manormade limited
manormade limited Company Information
Company Number
09189203
Next Accounts
Sep 2025
Shareholders
eric's fish & chips limited
Group Structure
View All
Industry
Take away food shops and mobile food stands
+1Registered Address
27-29 old market, wisbech, cambridgeshire, PE13 1NE
Website
-manormade limited Estimated Valuation
Pomanda estimates the enterprise value of MANORMADE LIMITED at £988.4k based on a Turnover of £1.4m and 0.71x industry multiple (adjusted for size and gross margin).
manormade limited Estimated Valuation
Pomanda estimates the enterprise value of MANORMADE LIMITED at £0 based on an EBITDA of £-39k and a 4.5x industry multiple (adjusted for size and gross margin).
manormade limited Estimated Valuation
Pomanda estimates the enterprise value of MANORMADE LIMITED at £0 based on Net Assets of £-158.7k and 2.5x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manormade Limited Overview
Manormade Limited is a live company located in cambridgeshire, PE13 1NE with a Companies House number of 09189203. It operates in the take-away food shops and mobile food stands sector, SIC Code 56103. Founded in August 2014, it's largest shareholder is eric's fish & chips limited with a 100% stake. Manormade Limited is a established, small sized company, Pomanda has estimated its turnover at £1.4m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Manormade Limited Health Check
Pomanda's financial health check has awarded Manormade Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
6 Weak
Size
annual sales of £1.4m, make it smaller than the average company (£1.8m)
- Manormade Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (9.7%)
- Manormade Limited
9.7% - Industry AVG
Production
with a gross margin of 52.9%, this company has a comparable cost of product (52.9%)
- Manormade Limited
52.9% - Industry AVG
Profitability
an operating margin of -8.2% make it less profitable than the average company (2.8%)
- Manormade Limited
2.8% - Industry AVG
Employees
with 41 employees, this is above the industry average (32)
41 - Manormade Limited
32 - Industry AVG
Pay Structure
on an average salary of £16k, the company has an equivalent pay structure (£16k)
- Manormade Limited
£16k - Industry AVG
Efficiency
resulting in sales per employee of £34.2k, this is less efficient (£48.6k)
- Manormade Limited
£48.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Manormade Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 63 days, this is slower than average (33 days)
- Manormade Limited
33 days - Industry AVG
Stock Days
it holds stock equivalent to 16 days, this is more than average (7 days)
- Manormade Limited
7 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 16 weeks, this is average cash available to meet short term requirements (16 weeks)
16 weeks - Manormade Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 135%, this is a higher level of debt than the average (80.4%)
135% - Manormade Limited
80.4% - Industry AVG
MANORMADE LIMITED financials
Manormade Limited's latest turnover from December 2023 is estimated at £1.4 million and the company has net assets of -£158.7 thousand. According to their latest financial statements, Manormade Limited has 41 employees and maintains cash reserves of £105.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Aug 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 41 | 55 | 62 | 47 | 48 | 38 | 26 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Aug 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 297,576 | 360,112 | 384,468 | 269,071 | 297,832 | 154,861 | 96,656 | 105,700 | 138,387 |
| Intangible Assets | |||||||||
| Investments & Other | |||||||||
| Debtors (Due After 1 year) | |||||||||
| Total Fixed Assets | 297,576 | 360,112 | 384,468 | 269,071 | 297,832 | 154,861 | 96,656 | 105,700 | 138,387 |
| Stock & work in progress | 30,219 | 36,610 | 49,487 | 32,191 | 23,752 | 12,975 | 8,468 | 9,540 | 5,996 |
| Trade Debtors | 8,239 | 7,999 | 878 | 1,832 | |||||
| Group Debtors | 192 | 3,585 | |||||||
| Misc Debtors | 20,123 | 70,683 | 183,425 | 195,243 | 160,033 | 254,366 | 43,018 | 27,377 | 6,868 |
| Cash | 105,290 | 69,291 | 204,583 | 171,066 | 11,864 | 27,460 | 33,670 | 12,854 | 84,613 |
| misc current assets | |||||||||
| total current assets | 155,824 | 180,169 | 437,495 | 398,500 | 195,649 | 303,040 | 93,155 | 50,649 | 99,309 |
| total assets | 453,400 | 540,281 | 821,963 | 667,571 | 493,481 | 457,901 | 189,811 | 156,349 | 237,696 |
| Bank overdraft | 13,925 | 5,785 | 5,354 | 4,954 | |||||
| Bank loan | |||||||||
| Trade Creditors | 114,226 | 109,712 | 89,678 | 53,729 | 56,209 | 38,205 | 20,517 | 18,555 | 154,456 |
