Pomanda estimates the enterprise value of CROUDACE ASSET MANAGEMENT LTD at £709.3k based on a Turnover of £480.3k and 1.48x industry multiple (adjusted for size and gross margin).
croudace asset management ltdEstimated Valuation
£7.1m
Pomanda estimates the enterprise value of CROUDACE ASSET MANAGEMENT LTD at £7.1m based on an EBITDA of £1.4m and a 4.97x industry multiple (adjusted for size and gross margin).
croudace asset management ltdEstimated Valuation
£36.1m
Pomanda estimates the enterprise value of CROUDACE ASSET MANAGEMENT LTD at £36.1m based on Net Assets of £23.1m and 1.56x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Croudace Asset Management LtdOverview
Croudace Asset Management Ltd is a live company located in brighton, BN1 4EA with a Companies House number of 00563077. It operates in the development of building projects sector, SIC Code 41100. Founded in March 1956, it's largest shareholder is
croudace trading group limited
with a 100% stake. Croudace Asset Management Ltd is a mature,
micro sized company, Pomanda has estimated its turnover at
£480.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Croudace Asset Management Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
4 Regular
4 Weak
Size
annual sales of £480.3k, make it smaller than the average company (£1.5m)
£480.3k - Croudace Asset Management Ltd
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (7.1%)
-5% - Croudace Asset Management Ltd
7.1% - Industry AVG
Production
with a gross margin of 49.2%, this company has a comparable cost of product (49.2%)
49.2% - Croudace Asset Management Ltd
49.2% - Industry AVG
Profitability
an operating margin of 288.3% make it more profitable than the average company (7.5%)
288.3% - Croudace Asset Management Ltd
7.5% - Industry AVG
Employees
with 8 employees, this is similar to the industry average (7)
8 - Croudace Asset Management Ltd
7 - Industry AVG
Pay Structure
on an average salary of £46.9k, the company has an equivalent pay structure (£46.9k)
£46.9k - Croudace Asset Management Ltd
£46.9k - Industry AVG
Efficiency
resulting in sales per employee of £60k, this is less efficient (£199.9k)
£60k - Croudace Asset Management Ltd
£199.9k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (38 days)
0 days - Croudace Asset Management Ltd
38 days - Industry AVG
Creditor Days
its suppliers are paid after 36 days, this is slower than average (30 days)
36 days - Croudace Asset Management Ltd
30 days - Industry AVG
Stock Days
it holds stock equivalent to 468 days, this is more than average (116 days)
468 days - Croudace Asset Management Ltd
116 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 31 weeks, this is average cash available to meet short term requirements (28 weeks)
31 weeks - Croudace Asset Management Ltd
28 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.8%, this is a lower level of debt than the average (66.5%)
3.8% - Croudace Asset Management Ltd
66.5% - Industry AVG
CROUDACE ASSET MANAGEMENT LTD financials
EXPORT
Croudace Asset Management Ltd's latest turnover from December 2024 is estimated at £480.3 thousand and the company has net assets of £23.1 million. According to their latest financial statements, Croudace Asset Management Ltd has 8 employees and maintains cash reserves of £355.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
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
480,330
461,891
479,236
556,746
664,644
795,578
719,555
1,329,363
1,661,961
2,111,547
31,207,197
26,778,295
Other Income Or Grants
Cost Of Sales
243,956
240,408
240,902
288,872
329,175
367,228
330,996
599,026
817,074
1,338,917
20,978,106
18,200,852
Gross Profit
236,374
221,483
238,334
267,874
335,469
428,351
388,558
730,338
844,887
772,631
10,229,091
8,577,443
Admin Expenses
-1,148,353
-1,468,050
-924,501
-690,413
-822,007
-435,551
-3,081,309
-3,972,604
589,438
497,305
4,582,509
8,184,382
Operating Profit
1,384,727
1,689,533
1,162,835
958,287
1,157,476
863,902
3,469,867
4,702,942
255,449
275,326
5,646,582
393,061
Interest Payable
Interest Receivable
32,873
32,371
14,577
933
168
2,046
2,179
738
401
566
89
47
Pre-Tax Profit
1,417,600
1,721,904
1,177,412
959,220
1,157,644
865,948
3,472,046
4,703,680
255,850
275,893
5,646,671
393,108
Tax
-354,400
-430,476
-223,708
-182,252
-219,952
-164,530
-659,689
-893,699
-51,170
-55,178
-1,185,801
-90,415
Profit After Tax
1,063,200
1,291,428
953,704
776,968
937,692
701,418
2,812,357
3,809,981
204,680
220,714
4,460,870
302,693
Dividends Paid
Retained Profit
1,063,200
1,291,428
953,704
776,968
937,692
701,418
2,812,357
3,809,981
204,680
220,714
4,460,870
302,693
Employee Costs
375,247
362,941
351,811
333,501
323,503
398,726
350,926
337,274
336,392
467,027
6,409,106
5,473,187
Number Of Employees
8
8
8
8
8
10
9
9
9
12
175
154
EBITDA*
1,427,837
1,731,673
1,210,965
999,990
1,212,378
906,756
3,511,112
4,742,983
282,337
303,041
5,673,718
424,139
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
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
92,938
69,712
107,427
109,583
120,627
96,699
135,284
122,226
157,511
59,545
64,428
55,849
Intangible Assets
Investments & Other
358,688
140
140
140
40
40
100
