Pomanda estimates the enterprise value of GRIFFIN WALKER LIMITED at £539.8k based on a Turnover of £1.3m and 0.41x industry multiple (adjusted for size and gross margin).
griffin walker limitedEstimated Valuation
£257.9k
Pomanda estimates the enterprise value of GRIFFIN WALKER LIMITED at £257.9k based on an EBITDA of £86.5k and a 2.98x industry multiple (adjusted for size and gross margin).
griffin walker limitedEstimated Valuation
£809.8k
Pomanda estimates the enterprise value of GRIFFIN WALKER LIMITED at £809.8k based on Net Assets of £379.7k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Griffin Walker LimitedOverview
Griffin Walker Limited is a live company located in london, WC1B 3HH with a Companies House number of 08443876. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in March 2013, it's largest shareholder is
alan roderick kennedy
with a 33.3% stake. Griffin Walker Limited is a established,
small sized company, Pomanda has estimated its turnover at
£1.3m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Griffin Walker Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
2 Strong
3 Regular
5 Weak
Size
annual sales of £1.3m, make it smaller than the average company (£3.7m)
£1.3m - Griffin Walker Limited
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a similar rate (8.2%)
9% - Griffin Walker Limited
8.2% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (38.1%)
17.1% - Griffin Walker Limited
38.1% - Industry AVG
Profitability
an operating margin of 6.5% make it as profitable than the average company (5.7%)
6.5% - Griffin Walker Limited
5.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (22)
2 - Griffin Walker Limited
22 - Industry AVG
Pay Structure
on an average salary of £46.5k, the company has an equivalent pay structure (£46.5k)
£46.5k - Griffin Walker Limited
£46.5k - Industry AVG
Efficiency
resulting in sales per employee of £662.7k, this is more efficient (£145.9k)
£662.7k - Griffin Walker Limited
£145.9k - Industry AVG
Debtor Days
it gets paid by customers after 168 days, this is later than average (36 days)
168 days - Griffin Walker Limited
36 days - Industry AVG
Creditor Days
its suppliers are paid after 25 days, this is quicker than average (33 days)
25 days - Griffin Walker Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Griffin Walker Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Griffin Walker Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 46.9%, this is a lower level of debt than the average (58.8%)
46.9% - Griffin Walker Limited
58.8% - Industry AVG
GRIFFIN WALKER LIMITED financials
EXPORT
Griffin Walker Limited's latest turnover from March 2024 is estimated at £1.3 million and the company has net assets of £379.7 thousand. According to their latest financial statements, Griffin Walker Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Turnover
1,325,437
1,407,371
1,004,706
1,031,029
1,133,093
930,882
1,023,199
226,228
241,841
75,626
228,183
Other Income Or Grants
Cost Of Sales
1,098,740
1,162,319
841,438
869,143
938,091
775,734
851,322
186,225
200,031
62,962
190,088
Gross Profit
226,697
245,051
163,269
161,886
195,002
155,148
171,877
40,003
41,811
12,664
38,095
Admin Expenses
140,177
114,852
128,474
204,065
135,187
119,664
61,390
-38,985
-39,093
9,532
91,552
Operating Profit
86,520
130,199
34,795
-42,179
59,815
35,484
110,487
78,988
80,904
3,132
-53,457
Interest Payable
9,791
12,873
3,597
Interest Receivable
344
240
244
137
28
Pre-Tax Profit
86,520
130,199
34,795
-42,179
59,815
35,484
101,041
66,355
77,551
3,270
-53,429
Tax
-21,630
-24,738
-6,611
-11,365
-6,742
-19,198
-13,271
-15,510
-687
Profit After Tax
64,890
105,461
28,184
-42,179
48,450
28,742
81,843
53,084
62,041
2,583
-53,429
Dividends Paid
Retained Profit
64,890
105,461
28,184
-42,179
48,450
28,742
81,843
53,084
62,041
2,583
-53,429
Employee Costs
93,028
89,534
84,505
40,167
39,774
38,568
72,730
71,130
35,655
35,509
35,267
Number Of Employees
2
2
2
1
1
1
2
2
1
1
1
EBITDA*
86,520
130,199
34,795
-42,179
59,815
35,484
110,487
82,928
83,908
6,123
-52,317
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Tangible Assets
6,449
3,852
3,902
1,319
9,990
13,317
19,057
24,526
2,792
5,646
8,637
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
243,500
69,635
69,635
69,635
Total Fixed Assets
6,449
3,852
3,902
1,319
9,990
13,317
19,057
268,026
72,427
75,281
78,272
Stock & work in progress
Trade Debtors
612,165
674,359
496,231
499,426
542,863
470,263
543,743
101,683
85,619
16,833
