westow pub limited
westow pub limited Company Information
Company Number
09248348
Website
www.blacksmithswestow.comRegistered Address
3rd floor, tootal house, 56 oxford street, manchester, greater manchester, M1 6EU
Industry
Public houses and bars
Telephone
441653619606
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
atlantic dogstar ltd 100%
westow pub limited Estimated Valuation
Pomanda estimates the enterprise value of WESTOW PUB LIMITED at £49k based on a Turnover of £95.4k and 0.51x industry multiple (adjusted for size and gross margin).
westow pub limited Estimated Valuation
Pomanda estimates the enterprise value of WESTOW PUB LIMITED at £0 based on an EBITDA of £-992.4k and a 3.82x industry multiple (adjusted for size and gross margin).
westow pub limited Estimated Valuation
Pomanda estimates the enterprise value of WESTOW PUB LIMITED at £47.8k based on Net Assets of £25.9k and 1.85x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Westow Pub Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Westow Pub Limited Overview
Westow Pub Limited is a live company located in manchester, M1 6EU with a Companies House number of 09248348. It operates in the public houses and bars sector, SIC Code 56302. Founded in October 2014, it's largest shareholder is atlantic dogstar ltd with a 100% stake. Westow Pub Limited is a established, micro sized company, Pomanda has estimated its turnover at £95.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Westow Pub Limited Health Check
Pomanda's financial health check has awarded Westow Pub Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
4 Weak
Size
annual sales of £95.4k, make it smaller than the average company (£520.4k)
- Westow Pub Limited
£520.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -50%, show it is growing at a slower rate (2.9%)
- Westow Pub Limited
2.9% - Industry AVG
Production
with a gross margin of 55.5%, this company has a comparable cost of product (55.5%)
- Westow Pub Limited
55.5% - Industry AVG
Profitability
an operating margin of -1040.4% make it less profitable than the average company (6.7%)
- Westow Pub Limited
6.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (11)
2 - Westow Pub Limited
11 - Industry AVG
Pay Structure
on an average salary of £14.9k, the company has an equivalent pay structure (£14.9k)
- Westow Pub Limited
£14.9k - Industry AVG
Efficiency
resulting in sales per employee of £47.7k, this is equally as efficient (£47.7k)
- Westow Pub Limited
£47.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Westow Pub Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Westow Pub Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Westow Pub Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 304 weeks, this is more cash available to meet short term requirements (15 weeks)
304 weeks - Westow Pub Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 16%, this is a lower level of debt than the average (82.1%)
16% - Westow Pub Limited
82.1% - Industry AVG
westow pub limited Credit Report and Business Information
Westow Pub Limited Competitor Analysis
Perform a competitor analysis for westow pub limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
westow pub limited Ownership
WESTOW PUB LIMITED group structure
Westow Pub Limited has no subsidiary companies.
westow pub limited directors
Westow Pub Limited currently has 3 directors. The longest serving directors include Mr Martin Robertson (May 2020) and Mr Martin Robertson (May 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Martin Robertson | England | 57 years | May 2020 | - | Director |
| Mr Martin Robertson | 57 years | May 2020 | - | Director | |
| Mr Colin Corbally | England | 55 years | Oct 2021 | - | Director |
WESTOW PUB LIMITED financials
Westow Pub Limited's latest turnover from June 2023 is estimated at £95.4 thousand and the company has net assets of £25.9 thousand. According to their latest financial statements, Westow Pub Limited has 2 employees and maintains cash reserves of £29 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 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 | 2 | 20 | 20 | 24 | 23 | 32 | 23 | 20 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 5,552,620 | 5,615,417 | 8,009,154 | 6,961,495 | 1,560,683 | 1,704,946 |
