Pomanda estimates the enterprise value of STANDAGE & CO. LIMITED at £5.1m based on a Turnover of £13.3m and 0.39x industry multiple (adjusted for size and gross margin).
standage & co. limitedEstimated Valuation
£3.1m
Pomanda estimates the enterprise value of STANDAGE & CO. LIMITED at £3.1m based on an EBITDA of £858.3k and a 3.65x industry multiple (adjusted for size and gross margin).
standage & co. limitedEstimated Valuation
£9.8m
Pomanda estimates the enterprise value of STANDAGE & CO. LIMITED at £9.8m based on Net Assets of £3.9m and 2.5x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Standage & Co. LimitedOverview
Standage & Co. Limited is a live company located in london, SE15 6NF with a Companies House number of 00345675. It operates in the other construction installation sector, SIC Code 43290. Founded in October 1938, it's largest shareholder is
standage group ltd
with a 100% stake. Standage & Co. Limited is a mature,
mid sized company, Pomanda has estimated its turnover at
£13.3m with
high
growth in recent years.
Pomanda's financial health check has awarded Standage & Co. Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
7 Strong
1 Regular
4 Weak
Size
annual sales of £13.3m, make it larger than the average company (£1.4m)
£13.3m - Standage & Co. Limited
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (10.4%)
26% - Standage & Co. Limited
10.4% - Industry AVG
Production
with a gross margin of 18.5%, this company has a higher cost of product (30%)
18.5% - Standage & Co. Limited
30% - Industry AVG
Profitability
an operating margin of 6.3% make it as profitable than the average company (6.3%)
6.3% - Standage & Co. Limited
6.3% - Industry AVG
Employees
with 21 employees, this is above the industry average (10)
21 - Standage & Co. Limited
10 - Industry AVG
Pay Structure
on an average salary of £66.5k, the company has a higher pay structure (£38.8k)
£66.5k - Standage & Co. Limited
£38.8k - Industry AVG
Efficiency
resulting in sales per employee of £631.4k, this is more efficient (£140.7k)
£631.4k - Standage & Co. Limited
£140.7k - Industry AVG
Debtor Days
it gets paid by customers after 29 days, this is earlier than average (54 days)
29 days - Standage & Co. Limited
54 days - Industry AVG
Creditor Days
its suppliers are paid after 10 days, this is quicker than average (31 days)
10 days - Standage & Co. Limited
31 days - Industry AVG
Stock Days
it holds stock equivalent to 37 days, this is more than average (12 days)
37 days - Standage & Co. Limited
12 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 54 weeks, this is more cash available to meet short term requirements (21 weeks)
54 weeks - Standage & Co. Limited
21 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 37.4%, this is a lower level of debt than the average (64.6%)
37.4% - Standage & Co. Limited
64.6% - Industry AVG
STANDAGE & CO. LIMITED financials
EXPORT
Standage & Co. Limited's latest turnover from December 2023 is £13.3 million and the company has net assets of £3.9 million. According to their latest financial statements, Standage & Co. Limited has 21 employees and maintains cash reserves of £2.4 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
13,259,438
10,212,788
9,292,410
6,635,679
11,151,434
8,254,251
6,307,474
10,394,033
10,772,773
12,997,440
11,544,069
9,847,624
8,991,962
16,686,509
14,487,019
Other Income Or Grants
Cost Of Sales
10,806,901
9,220,626
8,089,531
5,930,846
8,721,893
7,150,776
5,276,139
9,467,502
9,612,923
11,154,555
10,579,585
9,083,778
6,509,989
14,952,037
12,996,131
Gross Profit
2,452,537
992,162
1,202,879
704,833
2,429,541
1,103,475
1,031,335
926,531
1,159,850
1,842,885
964,484
763,846
2,481,973
1,734,472
1,490,888
Admin Expenses
1,624,212
679,870
709,928
124,592
1,421,714
816,534
731,956
1,563,936
644,034
864,546
498,254
448,901
486,353
491,642
500,287
Operating Profit
828,325
312,292
492,951
580,241
1,007,827
286,941
299,379
-637,405
515,816
978,339
