Young Components (uk) Limited

POWER SEARCH PRICING

SOLUTIONS

young components (uk) limited Company Information

Live

MatureSmallDeclining

Company Number

03721468

Website

www.youngcomponents.co.uk

Registered Address

16-20 williams way, wollaston industrial estate, wollaston wellingborough, northampton, NN29 7RQ

Industry

Wholesale of office furniture

Wholesale of hardware, plumbing and heating equipment and supplies

Telephone

01933667447

Next Accounts Due

September 2024

Group Structure

View All

Directors

Philip Inderamuljo25 Years

Steve Young15 Years

Shareholders

young holding limited 100%

young components (uk) limited Estimated Valuation

£901.6k

Pomanda estimates the enterprise value of YOUNG COMPONENTS (UK) LIMITED at £901.6k based on a Turnover of £2.8m and 0.32x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Young Components (uk) Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Young Components (uk) Limited is a live company located in wollaston wellingborough, NN29 7RQ with a Companies House number of 03721468. It operates in the wholesale of office furniture sector, SIC Code 46650. Founded in February 1999, it's largest shareholder is young holding limited with a 100% stake. Young Components (uk) Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.8m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Young Components (Uk) Limited 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

3 Regular

8 Weak

Size

annual sales of £2.8m, make it smaller than the average company (£15.9m)

Growth

3 year (CAGR) sales growth of -19%, show it is growing at a slower rate (1.6%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for young components (uk) limited. Get real-time insights into young components (uk) limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for young components (uk) limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

YOUNG COMPONENTS (UK) LIMITED group structure

Young Components (Uk) Limited has no subsidiary companies.

Ultimate parent company

YOUNG COMPONENTS (UK) LIMITED

03721468

YOUNG COMPONENTS (UK) LIMITED Shareholders

young holding limited

100%

Young Components (Uk) Limited currently has 2 directors. The longest serving directors include Mr Philip Inderamuljo (Apr 1999) and Mr Steve Young (Mar 2009).

officer	country	age	start	end	role
Mr Philip Inderamuljo	Usa	66 years	Apr 1999	-	Director
Mr Steve Young	United Kingdom	46 years	Mar 2009	-	Director

EXPORT

Young Components (Uk) Limited's latest turnover from December 2022 is estimated at £2.8 million and the company has net assets of £63.2 thousand. According to their latest financial statements, Young Components (Uk) Limited has 9 employees and maintains cash reserves of £10.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	2,824,865	2,312,009	2,323,211	5,317,758	2,953,267	3,277,791	3,481,594	3,531,068	4,993,040	4,742,520	4,082,955	4,062,738	4,420,564	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,056,700	1,666,257	1,670,387	3,866,230	2,177,378	2,401,206	2,515,181	2,542,560	3,578,528	3,380,311	2,916,399	2,936,675	3,148,669	0
Gross Profit	768,165	645,752	652,824	1,451,528	775,888	876,585	966,413	988,509	1,414,512	1,362,209	1,166,556	1,126,063	1,271,896	0
Admin Expenses	1,733,035	691,042	630,410	1,423,521	710,270	795,684	867,849	879,617	1,165,284	1,230,025	967,870	1,025,647	1,239,635	-782,215
Operating Profit	-964,870	-45,290	22,414	28,007	65,618	80,901	98,564	108,892	249,228	132,184	198,686	100,416	32,261	782,215
Interest Payable	54,446	36,483	18,122	37,925	65,096	66,337	63,575	29,892	10,503	15,588	20,596	11,565	0	0
Interest Receivable	347	13	1	12	11	6	3	11	23	26	14	4	3	1
Pre-Tax Profit	-1,018,968	-81,760	4,293	-9,906	533	14,570	34,991	79,011	238,748	116,622	178,104	88,854	32,264	782,217
Tax	0	0	-816	0	-101	-2,768	-6,998	-15,802	-50,137	-26,823	-42,745	-23,102	-9,034	-219,021
Profit After Tax	-1,018,968	-81,760	3,477	-9,906	432	11,802	27,993	63,209	188,611	89,799	135,359	65,752	23,230	563,196
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-1,018,968	-81,760	3,477	-9,906	432	11,802	27,993	63,209	188,611	89,799	135,359	65,752	23,230	563,196
Employee Costs	427,487	339,357	380,940	347,213	403,076	388,041	380,251	499,019	694,225	682,107	596,722	624,716	700,751	0
Number Of Employees	9	9	10	9	11	11	11	15	21	21	19	20	23	0
EBITDA*	-947,711	-25,876	43,303	55,449	92,362	89,492	123,549	129,716	265,365	144,968	212,740	116,444	41,004	790,446

