fraser wood limited
fraser wood limited Company Information
Company Number
10091666
Next Accounts
Dec 2025
Shareholders
fraser wood & associates limited
denefield limited
View AllGroup Structure
View All
Industry
Tax consultancy
+1Registered Address
2 llys onnen ffordd y llyn, parc menai, bangor, gwynedd, LL57 4DF
Website
www.fraserwood.co.ukfraser wood limited Estimated Valuation
Pomanda estimates the enterprise value of FRASER WOOD LIMITED at £205k based on a Turnover of £227.3k and 0.9x industry multiple (adjusted for size and gross margin).
fraser wood limited Estimated Valuation
Pomanda estimates the enterprise value of FRASER WOOD LIMITED at £138.8k based on an EBITDA of £23.3k and a 5.96x industry multiple (adjusted for size and gross margin).
fraser wood limited Estimated Valuation
Pomanda estimates the enterprise value of FRASER WOOD LIMITED at £38.1k based on Net Assets of £10.5k and 3.62x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fraser Wood Limited Overview
Fraser Wood Limited is a live company located in bangor, LL57 4DF with a Companies House number of 10091666. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in March 2016, it's largest shareholder is fraser wood & associates limited with a 65.2% stake. Fraser Wood Limited is a young, micro sized company, Pomanda has estimated its turnover at £227.3k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Fraser Wood Limited Health Check
Pomanda's financial health check has awarded Fraser Wood Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
3 Weak
Size
annual sales of £227.3k, make it in line with the average company (£197.1k)
- Fraser Wood Limited
£197.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (8.3%)
- Fraser Wood Limited
8.3% - Industry AVG
Production
with a gross margin of 86.8%, this company has a comparable cost of product (86.8%)
- Fraser Wood Limited
86.8% - Industry AVG
Profitability
an operating margin of 10% make it more profitable than the average company (8.2%)
- Fraser Wood Limited
8.2% - Industry AVG
Employees
with 5 employees, this is above the industry average (3)
5 - Fraser Wood Limited
3 - Industry AVG
Pay Structure
on an average salary of £42.9k, the company has an equivalent pay structure (£42.9k)
- Fraser Wood Limited
£42.9k - Industry AVG
Efficiency
resulting in sales per employee of £45.5k, this is less efficient (£82k)
- Fraser Wood Limited
£82k - Industry AVG
Debtor Days
it gets paid by customers after 66 days, this is earlier than average (93 days)
- Fraser Wood Limited
93 days - Industry AVG
Creditor Days
its suppliers are paid after 75 days, this is slower than average (27 days)
- Fraser Wood Limited
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Fraser Wood Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 104 weeks, this is more cash available to meet short term requirements (28 weeks)
104 weeks - Fraser Wood Limited
28 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 95.1%, this is a higher level of debt than the average (52.8%)
95.1% - Fraser Wood Limited
52.8% - Industry AVG
FRASER WOOD LIMITED financials
Fraser Wood Limited's latest turnover from March 2024 is estimated at £227.3 thousand and the company has net assets of £10.5 thousand. According to their latest financial statements, Fraser Wood Limited has 5 employees and maintains cash reserves of £97.6 thousand 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 | |
|---|---|---|---|---|---|---|---|---|
| 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 | 5 | 6 | 5 | 6 | 7 | 7 | 5 | 4 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 12,250 | 8,199 | 5,816 | 4,681 | 5,039 | 6,971 | 1,725 | 1,195 |
| Intangible Assets | 57,683 | 71,723 | 85,723 | 99,723 | 113,723 | 127,723 | ||
| Investments & Other | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 |
| Debtors (Due After 1 year) | ||||||||
| Total Fixed Assets | 12,296 | 8,245 | 63,545 | 76,450 | 90,808 | 106,740 | 115,494 | 128,964 |
| Stock & work in progress | ||||||||
| Trade Debtors | 41,186 | 73,298 | 19,695 | 35,187 | 36,063 | 27,788 | 62,614 | 50,617 |
| Group Debtors | ||||||||
| Misc Debtors | 61,985 | 34,190 | 114,902 | 52,083 | 38,056 | 38,149 | ||
| Cash | 97,638 | 92,744 | 76,334 | 39,320 | 85,696 | 72,977 | 72,867 | 33,888 |