| Group/Directors Accounts | 39,425 | 27,480 | |||||||
| other short term finances | |||||||||
| hp & lease commitments | 29,257 | 32,808 | 40,868 | 25,147 | 26,602 | 23,622 | 15,998 | 14,109 | |
| other current liabilities | 151,325 | 161,563 | 253,732 | 229,938 | 175,382 | 160,575 | 56,113 | 47,131 | |
| total current liabilities | 334,233 | 331,563 | 384,278 | 308,814 | 272,118 | 228,187 | 97,982 | 84,749 | 154,456 |
| loans | 175,000 | 75,000 | 388 | 6,107 | 11,423 | ||||
| hp & lease commitments | 19,733 | 48,990 | 78,275 | 54,812 | 67,645 | 25,528 | 20,870 | 36,868 | |
| Accruals and Deferred Income | |||||||||
| other liabilities | 50,467 | 80,753 | 95,831 | 139,839 | 63,741 | 81,626 | 384 | 76,549 | |
| provisions | 32,700 | 38,250 | 37,930 | 39,200 | 43,500 | 19,200 | 11,200 | 6,100 | 1,650 |
| total long term liabilities | 277,900 | 242,993 | 212,036 | 233,851 | 174,886 | 126,742 | 38,561 | 54,391 | 78,199 |
| total liabilities | 612,133 | 574,556 | 596,314 | 542,665 | 447,004 | 354,929 | 136,543 | 139,140 | 232,655 |
| net assets | -158,733 | -34,275 | 225,649 | 124,906 | 46,477 | 102,972 | 53,268 | 17,209 | 5,041 |
| total shareholders funds | -158,733 | -34,275 | 225,649 | 124,906 | 46,477 | 102,972 | 53,268 | 17,209 | 5,041 |
| Dec 2023 | Dec 2022 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Aug 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 76,023 | 71,807 | 75,549 | 55,398 | 48,043 | 27,052 | 24,975 | 45,467 | 13,216 |
| Amortisation | |||||||||
| Tax | |||||||||
| Stock | -6,391 | 4,419 | 17,296 | 8,439 | 10,777 | 4,507 | -1,072 | 9,540 | 5,996 |
| Debtors | -53,953 | -120,975 | -11,818 | 35,210 | -102,572 | 211,588 | 22,762 | 28,255 | 8,700 |
| Creditors | 4,514 | 55,983 | 35,949 | -2,480 | 18,004 | 17,688 | 1,962 | 18,555 | 154,456 |
| Accruals and Deferred Income | -10,238 | -68,375 | 23,794 | 54,556 | 14,807 | 104,462 | 8,982 | 47,131 | |
| Deferred Taxes & Provisions | -5,550 | -950 | -1,270 | -4,300 | 24,300 | 8,000 | 5,100 | 6,100 | 1,650 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | |||||||||
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | |||||||||
| Group/Directors Accounts | 11,945 | 27,480 | |||||||
| Other Short Term Loans | |||||||||
| Long term loans | 100,000 | 75,000 | -388 | -5,719 | -5,316 | 11,423 | |||
| Hire Purchase and Lease Commitments | -32,808 | 1,839 | 39,184 | -14,288 | 45,097 | 12,282 | -14,109 | 50,977 | |
| other long term liabilities | -30,286 | -59,086 | -44,008 | 76,098 | -17,885 | 81,242 | 384 | 76,549 | |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 35,999 | -101,775 | 33,517 | 159,202 | -15,596 | -6,210 | 20,816 | 12,854 | 84,613 |
| overdraft | -13,925 | 8,140 | 431 | 400 | 4,954 | ||||
| change in cash | 35,999 | -101,775 | 33,517 | 173,127 | -23,736 | -6,641 | 20,416 | 7,900 | 84,613 |
manormade limited Credit Report and Business Information
Manormade Limited Competitor Analysis
Perform a competitor analysis for manormade limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in PE13 area or any other competitors across 12 key performance metrics.
manormade limited Ownership
MANORMADE LIMITED group structure
Manormade Limited has no subsidiary companies.
manormade limited directors
Manormade Limited currently has 3 directors. The longest serving directors include Mr Eric Snaith (Aug 2014) and Mrs Lydia Snaith (Aug 2014).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Eric Snaith | United Kingdom | 44 years | Aug 2014 | - | Director |
| Mrs Lydia Snaith | United Kingdom | 41 years | Aug 2014 | - | Director |
| Mr Henry Navarro | United Kingdom | 41 years | Jan 2025 | - | Director |
P&L
December 2023turnover
1.4m
-17%
operating profit
-115k
0%
gross margin
52.9%
+3.93%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-158.7k
+3.63%
total assets
453.4k
-0.16%
cash
105.3k
+0.52%
net assets
Total assets minus all liabilities
Similar Companies
manormade limited company details
company number
09189203
Type
Private limited with Share Capital
industry
56103 - Take away food shops and mobile food stands
56101 - Licensed restaurants
incorporation date
August 2014
age
11
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
WHEELERS
auditor
-
address
27-29 old market, wisbech, cambridgeshire, PE13 1NE
Bank
-
Legal Advisor
-
manormade 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 manormade limited.
manormade 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 MANORMADE LIMITED. This can take several minutes, an email will notify you when this has completed.
manormade limited Companies House Filings - See Documents
| date | description | view/download |
|---|