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	93,033	1,256,712	1,265,966	1,239,668	1,248,558	1,264,999	1,261,314	1,249,089	1,196,118	1,043,112	1,054,917	1,064,779	1,075,816	1,076,149
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	472,861	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	93,033	1,256,712	1,265,966	1,712,529	1,248,558	1,264,999	1,261,314	1,249,089	1,196,118	1,043,112	1,054,917	1,064,779	1,075,816	1,076,149
Stock & work in progress	769,927	683,015	754,906	1,040,137	1,032,485	1,310,993	1,049,997	1,078,318	1,028,252	868,923	839,023	658,831	641,251	451,818
Trade Debtors	402,619	370,611	300,688	0	459,928	421,661	547,250	635,308	618,003	673,436	522,756	578,397	654,746	649,684
Group Debtors	271,373	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	25,558	36,403	83,319	0	19,829	27,837	156,100	39,395	0	0	0	0	0	0
Cash	10,545	9,291	808	1,577	1,515	1,319	1,169	1,077	3,241	5,926	4,415	1,023	423	591
misc current assets	0	0	0	0	0	0	0	459	0	0	0	0	0	0
total current assets	1,480,022	1,099,320	1,139,721	1,041,714	1,513,757	1,761,810	1,754,516	1,754,557	1,649,496	1,548,285	1,366,194	1,238,251	1,296,420	1,102,093
total assets	1,573,055	2,356,032	2,405,687	2,754,243	2,762,315	3,026,809	3,015,830	3,003,646	2,845,614	2,591,397	2,421,111	2,303,030	2,372,236	2,178,242
Bank overdraft	75,866	77,644	128,216	0	172,359	603,305	510,118	448,299	0	0	0	0	0	0
Bank loan	0	0	0	0	392,005	0	0	0	0	0	0	0	0	0
Trade Creditors	533,138	246,941	180,655	1,321,134	283,533	521,101	525,121	381,016	1,347,081	1,221,108	1,079,139	1,038,628	1,124,613	776,564
Group/Directors Accounts	0	32,878	2,302	0	0	0	17,677	85,263	0	0	0	0	0	0
other short term finances	0	0	0	0	355,908	0	448,101	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	1,893	0	4,768	0	0	0	0	0	0	0
other current liabilities	403,756	397,878	427,776	0	150,019	512,468	53,469	599,438	0	0	0	0	0	0
total current liabilities	1,012,760	755,341	738,949	1,321,134	1,355,717	1,636,874	1,559,254	1,514,016	1,347,081	1,221,108	1,079,139	1,038,628	1,124,613	776,564
loans	497,069	495,643	465,952	0	203,433	201,748	277,871	350,015	121,428	201,748	277,871	355,854	0	0
hp & lease commitments	0	0	0	0	0	1,608	6,152	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	3,289	15,844	241,578	0	0	0	0	302,495	286,686	271,702	251,663	657,937	838,480
provisions	0	19,565	20,988	31,054	32,782	16,628	14,404	9,459	7,663	3,519	3,862	3,707	2,260	0
total long term liabilities	497,069	518,497	502,784	272,632	236,215	219,984	298,427	359,474	431,586	491,953	553,435	611,224	660,197	838,480
total liabilities	1,509,829	1,273,838	1,241,733	1,593,766	1,591,932	1,856,858	1,857,681	1,873,490	1,778,667	1,713,061	1,632,574	1,649,852	1,784,810	1,615,044
net assets	63,226	1,082,194	1,163,954	1,160,477	1,170,383	1,169,951	1,158,149	1,130,156	1,066,947	878,336	788,537	653,178	587,426	563,198
total shareholders funds	63,226	1,082,194	1,163,954	1,160,477	1,170,383	1,169,951	1,158,149	1,130,156	1,066,947	878,336	788,537	653,178	587,426	563,198