55,756
Group Debtors
Misc Debtors
96,287
72,786
75,192
67,759
68,003
5,453
Cash
137,747
53,912
43,640
11,224
misc current assets
60,875
total current assets
708,452
747,145
571,423
567,185
610,866
531,138
543,743
239,430
144,984
60,473
66,980
total assets
714,901
750,997
575,325
568,504
620,856
544,455
562,800
507,456
217,411
135,754
145,252
Bank overdraft
Bank loan
Trade Creditors
77,313
125,830
82,356
91,582
111,851
81,655
40,952
4,866
1,560
21,617
51,346
Group/Directors Accounts
51,027
other short term finances
hp & lease commitments
other current liabilities
42,875
34,164
total current liabilities
77,313
125,830
82,356
91,582
111,851
81,655
91,979
47,741
35,724
21,617
51,346
loans
301,255
110,673
hp & lease commitments
Accruals and Deferred Income
59,133
81,185
54,439
56,437
56,143
58,216
76,000
94,061
59,699
35,042
27,073
other liabilities
197,192
228,470
228,470
239,350
229,548
229,720
248,699
129,821
120,142
provisions
1,593
732
741
total long term liabilities
257,918
310,387
283,650
295,787
285,691
287,936
324,699
395,316
170,372
164,863
147,215
total liabilities
335,231
436,217
366,006
387,369
397,542
369,591
416,678
443,057
206,096
186,480
198,561
net assets
379,670
314,780
209,319
181,135
223,314
174,864
146,122
64,399
11,315
-50,726
-53,309
total shareholders funds
379,670
314,780
209,319
181,135
223,314
174,864
146,122
64,399
11,315
-50,726
-53,309
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Operating Activities
Operating Profit
86,520
130,199
34,795
-42,179
59,815
35,484
110,487
78,988
80,904
3,132
-53,457
Depreciation
3,940
3,004
2,991
1,140
Amortisation
Tax
-21,630
-24,738
-6,611
-11,365
-6,742
-19,198
-13,271
-15,510
-687
Stock
Debtors
-38,693
175,722
4,238
-43,681
140,603
-73,480
198,560
184,476
74,239
-38,923
125,391
Creditors
-48,517
43,474
-9,226
-20,269
30,196
40,703
36,086
3,306
-20,057
-29,729
51,346
Accruals and Deferred Income
-22,052
26,746
-1,998
294
-2,073
-17,784
-60,936
43,073
58,821
7,969
27,073
Deferred Taxes & Provisions
861
-9
741
Cash flow from operations
33,875
-50
13,463
-18,473
-64,030
125,141
-132,121
-68,440
32,923
22,599
-99,289
Investing Activities
capital expenditure
-2,597
50
-2,583
8,671
3,327
5,740
5,469
-25,674
-150
-9,777
Change in Investments
cash flow from investments
-2,597
50
-2,583
8,671
3,327
5,740
5,469
-25,674
-150
-9,777
Financing Activities
Bank loans
Group/Directors Accounts
-51,027
51,027
Other Short Term Loans
Long term loans
-301,255
190,582
110,673
Hire Purchase and Lease Commitments
other long term liabilities
-31,278
-10,880
9,802
-172
-18,979
248,699
-129,821
9,679
120,142
share issue
-120
120
interest
-9,447
-12,633
-3,353
137
28
cash flow from financing
-31,278
-10,880
9,802
-172
-70,006
-11,096
177,949
-22,501
9,816
120,290
cash and cash equivalents
cash
-137,747
83,835
10,272
32,416
11,224
overdraft
change in cash
-137,747
83,835
10,272
32,416
11,224
griffin walker limited 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 griffin walker limited. Get real-time insights into griffin walker limited's credit score, group structure and payment trends.
Perform a competitor analysis for griffin walker limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in WC1B area or any other competitors across 12 key performance metrics.
griffin walker limited Ownership
GRIFFIN WALKER LIMITED group structure
Griffin Walker Limited has no subsidiary companies.
Ultimate parent company
GRIFFIN WALKER LIMITED
08443876
GRIFFIN WALKER LIMITED Shareholders
The largest shareholders in Griffin Walker Limited include Alan Roderick Kennedy and Gail Tait Kennedy.
alan roderick kennedy
33.33%
gail tait kennedy
33.33%
sarah johanna sibley
16.67%
richard jeremy bernard sibley
16.67%
griffin walker limited directors
Griffin Walker Limited currently has 2 directors.
The longest serving directors include
Mr Alan Kennedy (Mar 2013) and
Mr Richard Sibley (Jan 2014).
82990 - Other business support service activities n.e.c.
incorporation date
March 2013
age
12
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
25 bedford square, fitzrovia, london, WC1B 3HH
Bank
-
Legal Advisor
-
griffin walker 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 did not find charges/mortgages relating to griffin walker limited.
griffin walker limited 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 GRIFFIN WALKER LIMITED. This can take several minutes, an email will notify you when this has completed.
griffin walker limitedCompanies House Filings - See Documents
