centurion safety products ltd Company Information
Company Number
00013067
Website
www.centurionsafety.co.ukRegistered Address
howlett way, fisons way industrial estate, thetford, norfolk, IP24 1HZ
Industry
Manufacture of other plastic products
Telephone
01842754266
Next Accounts Due
September 2025
Group Structure
View All
Shareholders
jill marie wolfe 9.1%
william edward davis 8.8%
View Allcenturion safety products ltd Estimated Valuation
Pomanda estimates the enterprise value of CENTURION SAFETY PRODUCTS LTD at £7.7m based on a Turnover of £13.5m and 0.57x industry multiple (adjusted for size and gross margin).
centurion safety products ltd Estimated Valuation
Pomanda estimates the enterprise value of CENTURION SAFETY PRODUCTS LTD at £2.3m based on an EBITDA of £519k and a 4.37x industry multiple (adjusted for size and gross margin).
centurion safety products ltd Estimated Valuation
Pomanda estimates the enterprise value of CENTURION SAFETY PRODUCTS LTD at £12.5m based on Net Assets of £7.8m and 1.59x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Centurion Safety Products Ltd Overview
Centurion Safety Products Ltd is a live company located in thetford, IP24 1HZ with a Companies House number of 00013067. It operates in the manufacture of other plastic products sector, SIC Code 22290. Founded in May 1879, it's largest shareholder is jill marie wolfe with a 9.1% stake. Centurion Safety Products Ltd is a mature, mid sized company, Pomanda has estimated its turnover at £13.5m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Centurion Safety Products Ltd Health Check
Pomanda's financial health check has awarded Centurion Safety Products Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
6 Weak
Size
annual sales of £13.5m, make it smaller than the average company (£17m)
£13.5m - Centurion Safety Products Ltd
£17m - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (8.1%)
-5% - Centurion Safety Products Ltd
8.1% - Industry AVG
Production
with a gross margin of 36.9%, this company has a lower cost of product (27.2%)
36.9% - Centurion Safety Products Ltd
27.2% - Industry AVG
Profitability
an operating margin of 0.1% make it less profitable than the average company (5.5%)
0.1% - Centurion Safety Products Ltd
5.5% - Industry AVG
Employees
with 101 employees, this is similar to the industry average (104)
101 - Centurion Safety Products Ltd
104 - Industry AVG
Pay Structure
on an average salary of £44.8k, the company has an equivalent pay structure (£37.5k)
£44.8k - Centurion Safety Products Ltd
£37.5k - Industry AVG
Efficiency
resulting in sales per employee of £134k, this is less efficient (£173.2k)
£134k - Centurion Safety Products Ltd
£173.2k - Industry AVG
Debtor Days
it gets paid by customers after 69 days, this is later than average (50 days)
69 days - Centurion Safety Products Ltd
50 days - Industry AVG
Creditor Days
its suppliers are paid after 60 days, this is slower than average (37 days)
60 days - Centurion Safety Products Ltd
37 days - Industry AVG
Stock Days
it holds stock equivalent to 85 days, this is more than average (59 days)
85 days - Centurion Safety Products Ltd
59 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 40 weeks, this is more cash available to meet short term requirements (13 weeks)
40 weeks - Centurion Safety Products Ltd
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 24.7%, this is a lower level of debt than the average (40.8%)
24.7% - Centurion Safety Products Ltd
40.8% - Industry AVG
CENTURION SAFETY PRODUCTS LTD financials
Centurion Safety Products Ltd's latest turnover from December 2023 is £13.5 million and the company has net assets of £7.8 million. According to their latest financial statements, Centurion Safety Products Ltd has 101 employees and maintains cash reserves of £1.9 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Dec 2023 | 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 | 13,532,000 | 12,436,000 | 13,380,000 | 15,820,960 | 15,252,055 | 15,868,156 | 15,552,752 | 14,048,024 | 13,584,015 | 13,908,810 | 12,757,085 | 12,855,474 | 12,366,497 | 12,057,172 | 10,609,872 |