69,379
712,246
300
100
Debtors (Due After 1 year)
80,000
72,000
58,000
44,300
210,250
190,800
181,400
191,400
191,400
191,400
Total Fixed Assets
531,626
141,852
165,567
154,023
330,917
287,539
316,784
383,005
1,061,157
251,245
64,528
55,849
Stock & work in progress
312,854
259,060
170,118
77,357
3,610,488
3,510,556
3,500,556
2,984,584
7,718,579
Trade Debtors
122
2,337
2,645
27,659
4,158,287
213,648
Group Debtors
22,826,370
21,139,267
20,511,327
19,175,000
19,667,000
18,850,000
18,113,749
12,236,241
9,166,787
9,878,547
Misc Debtors
35,673
6,068
6,151
27,226
1,541,454
61,782
26,813
29,504
92,739
19,834
100
100
Cash
355,734
959,170
274,001
558,981
187,287
149,144
396,403
184,621
110,753
209,763
16,825
18,649
misc current assets
total current assets
23,530,753
22,365,902
20,964,242
19,838,564
21,395,741
19,060,926
18,536,965
16,088,513
12,880,835
13,608,700
7,159,696
7,950,876
100
100
total assets
24,062,379
22,507,754
21,129,809
19,992,587
21,726,658
19,348,465
18,853,749
16,471,518
13,941,992
13,859,945
7,224,224
8,006,725
100
100
Bank overdraft
Bank loan
Trade Creditors
24,163
7,136
59,166
14,192
35,593
20,143
16,564
3,975
11,678
50,257
2,460,561
7,703,932
Group/Directors Accounts
144,201
437,589
1,300,100
7,499,973
other short term finances
hp & lease commitments
other current liabilities
424,962
488,113
384,566
281,022
533,800
415,609
655,890
621,937
419,311
295,338
total current liabilities
593,326
495,249
443,732
295,214
569,393
435,752
672,454
1,063,501
1,731,089
7,845,568
2,460,561
7,703,932
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
325,000
290,000
255,000
220,000
2,456,860
1,150,000
1,120,000
1,090,000
1,060,000
1,030,000
total long term liabilities
325,000
290,000
255,000
220,000
2,456,860
1,150,000
1,120,000
1,090,000
1,060,000
1,030,000
total liabilities
918,326
785,249
698,732
515,214
3,026,253
1,585,752
1,792,454
2,153,501
2,791,089
8,875,568
2,460,561
7,703,932
net assets
23,144,053
21,722,505
20,431,077
19,477,373
18,700,405
17,762,713
17,061,295
14,318,017
11,150,903
4,984,377
4,763,663
302,793
100
100
total shareholders funds
23,144,053
21,722,505
20,431,077
19,477,373
18,700,405
17,762,713
17,061,295
14,318,017
11,150,903
4,984,377
4,763,663
302,793
100
100
Dec 2024
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
1,384,727
1,689,533
1,162,835
958,287
1,157,476
863,902
3,469,867
4,702,942
255,449
275,326
5,646,582
393,061
Depreciation
43,110
42,140
48,130
41,703
54,902
42,854
41,245
40,041
26,888
27,715
27,136
31,078
Amortisation
Tax
-354,400
-430,476
-223,708
-182,252
-219,952
-164,530
-659,689
-893,699
-51,170
-55,178
-1,185,801
-90,415
Stock
53,794
88,942
92,761
77,357
-3,610,488
99,932
10,000
515,972
-4,733,995
7,718,579
Debtors
1,722,493
641,549
1,331,597
-2,172,178
2,316,122
780,620
5,837,158
3,033,878
-638,855
5,931,494
3,944,639
213,648
-100
100
Creditors
17,027
-52,030
44,974
-21,401
15,450
3,579
12,589
-7,703
-38,579
-2,410,304
-5,243,371
7,703,932
Accruals and Deferred Income
-63,151
103,547
103,544
-252,778
118,191
-240,281
33,953
202,626
123,973
295,338
Deferred Taxes & Provisions
35,000
35,000
35,000
-2,236,860
1,306,860
30,000
30,000
30,000
30,000
1,030,000
Cash flow from operations
-713,974
657,223
-253,583
401,520
116,805
-245,096
701,295
940,397
975,416
-7,284,569
33,902
105,429
100
-100
Investing Activities
capital expenditure
-66,336
-4,425
-45,974
-30,659
-78,830
-4,269
-54,303
-4,756
-124,854
-22,832
-35,715
-86,927
Change in Investments
358,548
100
-60
-69,279
-642,867
711,946
200
100
cash flow from investments
-424,884
-4,425
-45,974
-30,759
-78,830
-4,209
14,976
638,111
-836,800
-23,032
-35,815
-86,927
Financing Activities
Bank loans
Group/Directors Accounts
144,201
-437,589
-862,511
-6,199,873
7,499,973
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
358,348
-69,079
-642,867
5,961,846
100
-100
100
interest
32,873
32,371
14,577
933
168
2,046
2,179
738
401
566
89
47
cash flow from financing
535,422
32,371
14,577
933
168
2,046
-504,489
-1,504,640
-237,626
7,500,539
89
147
-100
100
cash and cash equivalents
cash
-603,436
685,169
-284,980
371,694
38,143
-247,259
211,782
73,868
-99,010
192,938
-1,824
18,649
overdraft
change in cash
-603,436
685,169
-284,980
371,694
38,143
-247,259
211,782
73,868
-99,010
192,938
-1,824
18,649
croudace asset management 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 croudace asset management ltd. Get real-time insights into croudace asset management ltd's credit score, group structure and payment trends.
Perform a competitor analysis for croudace asset management ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in BN1 area or any other competitors across 12 key performance metrics.
croudace asset management ltd Ownership
CROUDACE ASSET MANAGEMENT LTD group structure
Croudace Asset Management Ltd has 3 subsidiary companies.
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 croudace asset management ltd.
croudace asset management 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 CROUDACE ASSET MANAGEMENT LTD. This can take several minutes, an email will notify you when this has completed.
croudace asset management ltdCompanies House Filings - See Documents
