Pomanda estimates the enterprise value of MANTON WOOD LIMITED at £88.3m based on a Turnover of £146.6m and 0.6x industry multiple (adjusted for size and gross margin).
manton wood limitedEstimated Valuation
£13.5m
Pomanda estimates the enterprise value of MANTON WOOD LIMITED at £13.5m based on an EBITDA of £2.7m and a 4.91x industry multiple (adjusted for size and gross margin).
manton wood limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MANTON WOOD LIMITED at £0 based on Net Assets of £-47.6m and 1.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manton Wood LimitedOverview
Manton Wood Limited is a live company located in leicestershire, LE13 1GA with a Companies House number of 11438467. It operates in the manufacture of prepared meals and dishes sector, SIC Code 10850. Founded in June 2018, it's largest shareholder is
samworth brothers limited
with a 100% stake. Manton Wood Limited is a young,
mega sized company, Pomanda has estimated its turnover at
£146.6m with
unknown
growth in recent years.
Pomanda's financial health check has awarded Manton Wood Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
4 Strong
3 Regular
4 Weak
Size
annual sales of £146.6m, make it larger than the average company (£21.7m)
£146.6m - Manton Wood Limited
£21.7m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Manton Wood Limited
- - Industry AVG
Production
with a gross margin of 8%, this company has a higher cost of product (26.4%)
8% - Manton Wood Limited
26.4% - Industry AVG
Profitability
an operating margin of -5.6% make it less profitable than the average company (2.8%)
-5.6% - Manton Wood Limited
2.8% - Industry AVG
Employees
with 1079 employees, this is above the industry average (177)
1079 - Manton Wood Limited
177 - Industry AVG
Pay Structure
on an average salary of £29.8k, the company has an equivalent pay structure (£29.6k)
£29.8k - Manton Wood Limited
£29.6k - Industry AVG
Efficiency
resulting in sales per employee of £135.9k, this is equally as efficient (£126.1k)
£135.9k - Manton Wood Limited
£126.1k - Industry AVG
Debtor Days
it gets paid by customers after 39 days, this is near the average (40 days)
39 days - Manton Wood Limited
40 days - Industry AVG
Creditor Days
its suppliers are paid after 53 days, this is slower than average (41 days)
53 days - Manton Wood Limited
41 days - Industry AVG
Stock Days
it holds stock equivalent to 4 days, this is less than average (31 days)
4 days - Manton Wood Limited
31 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 2 weeks, this is less cash available to meet short term requirements (5 weeks)
2 weeks - Manton Wood Limited
5 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 153.5%, this is a higher level of debt than the average (64.2%)
153.5% - Manton Wood Limited
64.2% - Industry AVG
MANTON WOOD LIMITED financials
EXPORT
Manton Wood Limited's latest turnover from December 2023 is £146.6 million and the company has net assets of -£47.6 million. According to their latest financial statements, Manton Wood Limited has 1,079 employees and maintains cash reserves of £6.7 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Jan 2022
Jan 2021
Dec 2019
Dec 2018
Turnover
146,649,000
120,330,000
92,412,000
93,289,000
106,962,000
7
Other Income Or Grants
Cost Of Sales
134,891,000
111,033,000
87,128,000
86,164,000
92,215,000
5
Gross Profit
11,758,000
9,297,000
5,284,000
7,125,000
14,747,000
2
Admin Expenses
19,943,340
20,745,040
19,538,937
17,868,075
18,110,466
1
Operating Profit
-8,185,340
-11,448,040
-14,254,937
-10,743,075
-3,363,466
1
Interest Payable
Interest Receivable
Pre-Tax Profit
-11,315,000
-11,485,000
-13,686,000
-10,762,000
-3,226,000
1
Tax
3,435,000
126,000
-584,000
19,000
-73,000
Profit After Tax
-7,880,000
-11,359,000
-14,270,000
-10,743,000
-3,299,000
1
Dividends Paid
Retained Profit
-7,880,000
-11,359,000
-14,270,000
-10,743,000
-3,299,000
