seacroft golf links company limited

Live MatureMicroHigh

seacroft golf links company limited Company Information

Share SEACROFT GOLF LINKS COMPANY LIMITED

Company Number

00066982

Directors

Keith Hussey

David Sorby

View All

Shareholders

seacroft golf club limited

Group Structure

View All

Industry

Operation of sports facilities

 

Registered Address

the clubhouse, drummond road, seacroft, skegness lincolnshire, PE25 3AU

seacroft golf links company limited Estimated Valuation

£166.2k

Pomanda estimates the enterprise value of SEACROFT GOLF LINKS COMPANY LIMITED at £166.2k based on a Turnover of £207.2k and 0.8x industry multiple (adjusted for size and gross margin).

seacroft golf links company limited Estimated Valuation

£516k

Pomanda estimates the enterprise value of SEACROFT GOLF LINKS COMPANY LIMITED at £516k based on an EBITDA of £143.5k and a 3.6x industry multiple (adjusted for size and gross margin).

seacroft golf links company limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of SEACROFT GOLF LINKS COMPANY LIMITED at £1.2m based on Net Assets of £649.2k and 1.82x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Seacroft Golf Links Company Limited Overview

Seacroft Golf Links Company Limited is a live company located in seacroft, PE25 3AU with a Companies House number of 00066982. It operates in the operation of sports facilities sector, SIC Code 93110. Founded in August 1900, it's largest shareholder is seacroft golf club limited with a 100% stake. Seacroft Golf Links Company Limited is a mature, micro sized company, Pomanda has estimated its turnover at £207.2k with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Seacroft Golf Links Company Limited Health Check

Pomanda's financial health check has awarded Seacroft Golf Links Company Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

4 Strong

positive_score

3 Regular

positive_score

5 Weak

size

Size

annual sales of £207.2k, make it smaller than the average company (£756.6k)

£207.2k - Seacroft Golf Links Company Limited

£756.6k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (12.9%)

21% - Seacroft Golf Links Company Limited

12.9% - Industry AVG

production

Production

with a gross margin of 56.7%, this company has a comparable cost of product (56.7%)

56.7% - Seacroft Golf Links Company Limited

56.7% - Industry AVG

profitability

Profitability

an operating margin of 43.5% make it more profitable than the average company (2.4%)

43.5% - Seacroft Golf Links Company Limited

2.4% - Industry AVG

employees

Employees

with 6 employees, this is below the industry average (25)

6 - Seacroft Golf Links Company Limited

25 - Industry AVG

paystructure

Pay Structure

on an average salary of £19k, the company has an equivalent pay structure (£19k)

£19k - Seacroft Golf Links Company Limited

£19k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £34.5k, this is less efficient (£43.1k)

£34.5k - Seacroft Golf Links Company Limited

£43.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 7 days, this is near the average (7 days)

7 days - Seacroft Golf Links Company Limited

7 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 58 days, this is slower than average (42 days)

58 days - Seacroft Golf Links Company Limited

42 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 82 days, this is more than average (15 days)

82 days - Seacroft Golf Links Company Limited

15 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 57 weeks, this is more cash available to meet short term requirements (47 weeks)

57 weeks - Seacroft Golf Links Company Limited

47 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 52.5%, this is a higher level of debt than the average (38.7%)