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	-964,870	-45,290	22,414	28,007	65,618	80,901	98,564	108,892	249,228	132,184	198,686	100,416	32,261	782,215
Depreciation	17,159	19,414	20,889	27,442	26,744	8,591	24,985	20,824	16,137	12,784	14,054	16,028	8,743	8,231
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-816	0	-101	-2,768	-6,998	-15,802	-50,137	-26,823	-42,745	-23,102	-9,034	-219,021
Stock	86,912	-71,891	-285,231	7,652	-278,508	260,996	-28,321	50,066	159,329	29,900	180,192	17,580	189,433	451,818
Debtors	292,536	23,007	-88,854	-6,896	30,259	-253,852	28,647	56,700	-55,433	150,680	-55,641	-76,349	5,062	649,684
Creditors	286,197	66,286	-1,140,479	1,037,601	-237,568	-4,020	144,105	-966,065	125,973	141,969	40,511	-85,985	348,049	776,564
Accruals and Deferred Income	5,878	-29,898	427,776	-150,019	-362,449	458,999	-545,969	599,438	0	0	0	0	0	0
Deferred Taxes & Provisions	-19,565	-1,423	-10,066	-1,728	16,154	2,224	4,945	1,796	4,144	-343	155	1,447	2,260	0
Cash flow from operations	-1,054,649	57,973	-306,197	940,547	-243,353	536,783	-280,694	-357,683	241,449	79,191	86,110	67,573	187,784	246,487
Investing Activities
capital expenditure	1,146,520	-10,160	-47,187	-18,552	-10,303	-12,276	-37,210	-73,795	-169,143	-979	-4,192	-4,991	-8,410	-1,084,380
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	1,146,520	-10,160	-47,187	-18,552	-10,303	-12,276	-37,210	-73,795	-169,143	-979	-4,192	-4,991	-8,410	-1,084,380
Financing Activities
Bank loans	0	0	0	-392,005	392,005	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-32,878	30,576	2,302	0	0	-17,677	-67,586	85,263	0	0	0	0	0	0
Other Short Term Loans	0	0	0	-355,908	355,908	-448,101	448,101	0	0	0	0	0	0	0
Long term loans	1,426	29,691	465,952	-203,433	1,685	-76,123	-72,144	228,587	-80,320	-76,123	-77,983	355,854	0	0
Hire Purchase and Lease Commitments	0	0	0	-1,893	285	-9,312	10,920	0	0	0	0	0	0	0
other long term liabilities	-3,289	-12,555	-225,734	241,578	0	0	0	-302,495	15,809	14,984	20,039	-406,274	-180,543	838,480
share issue	0	0	0	0	0	0	0	0	0	0	0	0	998	2
interest	-54,099	-36,470	-18,121	-37,913	-65,085	-66,331	-63,572	-29,881	-10,480	-15,562	-20,582	-11,561	3	1
cash flow from financing	-88,840	11,242	224,399	-749,574	684,798	-617,544	255,719	-18,526	-74,991	-76,701	-78,526	-61,981	-179,542	838,483
cash and cash equivalents
cash	1,254	8,483	-769	62	196	150	92	-2,164	-2,685	1,511	3,392	600	-168	591
overdraft	-1,778	-50,572	128,216	-172,359	-430,946	93,187	61,819	448,299	0	0	0	0	0	0
change in cash	3,032	59,055	-128,985	172,421	431,142	-93,037	-61,727	-450,463	-2,685	1,511	3,392	600	-168	591

P&L

December 2022

turnover

2.8m

+22%

operating profit

-964.9k

gross margin

27.2%

-2.64%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2022

net assets

63.2k

-0.94%

total assets

1.6m

-0.33%

cash

10.5k

+0.13%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

silca limited

j.a. clarke & co. (plumbers merchants) 1970 limited

4.5

c.m. electrical wholesalers limited

banyo ltd

2.5

international door controls limited

company number

03721468

Type

Private limited with Share Capital

industry

46650 - Wholesale of office furniture

46740 - Wholesale of hardware, plumbing and heating equipment and supplies

incorporation date

February 1999

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

minmar (454) limited (April 1999)

incorporated

address

16-20 williams way, wollaston industrial estate, wollaston wellingborough, northampton, NN29 7RQ

last accounts submitted

December 2022

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 11 charges/mortgages relating to young components (uk) limited. Currently there are 5 open charges and 6 have been satisfied in the past.

young components (uk) limited Company Information

young components (uk) limited Estimated Valuation

young components (uk) limited Estimated Valuation

young components (uk) limited Estimated Valuation

Young Components (uk) Limited AI Business Plan

Young Components (uk) Limited Overview

Young Components (uk) Limited Health Check

young components (uk) limited Credit Report and Business Information

Young Components (uk) Limited Competitor Analysis

young components (uk) limited Ownership

young components (uk) limited directors

YOUNG COMPONENTS (UK) LIMITED financials

young components (uk) limited company details

young components (uk) limited Charges & Mortgages

young components (uk) limited Companies House Filings - See Documents