466,230
314,945
1,995,620
1,242,830
990,601
Interest Payable
3,034
207
1,814
4,932
6,271
7,446
7,014
8,446
9,946
Interest Receivable
58,156
5,599
496
5,082
4,925
3,413
8,573
8,404
3,498
1,615
1,583
2,784
2,774
4,134
Pre-Tax Profit
883,447
317,891
492,951
580,530
1,066,816
367,427
357,558
-563,411
566,647
973,391
457,899
316,528
1,998,404
1,245,604
994,735
Tax
-266,536
-63,852
-94,399
-37,915
-352,893
-123,981
-122,442
-104,498
-121,910
-218,082
-112,060
-84,562
-539,556
-356,678
-279,208
Profit After Tax
616,911
254,039
398,552
542,615
713,923
243,446
235,116
-667,909
444,737
755,309
345,839
231,966
1,458,848
888,926
715,527
Dividends Paid
550,000
200,000
780,000
500,000
125,000
250,000
300,000
200,000
200,000
100,000
500,000
1,400,000
Retained Profit
66,911
54,039
398,552
542,615
-66,077
-256,554
110,116
-667,909
194,737
455,309
145,839
31,966
1,358,848
388,926
-684,473
Employee Costs
1,396,706
1,234,972
1,226,820
1,235,301
1,400,191
1,000,739
779,354
931,051
779,629
895,177
780,798
744,930
640,378
918,432
904,240
Number Of Employees
21
22
22
23
23
20
17
19
16
15
13
13
13
13
15
EBITDA*
858,263
318,878
496,036
591,891
1,022,783
305,067
323,315
-613,469
539,555
1,005,978
505,508
340,253
2,023,589
1,280,179
1,033,313
* 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
207,814
31,671
6,917
7,008
600,676
615,632
636,343
657,054
677,440
705,079
1,497,989
839,301
852,692
866,281
914,837
Intangible Assets
Investments & Other
360,906
360,906
305,185
274,692
213,655
140,788
675,327
675,327
1,175,327
Debtors (Due After 1 year)
Total Fixed Assets
207,814
31,671
6,917
367,914
961,582
920,817
911,035
870,709
818,228
705,079
2,173,316
1,514,628
2,028,019
866,281
914,837
Stock & work in progress
1,115,794
1,078,521
567,595
682,500
829,500
387,500
332,500
175,901
317,548
278,027
317,666
336,168
187,127
560,657
140,628
Trade Debtors
1,071,602
344,025
468,720
775,350
1,002,525
982,373
309,976
364,630
328,626
609,805
649,844
794,703
1,204,794
528,570
729,490
Group Debtors
1,437,720
2,156,720
2,156,720
1,795,814
390,877
1,114,049
1,373,722
1,131,346
2,131,346
1,694,051
Misc Debtors
46,476
96,531
39,389
30,905
19,662
20,188
26,973
22,086
313,254
91,264
24,539
249,377
61,744
17,424
22,412
Cash
2,375,634
1,730,615
2,258,532
1,091,537
1,802,500
1,576,495
2,043,650
2,465,437
1,910,182
2,714,494
2,854,047
2,001,826
1,666,055
2,913,223
2,152,368
misc current assets
total current assets
6,047,226
5,406,412
5,490,956
4,376,106
4,045,064
4,080,605
4,086,821
4,159,400
5,000,956
5,387,641
3,846,096
3,382,074
3,119,720
4,019,874
3,044,898
total assets
6,255,040
5,438,083
5,497,873
4,744,020
5,006,646
5,001,422
4,997,856
5,030,109
5,819,184
6,092,720
6,019,412
4,896,702
5,147,739
4,886,155
3,959,735
Bank overdraft
Bank loan
9,963
14,000
14,000
Trade Creditors
309,522
205,761
304,513
336,995
630,679
635,674
990,001
1,498,901
1,659,362
1,970,238
2,283,511
1,775,825
1,536,570
2,816,255
2,473,698
Group/Directors Accounts
4,094
4,094
1,094
1,094
3,194
1,760
669
353
2,862
2,645
3,764
other short term finances
hp & lease commitments
42,250
other current liabilities
1,928,044
1,384,283
1,399,360
1,011,577
1,509,077
1,362,704
660,925
280,737
228,424
459,840
426,172
274,228
794,248
612,844
416,789
total current liabilities
2,279,816
1,590,044
1,703,873
1,348,572
2,153,813
2,016,472
1,666,020
1,780,732
1,890,980
2,431,838
2,710,352
2,050,406
2,333,680
3,431,744
2,894,251
loans
66,040
156,372
184,029
194,947
209,768
317,196
hp & lease commitments
11,396
Accruals and Deferred Income
other liabilities
provisions
48,878
3,941
271
total long term liabilities
60,274
66,040
156,372
184,029
194,947
213,709
317,196
271
total liabilities
2,340,090
1,590,044
1,703,873
1,348,572
2,153,813
2,082,512
1,822,392
1,964,761
2,085,927
2,645,547
3,027,548
2,050,677
2,333,680
3,431,744
2,894,251
net assets
3,914,950
3,848,039
3,794,000
3,395,448
2,852,833
2,918,910
3,175,464
3,065,348
3,733,257
3,447,173
2,991,864
2,846,025
2,814,059