| misc current assets | ||||||||
| total current assets | 200,809 | 200,232 | 210,931 | 126,590 | 159,815 | 138,914 | 135,481 | 84,505 |
| total assets | 213,105 | 208,477 | 274,476 | 203,040 | 250,623 | 245,654 | 250,975 | 213,469 |
| Bank overdraft | ||||||||
| Bank loan | ||||||||
| Trade Creditors | 6,189 | 1,200 | 13,064 | 10,839 | 399 | 384 | 3,716 | 649 |
| Group/Directors Accounts | ||||||||
| other short term finances | ||||||||
| hp & lease commitments | ||||||||
| other current liabilities | 42,427 | 74,950 | 48,975 | 86,146 | 60,334 | 65,903 | 72,239 | 66,556 |
| total current liabilities | 48,616 | 76,150 | 62,039 | 96,985 | 60,733 | 66,287 | 75,955 | 67,205 |
| loans | 151,931 | 128,646 | 210,879 | 105,703 | 189,641 | 172,979 | 173,668 | 145,293 |
| hp & lease commitments | ||||||||
| Accruals and Deferred Income | ||||||||
| other liabilities | 2,050 | 2,050 | ||||||
| provisions | 109 | 239 | 239 | 239 | ||||
| total long term liabilities | 153,981 | 130,696 | 210,879 | 105,703 | 189,750 | 173,218 | 173,907 | 145,532 |
| total liabilities | 202,597 | 206,846 | 272,918 | 202,688 | 250,483 | 239,505 | 249,862 | 212,737 |
| net assets | 10,508 | 1,631 | 1,558 | 352 | 140 | 6,149 | 1,113 | 732 |
| total shareholders funds | 10,508 | 1,631 | 1,558 | 352 | 140 | 6,149 | 1,113 | 732 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 650 | 1,560 | 1,560 | 1,560 | 1,932 | 414 | 207 | 133 |
| Amortisation | 14,040 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | ||
| Tax | ||||||||
| Stock | ||||||||
| Debtors | -4,317 | -27,109 | 47,327 | 13,151 | 8,182 | 3,323 | 11,997 | 50,617 |
| Creditors | 4,989 | -11,864 | 2,225 | 10,440 | 15 | -3,332 | 3,067 | 649 |
| Accruals and Deferred Income | -32,523 | 25,975 | -37,171 | 25,812 | -5,569 | -6,336 | 5,683 | 66,556 |
| Deferred Taxes & Provisions | -109 | -130 | 239 | |||||
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 46 | |||||||
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | ||||||||
| Group/Directors Accounts | ||||||||
| Other Short Term Loans | ||||||||
| Long term loans | 23,285 | -82,233 | 105,176 | -83,938 | 16,662 | -689 | 28,375 | 145,293 |
| Hire Purchase and Lease Commitments | ||||||||
| other long term liabilities | 2,050 | |||||||
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 4,894 | 16,410 | 37,014 | -46,376 | 12,719 | 110 | 38,979 | 33,888 |
| overdraft | ||||||||
| change in cash | 4,894 | 16,410 | 37,014 | -46,376 | 12,719 | 110 | 38,979 | 33,888 |
fraser wood limited Credit Report and Business Information
Fraser Wood Limited Competitor Analysis
Perform a competitor analysis for fraser wood limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in LL57 area or any other competitors across 12 key performance metrics.
fraser wood limited Ownership
FRASER WOOD LIMITED group structure
Fraser Wood Limited has no subsidiary companies.
fraser wood limited directors
Fraser Wood Limited currently has 3 directors. The longest serving directors include Mr Steven Baillie (Mar 2016) and Miss Gillian Wood (Mar 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Steven Baillie | Wales | 59 years | Mar 2016 | - | Director |
| Miss Gillian Wood | Wales | 53 years | Mar 2016 | - | Director |
| Ms Samantha Midgley | Wales | 57 years | Dec 2019 | - | Director |
P&L
March 2024turnover
227.3k
-37%
operating profit
22.6k
0%
gross margin
86.9%
+1.8%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
10.5k
+5.44%
total assets
213.1k
+0.02%
cash
97.6k
+0.05%
net assets
Total assets minus all liabilities
Similar Companies
fraser wood limited company details
company number
10091666
Type
Private limited with Share Capital
industry
69203 - Tax consultancy
69201 - Accounting, and auditing activities
incorporation date
March 2016
age
9
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
2 llys onnen ffordd y llyn, parc menai, bangor, gwynedd, LL57 4DF
Bank
-
Legal Advisor
-
fraser wood 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 fraser wood limited.
fraser wood 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 FRASER WOOD LIMITED. This can take several minutes, an email will notify you when this has completed.
fraser wood limited Companies House Filings - See Documents
| date | description | view/download |
|---|
