Pomanda estimates the enterprise value of DWF ADJUSTING LIMITED at £514.3k based on a Turnover of £946.1k and 0.54x industry multiple (adjusted for size and gross margin).
dwf adjusting limitedEstimated Valuation
£959.1k
Pomanda estimates the enterprise value of DWF ADJUSTING LIMITED at £959.1k based on an EBITDA of £246.6k and a 3.89x industry multiple (adjusted for size and gross margin).
dwf adjusting limitedEstimated Valuation
£69.3k
Pomanda estimates the enterprise value of DWF ADJUSTING LIMITED at £69.3k based on Net Assets of £29.3k and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Dwf Adjusting LimitedOverview
Dwf Adjusting Limited is a live company located in manchester, M3 3AA with a Companies House number of 10586114. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in January 2017, it's largest shareholder is
dwf connected services investments limited
with a 100% stake. Dwf Adjusting Limited is a young,
small sized company, Pomanda has estimated its turnover at
£946.1k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Dwf Adjusting Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
1 Regular
5 Weak
Size
annual sales of £946.1k, make it smaller than the average company (£4.3m)
£946.1k - Dwf Adjusting Limited
£4.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (9.1%)
11% - Dwf Adjusting Limited
9.1% - Industry AVG
Production
with a gross margin of 43.3%, this company has a comparable cost of product (37.6%)
43.3% - Dwf Adjusting Limited
37.6% - Industry AVG
Profitability
an operating margin of 26.1% make it more profitable than the average company (5.5%)
26.1% - Dwf Adjusting Limited
5.5% - Industry AVG
Employees
with 4 employees, this is below the industry average (25)
4 - Dwf Adjusting Limited
25 - Industry AVG
Pay Structure
on an average salary of £108.2k, the company has a higher pay structure (£50.6k)
£108.2k - Dwf Adjusting Limited
£50.6k - Industry AVG
Efficiency
resulting in sales per employee of £236.5k, this is more efficient (£155.5k)
£236.5k - Dwf Adjusting Limited
£155.5k - Industry AVG
Debtor Days
it gets paid by customers after 134 days, this is later than average (38 days)
134 days - Dwf Adjusting Limited
38 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Dwf Adjusting Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Dwf Adjusting Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Dwf Adjusting Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.1%, this is a higher level of debt than the average (60.4%)
99.1% - Dwf Adjusting Limited
60.4% - Industry AVG
DWF ADJUSTING LIMITED financials
EXPORT
Dwf Adjusting Limited's latest turnover from April 2024 is £946.1 thousand and the company has net assets of £29.3 thousand. According to their latest financial statements, Dwf Adjusting Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Turnover
946,138
789,045
756,087
687,409
640,398
320,767
Other Income Or Grants
Cost Of Sales
536,046
666,573
461,238
398,420
429,119
268,237
41,411
Gross Profit
410,092
122,472
294,849
288,989
211,279
52,530
-41,411
Admin Expenses
163,525
190,744
135,619
147,433
161,113
85,759
-41,411
Operating Profit
246,567
-68,272
159,230
141,556
50,166
-33,229
Interest Payable
Interest Receivable
Pre-Tax Profit
184,925
-68,272
128,976
141,556
50,166
-33,229
Tax
Profit After Tax
184,925
-68,272
128,976
141,556
50,166
-33,229
Dividends Paid
100,000
300,000
Retained Profit
184,925
-168,272
-171,024
141,556
50,166
-33,229
Employee Costs
432,684
399,625
314,767
305,996
390,599
124,500
117,597
Number Of Employees
4
4
3
3
5
3
3
EBITDA*
246,567
-68,272
159,230
141,556
50,166
-33,229
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
349,717
425,701
473,840
316,253
459,131
169,019
Group Debtors
2,873,509
2,139,450
1,538,776
1,052,734
320,878
46,111
5,865
Misc Debtors
178,876
84,304
4,818
3,083
22,888
Cash
1
1
1
1
1
misc current assets
total current assets
3,402,102
2,649,455
2,012,617
1,373,806
783,093
238,019
5,866
total assets
3,402,102
2,649,455
2,012,617
1,373,806
783,093
238,019
5,866
Bank overdraft
Bank loan
Trade Creditors
413
11,064
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
3,372,809
2,812,618
2,022,694
1,214,899
755,091
265,601
5,865
total current liabilities
3,372,809
2,812,618
2,022,694
1,215,312
766,155
265,601
5,865
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
3,372,809
2,812,618
2,022,694
1,215,312
766,155
265,601
5,865
net assets
29,293
-163,163
-10,077
158,494
16,938
-27,582
1
total shareholders funds
29,293
-163,163
-10,077
158,494
16,938
-33,228
1
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Operating Activities
Operating Profit
246,567
-68,272
159,230
141,556
50,166
-33,229
Depreciation
Amortisation
Tax
Stock
Debtors
752,647
636,839
638,811
590,713
545,074
232,153
5,865
Creditors
-413
-10,651
11,064
Accruals and Deferred Income
560,191
789,924
807,795
459,808
489,490
259,736
5,865
Deferred Taxes & Provisions
Cash flow from operations
54,111
84,813
327,801
5,646
-5,646
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
7,531
15,186
2,453
1
interest
cash flow from financing
7,531
15,186
2,453
1
cash and cash equivalents
cash
-1
1
overdraft
change in cash
-1
1
dwf adjusting 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 dwf adjusting limited. Get real-time insights into dwf adjusting limited's credit score, group structure and payment trends.
Perform a competitor analysis for dwf adjusting limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in M 3 area or any other competitors across 12 key performance metrics.
dwf adjusting limited Ownership
DWF ADJUSTING LIMITED group structure
Dwf Adjusting Limited has no subsidiary companies.
The sole shareholder of Dwf Adjusting Limited is Dwf Connected Services Investments Limited.
dwf connected services investments limited
100%
dwf adjusting limited directors
Dwf Adjusting Limited currently has 4 directors.
The longest serving directors include
Mr Christopher Stefani (Mar 2019) and
Sir Nigel Knowles (May 2020).
1 scott place, 2 hardman street, manchester, M3 3AA
Bank
-
Legal Advisor
-
dwf adjusting 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 1 charges/mortgages relating to dwf adjusting limited. Currently there are 1 open charges and 0 have been satisfied in the past.
dwf adjusting 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 DWF ADJUSTING LIMITED. This can take several minutes, an email will notify you when this has completed.
dwf adjusting limitedCompanies House Filings - See Documents