1,454,411
1,065,484
total shareholders funds
3,914,950
3,848,039
3,794,000
3,395,448
2,852,833
2,918,910
3,175,464
3,065,348
3,733,257
3,447,173
2,991,864
2,846,025
2,814,059
1,454,411
1,065,484
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
828,325
312,292
492,951
580,241
1,007,827
286,941
299,379
-637,405
515,816
978,339
466,230
314,945
1,995,620
1,242,830
990,601
Depreciation
29,938
6,586
3,085
11,650
14,956
18,126
23,936
23,936
23,739
27,639
39,278
25,308
27,969
37,349
42,712
Amortisation
Tax
-266,536
-63,852
-94,399
-37,915
-352,893
-123,981
-122,442
-104,498
-121,910
-218,082
-112,060
-84,562
-539,556
-356,678
-279,208
Stock
37,273
510,926
-114,905
-147,000
442,000
55,000
156,599
-141,647
39,521
-39,639
-18,502
149,041
-373,530
420,029
140,628
Debtors
-41,478
-67,553
62,760
1,189,005
-703,546
405,939
192,609
-1,255,164
378,106
1,720,737
-369,697
-222,458
720,544
-205,908
751,902
Creditors
103,761
-98,752
-32,482
-293,684
-4,995
-354,327
-508,900
-160,461
-310,876
-313,273
507,686
239,255
-1,279,685
342,557
2,473,698
Accruals and Deferred Income
543,761
-15,077
387,783
-497,500
146,373
701,779
380,188
52,313
-231,416
33,668
151,944
-520,020
181,404
196,055
416,789
Deferred Taxes & Provisions
48,878
-3,941
3,941
-271
271
Cash flow from operations
1,292,332
-302,176
809,083
-1,279,213
1,072,814
67,599
-277,047
570,696
-546,215
-1,168,866
1,441,006
48,614
38,738
1,247,992
2,752,062
Investing Activities
capital expenditure
4,999
-3,550
10,700
1,440,598
-697,966
477,655
-1,185,327
18,500
-12,995
Change in Investments
-360,906
55,721
30,493
61,037
72,867
140,788
-675,327
-500,000
1,175,327
cash flow from investments
360,906
-55,721
-25,494
-61,037
-76,417
-130,088
2,115,925
-697,966
977,655
-2,360,654
18,500
-12,995
Financing Activities
Bank loans
-9,963
-4,037
14,000
Group/Directors Accounts
-4,094
3,000
-2,100
1,434
1,091
316
-2,509
217
-1,119
3,764
Other Short Term Loans
Long term loans
-66,040
-90,332
-27,657
-10,918
-14,821
-107,428
317,196
Hire Purchase and Lease Commitments
53,646
other long term liabilities
share issue
91,347
800
1
1,749,957
interest
55,122
5,599
289
3,268
-7
-2,858
1,127
1,390
-4,948
-8,331
1,583
2,784
2,774
4,134
cash flow from financing
108,768
5,599
-13,768
-66,809
-87,339
-16,515
-11,891
79,350
-111,285
309,181
-926
3,801
1,656
1,757,855
cash and cash equivalents
cash
645,019
-527,917
1,166,995
-710,963
226,005
-467,155
-421,787
555,255
-804,312
-139,553
852,221
335,771
-1,247,168
760,855
2,152,368
overdraft
change in cash
645,019
-527,917
1,166,995
-710,963
226,005
-467,155
-421,787
555,255
-804,312
-139,553
852,221
335,771
-1,247,168
760,855
2,152,368
standage & co. 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 standage & co. limited. Get real-time insights into standage & co. limited's credit score, group structure and payment trends.
Perform a competitor analysis for standage & co. limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in SE15 area or any other competitors across 12 key performance metrics.
standage & co. limited Ownership
STANDAGE & CO. LIMITED group structure
Standage & Co. Limited has no subsidiary companies.
The sole shareholder of Standage & Co. Limited is Standage Group Ltd.
standage group ltd
100%
standage & co. limited directors
Standage & Co. Limited currently has 3 directors.
The longest serving directors include
Mrs Gillian Brain (Sep 1991) and
Mr Christopher Brain (Jun 2007).
unit 8 glengall business centre, glengall road, london, SE15 6NF
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
standage & co. 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 standage & co. limited. Currently there are 0 open charges and 3 have been satisfied in the past.
standage & co. 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 STANDAGE & CO. LIMITED. This can take several minutes, an email will notify you when this has completed.
standage & co. limitedCompanies House Filings - See Documents
