | - | Director |
P&L
January 2024turnover
176.7k
+54%
operating profit
9.1k
0%
gross margin
48.8%
-3.99%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
44.7k
+0.21%
total assets
180k
+0.37%
cash
35.9k
+6.27%
net assets
Total assets minus all liabilities
draper weddings ltd company details
company number
07923530
Type
Private limited with Share Capital
industry
47710 - Retail sale of clothing in specialised stores
74202 - Other specialist photography (not including portrait photography)
incorporation date
January 2012
age
13
incorporated
UK
ultimate parent company
accounts
Unaudited Abridged
last accounts submitted
January 2024
previous names
jonny draper photography limited (August 2012)
accountant
-
auditor
-
address
7 oxford road, altrincham, cheshire, WA14 2DY
Bank
-
Legal Advisor
-
draper weddings 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 draper weddings ltd.
draper weddings 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 DRAPER WEDDINGS LTD. This can take several minutes, an email will notify you when this has completed.
draper weddings ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
