Management consultancy activities (other than financial management)
Registered Address
the byre rickyard barns, wytham, oxfordshire, OX2 8QA
Website
-
weaver franz limitedEstimated Valuation
£29.6k
Pomanda estimates the enterprise value of WEAVER FRANZ LIMITED at £29.6k based on a Turnover of £91.1k and 0.32x industry multiple (adjusted for size and gross margin).
weaver franz limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of WEAVER FRANZ LIMITED at £0 based on an EBITDA of £-10.7k and a 2.78x industry multiple (adjusted for size and gross margin).
weaver franz limitedEstimated Valuation
£71
Pomanda estimates the enterprise value of WEAVER FRANZ LIMITED at £71 based on Net Assets of £28 and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Weaver Franz LimitedOverview
Weaver Franz Limited is a live company located in oxfordshire, OX2 8QA with a Companies House number of 12351830. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in December 2019, it's largest shareholder is
john william weaver
with a 50% stake. Weaver Franz Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£91.1k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Weaver Franz Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £91.1k, make it smaller than the average company (£871.7k)
£91.1k - Weaver Franz Limited
£871.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 144%, show it is growing at a faster rate (8.5%)
144% - Weaver Franz Limited
8.5% - Industry AVG
Production
with a gross margin of 25.4%, this company has a higher cost of product (58.4%)
25.4% - Weaver Franz Limited
58.4% - Industry AVG
Profitability
an operating margin of -11.8% make it less profitable than the average company (7.4%)
-11.8% - Weaver Franz Limited
7.4% - Industry AVG
Employees
with 2 employees, this is below the industry average (8)
2 - Weaver Franz Limited
8 - Industry AVG
Pay Structure
on an average salary of £57.1k, the company has an equivalent pay structure (£57.1k)
£57.1k - Weaver Franz Limited
£57.1k - Industry AVG
Efficiency
resulting in sales per employee of £45.5k, this is less efficient (£132.4k)
£45.5k - Weaver Franz Limited
£132.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Weaver Franz Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 12 days, this is quicker than average (25 days)
12 days - Weaver Franz Limited
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Weaver Franz Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 52 weeks, this is more cash available to meet short term requirements (24 weeks)
52 weeks - Weaver Franz Limited
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 98.8%, this is a higher level of debt than the average (56%)
98.8% - Weaver Franz Limited
56% - Industry AVG
WEAVER FRANZ LIMITED financials
EXPORT
Weaver Franz Limited's latest turnover from December 2023 is estimated at £91.1 thousand and the company has net assets of £28. According to their latest financial statements, Weaver Franz Limited has 2 employees and maintains cash reserves of £2.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Turnover
91,097
48,879
3,082
6,289
Other Income Or Grants
Cost Of Sales
67,985
36,471
2,303
4,695
Gross Profit
23,112
12,408
779
1,593
Admin Expenses
33,836
2,481
1,960
-1,400
Operating Profit
-10,724
9,927
-1,181
2,993
Interest Payable
Interest Receivable
961
605
11
4
Pre-Tax Profit
-9,763
10,532
-1,170
2,998
Tax
-2,001
-570
Profit After Tax
-9,763
8,531
-1,170
2,428
Dividends Paid
Retained Profit
-9,763
8,531
-1,170
2,428
Employee Costs
114,294
110,021
54,176
50,938
Number Of Employees
2
2
1
1
EBITDA*
-10,724
9,927
-1,181
2,993
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
608
1,489
1,370
Group Debtors
Misc Debtors
Cash
2,328
34,296
279
8,266
misc current assets
total current assets
2,328
34,904
1,768
9,636
total assets
2,328
34,904
1,768
9,636
Bank overdraft
Bank loan
Trade Creditors
2,300
25,113
508
7,206
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
2,300
25,113
508
7,206
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
2,300
25,113
508
7,206
net assets
28
9,791
1,260
2,430
total shareholders funds
28
9,791
1,260
2,430
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Operating Activities
Operating Profit
-10,724
9,927
-1,181
2,993
Depreciation
Amortisation
Tax
-2,001
-570
Stock
Debtors
-608
-881
119
1,370
Creditors
-22,813
24,605
-6,698
7,206
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-32,929
33,412
-7,998
8,259
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
2
interest
961
605
11
4
cash flow from financing
961
605
11
6
cash and cash equivalents
cash
-31,968
34,017
-7,987
8,266
overdraft
change in cash
-31,968
34,017
-7,987
8,266
weaver franz 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 weaver franz limited. Get real-time insights into weaver franz limited's credit score, group structure and payment trends.
Perform a competitor analysis for weaver franz limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in OX2 area or any other competitors across 12 key performance metrics.
weaver franz limited Ownership
WEAVER FRANZ LIMITED group structure
Weaver Franz Limited has no subsidiary companies.
Ultimate parent company
WEAVER FRANZ LIMITED
12351830
WEAVER FRANZ LIMITED Shareholders
The largest shareholders in Weaver Franz Limited include John William Weaver and Annette Ninon Weaver.
john william weaver
50%
annette ninon weaver
50%
weaver franz limited directors
Weaver Franz Limited currently has 2 directors.
The longest serving directors include
Mr John Weaver (Dec 2019) and
Mrs Annette Weaver (Dec 2019).
70229 - Management consultancy activities (other than financial management)
incorporation date
December 2019
age
6
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
December 2023
previous names
N/A
accountant
KENNETH MORRIS LIMITED
auditor
-
address
the byre rickyard barns, wytham, oxfordshire, OX2 8QA
Bank
-
Legal Advisor
-
weaver franz 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 weaver franz limited.
weaver franz 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 WEAVER FRANZ LIMITED. This can take several minutes, an email will notify you when this has completed.
weaver franz limitedCompanies House Filings - See Documents