52.5% - Seacroft Golf Links Company Limited

38.7% - Industry AVG

SEACROFT GOLF LINKS COMPANY LIMITED financials

EXPORTms excel logo

Seacroft Golf Links Company Limited's latest turnover from March 2024 is estimated at £207.2 thousand and the company has net assets of £649.2 thousand. According to their latest financial statements, Seacroft Golf Links Company Limited has 6 employees and maintains cash reserves of £344.6 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover207,236186,077172,996116,089386,614269,757223,342363,22962,116350,103322,844323,587466,274421,786463,757
Other Income Or Grants
Cost Of Sales89,70879,89471,53643,502149,27694,11874,765125,17525,042154,426138,898149,980214,715190,786212,601
Gross Profit117,527106,183101,46072,587237,338175,639148,577238,05437,075195,677183,946173,607251,558231,000251,156
Admin Expenses27,42081,08211,87734,560218,544164,102-49,378184,91625,501193,473174,327163,937264,954231,865-110,068
Operating Profit90,10725,10189,58338,02718,79411,537197,95553,13811,5742,2049,6199,670-13,396-865361,224
Interest Payable23,42414,9805,4304,5953,6454,2027,07116,03013,3022,131587
Interest Receivable17,88014,7641,846721032121315712107873
Pre-Tax Profit84,56424,88585,99933,50415,1597,657191,09837,123-1,721859,0429,678-13,388-858361,226
Tax-21,141-4,728-16,340-6,366-2,880-1,455-36,309-7,424-18-2,080-2,323-101,143
Profit After Tax63,42320,15769,65927,13812,2796,202154,78929,698-1,721676,9627,355-13,388-858260,083
Dividends Paid
Retained Profit63,42320,15769,65927,13812,2796,202154,78929,698-1,721676,9627,355-13,388-858260,083
Employee Costs114,152107,597118,81096,812112,961129,864127,681130,03731,302155,227152,438152,939205,565188,435206,780
Number Of Employees6676788821099121112
EBITDA*143,52871,687139,84385,06267,03659,752242,67790,04544,08335,04036,88833,69714,65939,137395,568

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets990,676955,624803,657774,392813,393852,114857,995823,873824,247821,236766,481746,688748,595770,782781,380
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets990,676955,624803,657774,392813,393852,114857,995823,873824,247821,236766,481746,688748,595770,782781,380
Stock & work in progress20,32121,17614,88511,3543,7284824824821,3891,2002,4732,3834,4008,8681,920
Trade Debtors4,0873,4922,8281,11619,1459,89817,8365,5606,1205,72810,70611,44211,703
Group Debtors
Misc Debtors7,0049,0474,2002,1934,0619,0559,8158,77910,349
Cash344,555336,601358,192134,1499,00611,63673,96011,3965002,3462,4101,7621,1591,9421,043
misc current assets
total current assets375,967370,316380,105148,81235,94031,07184,25738,49312,2389,10611,0039,87316,26522,25214,666
total assets1,366,6431,325,9401,183,762923,204849,333883,185942,252862,366836,485830,342777,484756,561764,860793,034796,046
Bank overdraft30,00030,00020,39516,54923,0209,7589,01284,80286,651
Bank loan
Trade Creditors 14,30822,58530,8042,71413,67829,19522,92420,28428,833258,321241,950228,055229,089217,396213,042
Group/Directors Accounts
other short term finances
hp & lease commitments9883,75419,59426,15418,36116,209
other current liabilities267,655258,340276,090184,287150,668166,001211,262211,997149,026
total current liabilities311,963310,925327,289204,538191,120224,548269,352335,444280,719258,321241,950228,055229,089217,396213,042
loans165,775190,64651,26172,69638,39348,32657,39566,356275,14847,48518,073
hp & lease commitments9883,75815,15415,00414,754
Accruals and Deferred Income
other liabilities239,696238,583239,583150,000150,000150,000150,000150,000256,951249,943267,950282,570309,049315,557
provisions505050505050505050505050505050
total long term liabilities405,521429,279290,894222,746189,431202,134222,599231,410289,952304,486268,066268,000282,620309,099315,607
total liabilities717,484740,204618,183427,284380,551426,682491,951566,854570,671562,807510,016496,055511,709526,495528,649
net assets649,159585,736565,579495,920468,782456,503450,301295,512265,814267,535267,468260,506253,151266,539267,397
total shareholders funds649,159585,736565,579495,920468,782456,503450,301295,512265,814267,535267,468260,506253,151266,539267,397
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit90,10725,10189,58338,02718,79411,537197,95553,13811,5742,2049,6199,670-13,396-865361,224
Depreciation53,42146,58650,26047,03548,24248,21544,72236,90732,50932,83627,26924,02728,05540,00234,344
Amortisation
Tax-21,141-4,728-16,340-6,366-2,880-1,455-36,309-7,424-18-2,080-2,323-101,143
Stock-8556,2913,5317,6263,246-907189-1,27390-2,017-4,4686,9481,920
Debtors-1,4485,5113,719-19,8974,2539,138-16,80016,2664,789-560392-4,978-736-26111,703
Creditors-8,277-8,21928,090-10,964-15,5176,2712,640-8,549-229,48816,37113,895-1,03411,6934,354213,042
Accruals and Deferred Income9,315-17,75091,80333,619-15,333-45,261-73562,971149,026
Deferred Taxes & Provisions50
Cash flow from operations125,72829,188236,146113,62225,80710,169225,073121,684-41,35753,22648,22137,33531,55636,804493,894
Investing Activities
capital expenditure-88,473-198,553-79,525-8,034-9,521-42,334-78,844-36,533-35,520-87,591-47,062-22,120-5,868-29,404-815,724
Change in Investments
cash flow from investments-88,473-198,553-79,525-8,034-9,521-42,334-78,844-36,533-35,520-87,591-47,062-22,120-5,868-29,404-815,724
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans-24,871139,385-21,43534,303-9,933-9,069-8,961-208,792227,66329,41218,073
Hire Purchase and Lease Commitments-988-3,754-18,610-17,9567,9432,40230,963
other long term liabilities1,113-1,00089,583150,000-256,9517,008-18,007-14,620-26,479-6,508315,557
share issue7,314
interest-5,544-216-3,584-4,523-3,635-3,881-6,858-16,015-13,295-2,119-5777873
cash flow from financing-29,302138,16963,57626,026-32,178-30,906-7,876-72,405-11,62034,301-511-14,613-26,471-6,501322,874
cash and cash equivalents
cash7,954-21,591224,043125,143-2,630-62,32462,56410,896-1,846-64648603-7838991,043
overdraft9,6053,846-6,47113,262746-75,790-1,84986,651
change in cash7,954-31,196220,197131,614-15,892-63,070138,35412,745-88,497-64648603-7838991,043