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost Of Sales | 8,542,000 | 11,384,000 | 7,447,000 | 7,857,672 | 7,207,925 | 7,231,959 | 7,192,123 | 7,088,275 | 7,325,158 | 7,060,556 | 6,434,926 | 6,362,363 | 6,055,749 | 5,599,613 | 5,038,409 |
Gross Profit | 4,990,000 | 1,052,000 | 5,933,000 | 7,963,288 | 8,044,130 | 8,636,197 | 8,360,629 | 6,959,749 | 6,258,857 | 6,848,254 | 6,322,159 | 6,493,111 | 6,310,748 | 6,457,559 | 5,571,463 |
Admin Expenses | 4,977,000 | 6,035,000 | 5,128,000 | 6,777,468 | 6,694,620 | 6,563,471 | 6,455,815 | 5,367,265 | 4,193,137 | 4,368,625 | 3,909,278 | 3,980,652 | 4,411,992 | 3,995,785 | 3,518,200 |
Operating Profit | 13,000 | -4,983,000 | 805,000 | 1,185,820 | 1,349,510 | 2,072,726 | 1,904,814 | 1,592,484 | 2,065,720 | 2,479,629 | 2,412,881 | 2,512,459 | 1,898,756 | 2,461,774 | 2,053,263 |
Interest Payable | 21,000 | 17,000 | 11,000 | 9,000 | 7,000 | 17,853 | 24,836 | 8,110 | 104 | 89 | 99 | 115 | 79 | 321 | 277 |
Interest Receivable | 68,000 | 5,000 | 9,000 | 14,769 | 28,296 | 27,505 | 21,755 | 46,107 | 51,887 | 55,892 | 91,854 | 98,457 | 77,807 | 64,751 | 60,987 |
Pre-Tax Profit | 60,000 | -4,995,000 | 803,000 | 1,191,589 | 1,370,806 | 2,082,378 | 1,901,733 | 1,630,481 | 2,117,503 | 2,535,432 | 2,504,636 | 2,610,801 | 1,976,484 | 2,526,204 | 2,114,023 |
Tax | 316,000 | 367,000 | -224,000 | -148,124 | -152,455 | -49,955 | -204,840 | -312,644 | -423,820 | -576,733 | -604,113 | -653,907 | -552,789 | -736,054 | -621,268 |
Profit After Tax | 376,000 | -4,628,000 | 579,000 | 1,043,465 | 1,218,351 | 2,032,423 | 1,696,893 | 1,317,837 | 1,693,683 | 1,958,699 | 1,900,523 | 1,956,894 | 1,423,695 | 1,790,150 | 1,492,755 |
Dividends Paid | 0 | 421,000 | 783,000 | 783,498 | 1,099,236 | 1,099,236 | 1,005,684 | 982,296 | 982,296 | 3,063,828 | 912,132 | 888,744 | 888,744 | 771,804 | 1,683,936 |
Retained Profit | 376,000 | -5,049,000 | -204,000 | 259,967 | 119,115 | 933,187 | 691,209 | 335,541 | 711,387 | -1,105,129 | 988,391 | 1,068,150 | 534,951 | 1,018,346 | -191,181 |
Employee Costs | 4,528,000 | 4,345,000 | 4,606,000 | 5,302,744 | 5,142,311 | 5,130,089 | 4,728,144 | 4,642,437 | 4,666,469 | 4,671,081 | 4,298,328 | 4,273,586 | 4,122,891 | 4,078,427 | 3,778,363 |
Number Of Employees | 101 | 97 | 114 | 129 | 129 | 135 | 131 | 126 | 126 | 120 | 117 | 117 | 116 | 115 | 115 |
EBITDA* | 519,000 | -4,447,000 | 1,335,000 | 1,572,782 | 1,760,710 | 2,448,277 | 2,296,904 | 1,944,365 | 2,416,283 | 2,828,391 | 2,763,206 | 2,845,862 | 2,246,417 | 2,820,775 | 2,428,866 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023 | 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 | 2,420,000 | 2,288,000 | 2,408,000 | 2,477,237 | 2,661,494 | 2,670,869 | 2,478,107 | 2,234,418 | 2,131,026 | 2,114,614 | 2,200,650 | 2,320,020 | 2,266,110 | 2,311,112 | 2,351,847 |
Intangible Assets | 1,188,000 | 1,362,000 | 1,485,000 | 1,413,764 | 802,691 | 229,214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 3,608,000 | 3,650,000 | 3,893,000 | 3,891,003 | 3,464,187 | 2,900,085 | 2,478,109 | 2,234,420 | 2,131,028 | 2,114,616 | 2,200,652 | 2,320,022 | 2,266,112 | 2,311,114 | 2,351,849 |
Stock & work in progress | 1,993,000 | 1,766,000 | 5,090,000 | 4,366,613 | 3,098,611 | 2,917,948 | 1,644,713 | 1,603,721 | 1,714,321 | 1,468,412 | 1,718,611 | 1,576,386 | 1,245,820 | 1,008,154 | 955,602 |
Trade Debtors | 2,562,000 | 2,555,000 | 2,817,000 | 2,452,205 | 2,768,302 | 3,111,233 | 3,003,924 | 2,465,025 | 2,097,843 | 2,413,099 | 2,332,789 | 2,083,055 | 2,196,717 | 1,694,180 | 1,614,680 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 347,000 | 551,000 | 775,000 | 777,757 | 712,893 | 882,220 | 286,744 | 224,941 | 278,360 | 315,952 | 313,298 | 286,399 | 508,965 | 189,048 | 175,161 |