1
Employee Costs
32,122,000
27,333,000
23,916,000
24,099,000
22,415,000
26,065
Number Of Employees
1,079
995
977
1,091
1,154
1
EBITDA*
2,743,660
-881,040
-4,052,937
-163,075
6,376,534
1
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Jan 2022
Jan 2021
Dec 2019
Dec 2018
Tangible Assets
12,521,000
13,713,000
13,359,000
13,045,000
12,027,000
Intangible Assets
44,832,000
53,839,000
61,628,000
70,403,000
78,523,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
57,353,000
67,552,000
74,987,000
83,448,000
90,550,000
Stock & work in progress
1,716,000
2,420,000
782,000
2,587,000
962,000
Trade Debtors
15,908,000
11,677,000
9,684,000
8,272,000
10,651,000
1
Group Debtors
3,427,000
166,000
Misc Debtors
3,806,000
1,076,000
1,133,000
1,226,000
2,110,000
Cash
6,694,000
4,938,000
150,000
17,191,000
misc current assets
total current assets
31,551,000
20,277,000
11,599,000
12,235,000
30,914,000
1
total assets
88,904,000
87,829,000
86,586,000
95,683,000
121,464,000
1
Bank overdraft
488,000
Bank loan
Trade Creditors
19,922,000
16,703,000
12,974,000
13,040,000
16,033,000
Group/Directors Accounts
113,845,000
108,727,000
99,554,000
95,061,000
105,841,000
other short term finances
hp & lease commitments
other current liabilities
2,688,000
1,558,000
1,244,000
1,570,000
2,816,000
total current liabilities
136,455,000
126,988,000
114,260,000
109,671,000
124,690,000
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
512,000
638,000
54,000
73,000
total long term liabilities
512,000
638,000
54,000
73,000
total liabilities
136,455,000
127,500,000
114,898,000
109,725,000
124,763,000
net assets
-47,551,000
-39,671,000
-28,312,000
-14,042,000
-3,299,000
1
total shareholders funds
-47,551,000
-39,671,000
-28,312,000
-14,042,000
-3,299,000
1
Dec 2023
Dec 2022
Jan 2022
Jan 2021
Dec 2019
Dec 2018
Operating Activities
Operating Profit
-8,185,340
-11,448,040
-14,254,937
-10,743,075
-3,363,466
1
Depreciation
1,922,000
1,618,000
1,427,000
1,813,000
1,758,000
Amortisation
9,007,000
8,949,000
8,775,000
8,767,000
7,982,000
Tax
3,435,000
126,000
-584,000
19,000
-73,000
Stock
-704,000
-167,000
-1,805,000
2,587,000
962,000
Debtors
10,222,000
3,421,000
1,319,000
9,498,000
12,760,999
1
Creditors
3,219,000
3,663,000
-66,000
13,040,000
16,033,000
Accruals and Deferred Income
1,130,000
-12,000
-326,000
1,570,000
2,816,000
Deferred Taxes & Provisions
-512,000
458,000
584,000
54,000
73,000
Cash flow from operations
497,660
99,960
-3,958,937
2,434,925
11,502,535
Investing Activities
capital expenditure
-730,000
5,329,000
-1,741,000
-94,028,000
-100,290,000
Change in Investments
cash flow from investments
-730,000
5,329,000
-1,741,000
-94,028,000
-100,290,000
Financing Activities
Bank loans
Group/Directors Accounts
5,118,000
13,666,000
4,493,000
95,061,000
105,841,000
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-14,270,000
-3,299,000
-1
interest
cash flow from financing
5,118,000
-604,000
4,493,000
91,762,000
105,840,999
cash and cash equivalents
cash
1,756,000
4,788,000
-150,000
150,000
17,191,000
overdraft
488,000
change in cash
1,756,000
4,788,000
-638,000
150,000
17,191,000
manton wood 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 manton wood limited. Get real-time insights into manton wood limited's credit score, group structure and payment trends.
Perform a competitor analysis for manton wood limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in LE13 area or any other competitors across 12 key performance metrics.
chetwode house 1 samworth way, melton mowbray, leicestershire, LE13 1GA
Bank
HSBC BANK PLC
Legal Advisor
-
manton 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 manton wood limited.
manton 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 MANTON WOOD LIMITED. This can take several minutes, an email will notify you when this has completed.
manton wood limitedCompanies House Filings - See Documents
