Pomanda estimates the enterprise value of WONDERFIELD GROUP LIMITED at £593.9m based on a Turnover of £300.7m and 1.98x industry multiple (adjusted for size and gross margin).
wonderfield group limitedEstimated Valuation
£236.9m
Pomanda estimates the enterprise value of WONDERFIELD GROUP LIMITED at £236.9m based on an EBITDA of £32.4m and a 7.31x industry multiple (adjusted for size and gross margin).
wonderfield group limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of WONDERFIELD GROUP LIMITED at £0 based on Net Assets of £-183.2m and 1.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wonderfield Group LimitedOverview
Wonderfield Group Limited is a live company located in london, EC2A 2BB with a Companies House number of 09846773. It operates in the activities of financial services holding companies sector, SIC Code 64205. Founded in October 2015, it's largest shareholder is
snowfox topco limited
with a 100% stake. Wonderfield Group Limited is a established,
mega sized company, Pomanda has estimated its turnover at
£300.7m with
high
growth in recent years.
Pomanda's financial health check has awarded Wonderfield Group Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
6 Strong
1 Regular
5 Weak
Size
annual sales of £300.7m, make it larger than the average company (£9.7m)
£300.7m - Wonderfield Group Limited
£9.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (8.3%)
16% - Wonderfield Group Limited
8.3% - Industry AVG
Production
with a gross margin of 37.6%, this company has a higher cost of product (76.4%)
37.6% - Wonderfield Group Limited
76.4% - Industry AVG
Profitability
an operating margin of 1.8% make it less profitable than the average company (11.2%)
1.8% - Wonderfield Group Limited
11.2% - Industry AVG
Employees
with 4282 employees, this is above the industry average (57)
4282 - Wonderfield Group Limited
57 - Industry AVG
Pay Structure
on an average salary of £21.8k, the company has a lower pay structure (£79.1k)
£21.8k - Wonderfield Group Limited
£79.1k - Industry AVG
Efficiency
resulting in sales per employee of £70.2k, this is less efficient (£208k)
£70.2k - Wonderfield Group Limited
£208k - Industry AVG
Debtor Days
it gets paid by customers after 34 days, this is earlier than average (42 days)
34 days - Wonderfield Group Limited
42 days - Industry AVG
Creditor Days
its suppliers are paid after 71 days, this is slower than average (48 days)
71 days - Wonderfield Group Limited
48 days - Industry AVG
Stock Days
it holds stock equivalent to 20 days, this is in line with average (25 days)
20 days - Wonderfield Group Limited
25 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 9 weeks, this is less cash available to meet short term requirements (30 weeks)
9 weeks - Wonderfield Group Limited
30 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 175.5%, this is a higher level of debt than the average (59.3%)
175.5% - Wonderfield Group Limited
59.3% - Industry AVG
WONDERFIELD GROUP LIMITED financials
EXPORT
Wonderfield Group Limited's latest turnover from November 2022 is £300.7 million and the company has net assets of -£183.2 million. According to their latest financial statements, Wonderfield Group Limited has 4,282 employees and maintains cash reserves of £13.2 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2022
Nov 2021
Nov 2020
Dec 2019
Nov 2018
Nov 2017
Nov 2016
Turnover
300,652,000
197,263,000
134,289,000
190,954,000
152,546,000
89,943,356
88,371,122
Other Income Or Grants
Cost Of Sales
187,665,000
130,982,000