Cash | 1,898,000 | 1,843,000 | 2,733,000 | 4,930,664 | 5,125,663 | 6,172,151 | 7,274,199 | 7,389,855 | 7,420,374 | 6,458,302 | 7,317,375 | 6,414,398 | 5,418,536 | 5,997,207 | 4,685,633 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 6,800,000 | 6,715,000 | 11,415,000 | 12,527,239 | 11,705,469 | 13,083,552 | 12,209,580 | 11,683,542 | 11,510,898 | 10,655,765 | 11,682,073 | 10,360,238 | 9,370,038 | 8,888,589 | 7,431,076 |
total assets | 10,408,000 | 10,365,000 | 15,308,000 | 16,418,242 | 15,169,656 | 15,983,637 | 14,687,689 | 13,917,962 | 13,641,926 | 12,770,381 | 13,882,725 | 12,680,260 | 11,636,150 | 11,199,703 | 9,782,925 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 1,405,000 | 1,488,000 | 1,676,000 | 1,473,481 | 972,777 | 1,597,426 | 1,080,253 | 804,601 | 943,209 | 651,684 | 770,208 | 582,392 | 650,490 | 614,383 | 443,162 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 89,000 | 0 | 0 | 0 | 49,774 | 34,517 | 198,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 43,000 | 54,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 970,000 | 1,026,000 | 601,000 | 1,562,042 | 1,192,777 | 1,166,450 | 1,086,178 | 1,128,720 | 1,254,398 | 1,401,462 | 1,295,730 | 1,277,707 | 1,233,483 | 1,346,496 | 1,125,285 |
total current liabilities | 2,418,000 | 2,657,000 | 2,277,000 | 3,035,523 | 2,165,554 | 2,813,650 | 2,200,948 | 2,131,471 | 2,197,607 | 2,053,146 | 2,065,938 | 1,860,099 | 1,883,973 | 1,960,879 | 1,568,447 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 155,000 | 191,000 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 328,000 | 212,790 | 0 | 0 | 0 | 54,376 | 52,745 | 37,048 | 31,471 | 23,236 | 23,402 | 45,000 | 39,000 |
total long term liabilities | 155,000 | 191,000 | 540,000 | 1,142,790 | 701,000 | 504,000 | 847,000 | 660,376 | 52,745 | 37,048 | 31,471 | 23,236 | 23,402 | 45,000 | 39,000 |
total liabilities | 2,573,000 | 2,848,000 | 2,817,000 | 4,178,313 | 2,866,554 | 3,317,650 | 3,047,948 | 2,791,847 | 2,250,352 | 2,090,194 | 2,097,409 | 1,883,335 | 1,907,375 | 2,005,879 | 1,607,447 |
net assets | 7,835,000 | 7,517,000 | 12,491,000 | 12,239,929 | 12,303,102 | 12,665,987 | 11,639,741 | 11,126,115 | 11,391,574 | 10,680,187 | 11,785,316 | 10,796,925 | 9,728,775 | 9,193,824 | 8,175,478 |
total shareholders funds | 7,835,000 | 7,517,000 | 12,491,000 | 12,239,929 | 12,303,102 | 12,665,987 | 11,639,741 | 11,126,115 | 11,391,574 | 10,680,187 | 11,785,316 | 10,796,925 | 9,728,775 | 9,193,824 | 8,175,478 |
Dec 2023 | 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 | 13,000 | -4,983,000 | 805,000 | 1,185,820 | 1,349,510 | 2,072,726 | 1,904,814 | 1,592,484 | 2,065,720 | 2,479,629 | 2,412,881 | 2,512,459 | 1,898,756 | 2,461,774 | 2,053,263 |
Depreciation | 332,000 | 360,000 | 383,000 | 386,962 | 411,200 | 375,551 | 392,090 | 351,881 | 350,563 | 348,762 | 350,325 | 333,403 | 347,661 | 359,001 | 375,603 |
Amortisation | 174,000 | 176,000 | 147,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | 316,000 | 367,000 | -224,000 | -148,124 | -152,455 | -49,955 | -204,840 | -312,644 | -423,820 | -576,733 | -604,113 | -653,907 | -552,789 | -736,054 | -621,268 |
Stock | 227,000 | -3,324,000 | 723,387 | 1,268,002 | 180,663 | 1,273,235 | 40,992 | -110,600 | 245,909 | -250,199 | 142,225 | 330,566 | 237,666 | 52,552 | 955,602 |
Debtors | -197,000 | -486,000 | 362,038 | -251,233 | -512,258 | 702,785 | 600,702 | 313,763 | -352,848 | 82,964 | 276,633 | -336,228 | 822,454 | 93,387 | 1,789,841 |
Creditors | -83,000 | -188,000 | 202,519 | 500,704 | -624,649 | 517,173 | 275,652 | -138,608 | 291,525 | -118,524 | 187,816 | -68,098 | 36,107 | 171,221 | 443,162 |
Accruals and Deferred Income | -56,000 | 425,000 | -961,042 | 369,265 | 26,327 | 80,272 | -42,542 | -125,678 | -147,064 | 105,732 | 18,023 | 44,224 | -113,013 | 221,211 | 1,125,285 |
Deferred Taxes & Provisions | 0 | -328,000 | 115,210 | 212,790 | 0 | 0 | -54,376 | 1,631 | 15,697 | 5,577 | 8,235 | -166 | -21,598 | 6,000 | 39,000 |
