maple farm rosemary lane, alfold, cranleigh, surrey, GU6 8EZ
Website
-
blueprint (hadley wood) ltdEstimated Valuation
£80.2k
Pomanda estimates the enterprise value of BLUEPRINT (HADLEY WOOD) LTD at £80.2k based on a Turnover of £217.4k and 0.37x industry multiple (adjusted for size and gross margin).
blueprint (hadley wood) ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BLUEPRINT (HADLEY WOOD) LTD at £0 based on an EBITDA of £-5k and a 2.8x industry multiple (adjusted for size and gross margin).
blueprint (hadley wood) ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BLUEPRINT (HADLEY WOOD) LTD at £0 based on Net Assets of £-89.4k and 2.23x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blueprint (hadley Wood) LtdOverview
Blueprint (hadley Wood) Ltd is a live company located in cranleigh, GU6 8EZ with a Companies House number of 12375060. It operates in the other human health activities sector, SIC Code 86900. Founded in December 2019, it's largest shareholder is
alexander carr
with a 50% stake. Blueprint (hadley Wood) Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£217.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Blueprint (Hadley Wood) Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
1 Regular
8 Weak
Size
annual sales of £217.4k, make it smaller than the average company (£799.8k)
£217.4k - Blueprint (hadley Wood) Ltd
£799.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -21%, show it is growing at a slower rate (6.5%)
-21% - Blueprint (hadley Wood) Ltd
6.5% - Industry AVG
Production
with a gross margin of 21%, this company has a higher cost of product (36.3%)
21% - Blueprint (hadley Wood) Ltd
36.3% - Industry AVG
Profitability
an operating margin of -2.3% make it less profitable than the average company (5.5%)
-2.3% - Blueprint (hadley Wood) Ltd
5.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (19)
1 - Blueprint (hadley Wood) Ltd
19 - Industry AVG
Pay Structure
on an average salary of £27k, the company has an equivalent pay structure (£27k)
£27k - Blueprint (hadley Wood) Ltd
£27k - Industry AVG
Efficiency
resulting in sales per employee of £217.4k, this is more efficient (£51.5k)
£217.4k - Blueprint (hadley Wood) Ltd
£51.5k - Industry AVG
Debtor Days
it gets paid by customers after 141 days, this is later than average (22 days)
141 days - Blueprint (hadley Wood) Ltd
22 days - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (17 days)
7 days - Blueprint (hadley Wood) Ltd
17 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Blueprint (hadley Wood) Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Blueprint (hadley Wood) Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 135.8%, this is a higher level of debt than the average (27.9%)
135.8% - Blueprint (hadley Wood) Ltd
27.9% - Industry AVG
BLUEPRINT (HADLEY WOOD) LTD financials
EXPORT
Blueprint (Hadley Wood) Ltd's latest turnover from December 2023 is estimated at £217.4 thousand and the company has net assets of -£89.4 thousand. According to their latest financial statements, Blueprint (Hadley Wood) Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Turnover
217,438
226,107
245,419
433,073
Other Income Or Grants
Cost Of Sales
171,743
180,283
199,160
351,012
Gross Profit
45,695
45,824
46,259
82,061
Admin Expenses
50,702
54,083
63,138
141,356
Operating Profit
-5,007
-8,259
-16,879
-59,295
Interest Payable
Interest Receivable
Pre-Tax Profit
-5,007
-8,259
-16,879
-59,295
Tax
Profit After Tax
-5,007
-8,259
-16,879
-59,295
Dividends Paid
Retained Profit
-5,007
-8,259
-16,879
-59,295
Employee Costs
26,969
25,567
24,469
23,647
Number Of Employees
1
1
1
1
EBITDA*
-5,007
-8,259
-16,879
-59,295
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Tangible Assets
165,320
186,113
209,902
228,215
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
165,320
186,113
209,902
228,215
Stock & work in progress
Trade Debtors
84,442
94,230
101,823
35,116
Group Debtors
Misc Debtors
3,800
700
700
Cash
misc current assets
total current assets
84,442
98,030
102,523
35,816
total assets
249,762
284,143
312,425
264,031
Bank overdraft
Bank loan
Trade Creditors
3,708
6,426
4,155
323,026
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
3,708
6,426
4,155
323,026
loans
hp & lease commitments
Accruals and Deferred Income
6,944
6,775
8,255
300
other liabilities
328,550
355,375
376,189
provisions
total long term liabilities
335,494
362,150
384,444
300
total liabilities
339,202
368,576
388,599
323,326
net assets
-89,440
-84,433
-76,174
-59,295
total shareholders funds
-89,440
-84,433
-76,174
-59,295
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Operating Activities
Operating Profit
-5,007
-8,259
-16,879
-59,295
Depreciation
Amortisation
Tax
Stock
Debtors
-13,588
-4,493
66,707
35,816
Creditors
-2,718
2,271
-318,871
323,026
Accruals and Deferred Income
169
-1,480
7,955
300
Deferred Taxes & Provisions
Cash flow from operations
6,032
-2,975
-394,502
228,215
Investing Activities
capital expenditure
20,793
23,789
18,313
-228,215
Change in Investments
cash flow from investments
20,793
23,789
18,313
-228,215
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-26,825
-20,814
376,189
share issue
interest
cash flow from financing
-26,825
-20,814
376,189
cash and cash equivalents
cash
overdraft
change in cash
blueprint (hadley wood) ltd 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 blueprint (hadley wood) ltd. Get real-time insights into blueprint (hadley wood) ltd's credit score, group structure and payment trends.
Perform a competitor analysis for blueprint (hadley wood) ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in GU6 area or any other competitors across 12 key performance metrics.
blueprint (hadley wood) ltd Ownership
BLUEPRINT (HADLEY WOOD) LTD group structure
Blueprint (Hadley Wood) Ltd has no subsidiary companies.
The largest shareholders in Blueprint (Hadley Wood) Ltd include Alexander Carr and Chris Constantinou.
alexander carr
50%
chris constantinou
50%
blueprint (hadley wood) ltd directors
Blueprint (Hadley Wood) Ltd currently has 3 directors.
The longest serving directors include
Mr Kevin Carr (Dec 2019) and
Mr Chris Constantinou (Aug 2024).
maple farm rosemary lane, alfold, cranleigh, surrey, GU6 8EZ
Bank
-
Legal Advisor
-
blueprint (hadley wood) ltd 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 blueprint (hadley wood) ltd.
blueprint (hadley wood) ltd 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 BLUEPRINT (HADLEY WOOD) LTD. This can take several minutes, an email will notify you when this has completed.
blueprint (hadley wood) ltdCompanies House Filings - See Documents