103,066,000
129,069,000
100,613,000
51,003,339
48,637,634
Gross Profit
112,987,000
66,281,000
31,223,000
61,885,000
51,933,000
38,940,017
39,733,488
Admin Expenses
107,566,000
72,063,000
45,508,000
78,447,000
65,731,000
53,860,835
53,452,535
Operating Profit
5,421,000
-5,782,000
-14,285,000
-16,562,000
-13,798,000
-14,920,818
-13,719,047
Interest Payable
30,228,000
26,166,000
29,118,000
8,215,000
17,508,000
10,286,111
10,216,184
Interest Receivable
72,000
1,815,000
87,867
Pre-Tax Profit
-24,735,000
-31,948,000
-43,403,000
-22,962,000
-31,722,000
-15,391,695
-23,935,231
Tax
-5,367,000
3,361,000
-1,620,000
-152,000
490,000
526,177
1,101,540
Profit After Tax
-30,102,000
-28,587,000
-45,023,000
-23,114,000
-31,232,000
-14,865,518
-22,833,691
Dividends Paid
Retained Profit
-30,102,000
-28,587,000
-45,023,000
-23,114,000
-31,232,000
-14,865,518
-22,833,691
Employee Costs
93,445,000
64,549,000
54,315,000
64,150,000
57,332,000
31,343,634
32,347,873
Number Of Employees
4,282
3,240
3,245
3,626
3,190
1,887
1,838
EBITDA*
32,403,000
19,958,000
11,321,000
9,893,000
-5,170,000
-1,875,468
2,640,967
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2022
Nov 2021
Nov 2020
Dec 2019
Nov 2018
Nov 2017
Nov 2016
Tangible Assets
36,089,000
21,996,000
21,254,000
22,644,000
25,629,000
21,206,530
21,002,360
Intangible Assets
140,194,000
154,958,000
173,265,000
193,470,000
105,718,000
119,333,155
66,744,359
Investments & Other
416,000
Debtors (Due After 1 year)
Total Fixed Assets
176,283,000
176,954,000
194,519,000
216,114,000
131,347,000
140,955,685
87,746,719
Stock & work in progress
10,587,000
5,394,000
3,624,000
3,679,000
2,439,000
1,922,198
408,355
Trade Debtors
28,034,000
20,814,000
12,129,000
13,079,000
8,363,000
6,046,377
604,343
Group Debtors
Misc Debtors
14,541,000
16,587,000
4,370,000
4,107,000
4,227,984
3,937,903
Cash
13,169,000
21,053,000
13,392,000
15,262,000
10,892,000
12,539,072
1,826,708
misc current assets
total current assets
66,331,000
63,848,000
33,515,000
36,127,000
27,203,000
24,735,631
6,777,309
total assets
242,614,000
240,802,000
228,034,000
252,241,000
158,550,000
165,691,316
94,524,028
Bank overdraft
Bank loan
Trade Creditors
36,703,000
26,527,000
17,664,000
15,323,000
11,037,000
7,064,204
4,026,908
Group/Directors Accounts
342,000
5,333,000
5,160,000
669,761
152,326
other short term finances
2,497,000
hp & lease commitments
137,000
197,000
191,000
other current liabilities
32,187,000
36,838,000
21,839,000
25,796,000
18,988,220
9,131,564
total current liabilities
69,232,000
68,835,000
44,860,000
43,807,000
32,766,000
26,722,185
13,310,798
loans
345,543,000
311,513,000
216,335,000
272,695,000
168,056,401
99,351,379
hp & lease commitments
119,000
226,000
Accruals and Deferred Income
other liabilities
78,819,000
provisions
11,036,000
16,048,000
17,457,000
19,824,000
8,414,427
3,573,753
total long term liabilities
356,579,000
327,561,000
312,730,000
292,745,000
194,342,000
176,470,828
102,925,132
total liabilities
425,811,000
396,396,000
357,590,000
336,552,000
227,108,000
203,193,013
116,235,930
net assets
-183,197,000
-155,594,000
-129,556,000
-84,311,000
-68,558,000
-37,501,697
-21,711,902
total shareholders funds
-183,197,000
-155,594,000
-129,556,000
-84,311,000
-68,558,000
-37,501,697
-21,711,902
Nov 2022
Nov 2021
Nov 2020
Dec 2019
Nov 2018
Nov 2017
Nov 2016
Operating Activities
Operating Profit
5,421,000
-5,782,000
-14,285,000
-16,562,000
-13,798,000
-14,920,818
-13,719,047
Depreciation
6,382,000
6,375,000
6,342,000
11,536,000
8,628,000