Cash flow from operations | 666,000 | -361,000 | -617,738 | 1,490,648 | 1,341,528 | 1,019,747 | 1,629,104 | 1,165,903 | 2,259,560 | 2,411,678 | 1,954,309 | 2,173,577 | 535,004 | 2,337,214 | 669,602 |
Investing Activities | |||||||||||||||
capital expenditure | 0 | 0 | 0 | 0 | 0 | -797,527 | -635,779 | -430,696 | -352,859 | 0 | -217,986 | -378,689 | -293,397 | -288,364 | -135,639 |
Change in Investments | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
cash flow from investments | 0 | 0 | 2 | 0 | 0 | -797,527 | -635,779 | -430,696 | -352,859 | 0 | -217,986 | -378,689 | -293,397 | -288,364 | -135,641 |
Financing Activities | |||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | -89,000 | 89,000 | 0 | 0 | -49,774 | 15,257 | -163,633 | 198,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | -47,000 | 245,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | |||||||||||||||
interest | 47,000 | -12,000 | -2,000 | 5,769 | 21,296 | 9,652 | -3,081 | 37,997 | 51,783 | 55,803 | 91,755 | 98,342 | 77,728 | 64,430 | 60,710 |
cash flow from financing | -147,000 | 397,000 | 453,071 | -317,371 | -510,478 | 117,968 | -344,297 | -364,853 | 51,783 | 55,803 | 91,755 | 98,342 | 77,728 | 64,430 | 8,427,369 |
cash and cash equivalents | |||||||||||||||
cash | 55,000 | -890,000 | -2,197,664 | -194,999 | -1,046,488 | -1,102,048 | -115,656 | -30,519 | 962,072 | -859,073 | 902,977 | 995,862 | -578,671 | 1,311,574 | 4,685,633 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 55,000 | -890,000 | -2,197,664 | -194,999 | -1,046,488 | -1,102,048 | -115,656 | -30,519 | 962,072 | -859,073 | 902,977 | 995,862 | -578,671 | 1,311,574 | 4,685,633 |
centurion safety products ltd Credit Report and Business Information
Centurion Safety Products Ltd Competitor Analysis
Perform a competitor analysis for centurion safety products ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in IP24 area or any other competitors across 12 key performance metrics.
centurion safety products ltd Ownership
CENTURION SAFETY PRODUCTS LTD group structure
Centurion Safety Products Ltd has no subsidiary companies.
Ultimate parent company
CENTURION SAFETY PRODUCTS LTD
00013067
centurion safety products ltd directors
Centurion Safety Products Ltd currently has 7 directors. The longest serving directors include Mr James Davis (May 2013) and Mr Keith Chapman (Feb 2020).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr James Davis | 59 years | May 2013 | - | Director | |
Mr Keith Chapman | England | 69 years | Feb 2020 | - | Director |
Mr David Holdham | 73 years | Oct 2022 | - | Director | |
Mr Michael Adler | 61 years | Oct 2022 | - | Director | |
Mr Jason Keogh | 51 years | Dec 2023 | - | Director | |
Mr Allan Lock | 54 years | Dec 2023 | - | Director | |
Mr Scott Matthews | 54 years | Apr 2024 | - | Director |
P&L
December 2023turnover
13.5m
+9%
operating profit
13k
-100%
gross margin
36.9%
+335.92%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
7.8m
+0.04%
total assets
10.4m
0%
cash
1.9m
+0.03%
net assets
Total assets minus all liabilities
centurion safety products ltd company details
company number
00013067
Type
Private limited with Share Capital
industry
22290 - Manufacture of other plastic products
incorporation date
May 1879
age
145
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
thetford moulded products limited (April 1997)
accountant
-
auditor
SAFFERY LLP
address
howlett way, fisons way industrial estate, thetford, norfolk, IP24 1HZ
Bank
BARCLAYS BANK PLC
Legal Advisor
-
centurion safety products 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 found 10 charges/mortgages relating to centurion safety products ltd. Currently there are 1 open charges and 9 have been satisfied in the past.
centurion safety products ltd Companies House Filings - See Documents
date | description | view/download |
---|