| Intangible Assets | 0 | 0 | 278,430 | 334,583 | 418,515 | 492,888 | 592,864 | 899,778 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 1,004,578 | 761,007 | 137,280 |
| Total Fixed Assets | 0 | 0 | 5,831,050 | 5,950,000 | 8,427,669 | 8,458,961 | 2,914,554 | 2,742,004 |
| Stock & work in progress | 0 | 0 | 12,962 | 11,286 | 18,193 | 17,947 | 20,526 | 33,607 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 2,364 | 1,200 | 0 |
| Group Debtors | 0 | 0 | 17,317 | 6,451 | 0 | 0 | 0 | 0 |
| Misc Debtors | 1,850 | 2,225 | 31,103 | 23,117 | 116,710 | 235,323 | 232,732 | 21,550 |
| Cash | 29,025 | 1,012,229 | 214,175 | 73,657 | 90,992 | 76,763 | 260,578 | 210,534 |
| misc current assets | 0 | 1,297 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 30,875 | 1,015,751 | 275,557 | 114,511 | 225,895 | 332,397 | 515,036 | 265,691 |
| total assets | 30,875 | 1,015,751 | 6,106,607 | 6,064,511 | 8,653,564 | 8,791,358 | 3,429,590 | 3,007,695 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 3,481 | 13,239 | 35,755 | 51,501 | 57,479 | 118,060 | 58,216 |
| Group/Directors Accounts | 0 | 18,771 | 4,974,089 | 4,988,470 | 3,402,396 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 4,951 | 1,211 | 98,812 | 60,371 | 44,747 | 250,204 | 175,720 | 115,714 |
| total current liabilities | 4,951 | 23,463 | 5,086,140 | 5,084,596 | 3,498,644 | 307,683 | 293,780 | 173,930 |
| loans | 0 | 0 | 0 | 0 | 0 | 2,707,629 | 2,662,719 | 2,599,999 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 107,495 | 821,582 | 961,884 | 6,156 | 5,333 |
| total long term liabilities | 0 | 0 | 0 | 107,495 | 821,582 | 3,669,513 | 2,668,875 | 2,605,332 |
| total liabilities | 4,951 | 23,463 | 5,086,140 | 5,192,091 | 4,320,226 | 3,977,196 | 2,962,655 | 2,779,262 |
| net assets | 25,924 | 992,288 | 1,020,467 | 872,420 | 4,333,338 | 4,814,162 | 466,935 | 228,433 |
| total shareholders funds | 25,924 | 992,288 | 1,020,467 | 872,420 | 4,333,338 | 4,814,162 | 466,935 | 228,433 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 0 | 14,470 | 25,574 | 33,237 | 20,141 | 17,612 | 12,148 | 9,158 |
| Amortisation | 0 | 23,398 | 56,154 | 83,932 | 63,458 | 99,976 | 99,975 | 99,975 |
| Tax | ||||||||
| Stock | 0 | -12,962 | 1,676 | 11,286 | 246 | -2,579 | -13,081 | 33,607 |
| Debtors | -375 | -46,195 | 18,852 | 29,568 | -1,125,555 | 247,326 | 836,109 | 158,830 |
| Creditors | -3,481 | -9,758 | -22,516 | 35,755 | -5,978 | -60,581 | 59,844 | 58,216 |
| Accruals and Deferred Income | 3,740 | -97,601 | 38,441 | 60,371 | -205,457 | 74,484 | 60,006 | 115,714 |
| Deferred Taxes & Provisions | 0 | 0 | -107,495 | 107,495 | -140,302 | 955,728 | 823 | 5,333 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -18,771 | -4,955,318 | -14,381 | 4,988,470 | 3,402,396 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | -2,707,629 | 44,910 | 62,720 | 2,599,999 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | -983,204 | 798,054 | 140,518 | 73,657 | 14,229 | -183,815 | 50,044 | 210,534 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -983,204 | 798,054 | 140,518 | 73,657 | 14,229 | -183,815 | 50,044 | 210,534 |
P&L
June 2023turnover
95.4k
-82%
operating profit
-992.4k
0%
gross margin
55.5%
-5.6%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
25.9k
-0.97%
total assets
30.9k
-0.97%
cash
29k
-0.97%
net assets
Total assets minus all liabilities
Similar Companies
westow pub limited company details
company number
09248348
Type
Private limited with Share Capital
industry
56302 - Public houses and bars
incorporation date
October 2014
age
10
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
3rd floor, tootal house, 56 oxford street, manchester, greater manchester, M1 6EU
last accounts submitted
June 2023
westow pub 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 found 2 charges/mortgages relating to westow pub limited. Currently there are 0 open charges and 2 have been satisfied in the past.
westow pub limited Companies House Filings - See Documents
| date | description | view/download |
|---|