seacroft golf links company 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 seacroft golf links company limited. Get real-time insights into seacroft golf links company 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

Seacroft Golf Links Company Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for seacroft golf links company limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in PE25 area or any other competitors across 12 key performance metrics.

seacroft golf links company limited Ownership

SEACROFT GOLF LINKS COMPANY LIMITED group structure

Seacroft Golf Links Company Limited has no subsidiary companies.

Ultimate parent company

SEACROFT GOLF LINKS COMPANY LIMITED

00066982

SEACROFT GOLF LINKS COMPANY LIMITED Shareholders

seacroft golf club limited 100%

seacroft golf links company limited directors

Seacroft Golf Links Company Limited currently has 9 directors. The longest serving directors include Mr Keith Hussey (Oct 2015) and Mr David Sorby (Oct 2016).

officercountryagestartendrole
Mr Keith Hussey71 years Oct 2015- Director
Mr David Sorby45 years Oct 2016- Director
Mr Martin BatesEngland63 years Oct 2017- Director
Mrs Jane Canning74 years Oct 2017- Director
Mr Nigel RoylanceEngland75 years Oct 2020- Director
Mr Steve PlaskittEngland67 years Oct 2021- Director
Mr Laurie Askin56 years Oct 2022- Director
Mr Nigel Willerton65 years Oct 2022- Director
Mr Gerald Canning74 years Oct 2024- Director

P&L

March 2024

turnover

207.2k

+11%

operating profit

90.1k

0%

gross margin

56.8%

-0.62%

turnover

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

Balance Sheet

March 2024

net assets

649.2k

+0.11%

total assets

1.4m

+0.03%

cash

344.6k

+0.02%

net assets

Total assets minus all liabilities

seacroft golf links company limited company details

company number

00066982

Type

Private limited with Share Capital

industry

93110 - Operation of sports facilities

incorporation date

August 1900

age

125

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

N/A

accountant

DUNCAN & TOPLIS LIMITED

auditor

-

address

the clubhouse, drummond road, seacroft, skegness lincolnshire, PE25 3AU

Bank

-

Legal Advisor

-

seacroft golf links company 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 found 3 charges/mortgages relating to seacroft golf links company limited. Currently there are 3 open charges and 0 have been satisfied in the past.

seacroft golf links company 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 SEACROFT GOLF LINKS COMPANY LIMITED. This can take several minutes, an email will notify you when this has completed.

seacroft golf links company limited Companies House Filings - See Documents

datedescriptionview/download