5,345,481
8,486,183
Amortisation
20,600,000
19,365,000
19,264,000
14,919,000
7,699,869
7,873,831
Tax
-5,367,000
3,361,000
-1,620,000
-152,000
490,000
526,177
1,101,540
Stock
5,193,000
1,770,000
-55,000
1,240,000
516,802
1,513,843
408,355
Debtors
5,174,000
20,902,000
-687,000
8,823,000
-1,911,361
5,732,115
4,542,246
Creditors
10,176,000
8,863,000
2,341,000
4,286,000
3,972,796
3,037,296
4,026,908
Accruals and Deferred Income
-4,651,000
14,999,000
-3,957,000
25,796,000
-18,988,220
9,856,656
9,131,564
Deferred Taxes & Provisions
-5,012,000
-1,409,000
-2,367,000
19,824,000
-8,414,427
4,840,674
3,573,753
Cash flow from operations
17,182,000
23,100,000
6,460,000
49,584,000
-26,715,292
9,139,377
15,524,131
Investing Activities
capital expenditure
564,685
-49,251,393
-6,046,472
Change in Investments
-416,000
416,000
cash flow from investments
980,685
-49,667,393
-6,046,472
Financing Activities
Bank loans
Group/Directors Accounts
-4,991,000
173,000
5,160,000
-669,761
517,435
152,326
Other Short Term Loans
-2,497,000
2,497,000
Long term loans
34,030,000
95,178,000
-56,360,000
272,695,000
-168,056,401
68,705,022
99,351,379
Hire Purchase and Lease Commitments
-137,000
-179,000
-101,000
417,000
other long term liabilities
-78,819,000
78,819,000
share issue
2,499,000
2,549,000
-222,000
7,361,000
175,697
-924,277
1,121,789
interest
-30,156,000
-26,166,000
-29,118,000
-6,400,000
-17,420,133
-10,286,111
-10,216,184
cash flow from financing
1,245,000
-7,264,000
-4,319,000
276,570,000
-185,970,598
58,012,069
90,409,310
cash and cash equivalents
cash
-7,884,000
7,661,000
-1,870,000
4,370,000
-1,647,072
10,712,364
1,826,708
overdraft
change in cash
-7,884,000
7,661,000
-1,870,000
4,370,000
-1,647,072
10,712,364
1,826,708
wonderfield group 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 wonderfield group limited. Get real-time insights into wonderfield group limited's credit score, group structure and payment trends.
Perform a competitor analysis for wonderfield group limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other mega companies, companies in EC2A area or any other competitors across 12 key performance metrics.
wonderfield group limited Ownership
WONDERFIELD GROUP LIMITED group structure
Wonderfield Group Limited has 3 subsidiary companies.
The largest shareholders in Wonderfield Group Limited include Snowfox Topco Limited and Zensho International Uk Limited.
snowfox topco limited
100%
zensho international uk limited
0%
wonderfield group limited directors
Wonderfield Group Limited currently has 5 directors.
The longest serving directors include
Mr Richard Hodgson (Dec 2017) and
Mr Timothy Everitt (Jul 2022).
64205 - Activities of financial services holding companies
incorporation date
October 2015
age
10
incorporated
UK
ultimate parent company
SNOWFOX TOPCO LTD
accounts
Group
last accounts submitted
November 2022
previous names
snowfox midco 1 limited (August 2024)
ys midco 1 limited (July 2019)
accountant
-
auditor
PRICEWATERHOUSECOOPERS LLP
address
fourth floor 69 wilson street, london, EC2A 2BB
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
wonderfield group 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 4 charges/mortgages relating to wonderfield group limited. Currently there are 0 open charges and 4 have been satisfied in the past.
wonderfield group 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 WONDERFIELD GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.
wonderfield group limitedCompanies House Filings - See Documents
