Frank Crossley & Son Limited

POWER SEARCH PRICING

SOLUTIONS

frank crossley & son limited Company Information

Live

MatureSmallDeclining

Company Number

00625597

Next Accounts

Oct 2025

Industry

Agents specialised in the sale of other particular products

Directors

Martin Fagan

Jonathan Blundell

View All

Shareholders

frank crossley & son (holdings) limited

martin russell fagan

View All

Group Structure

View All

Contact

Registered Address

first floor ridgeland house, 15 carfax, horsham, west sussex, RH12 1DY

Website

crossleys.net

frank crossley & son limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of FRANK CROSSLEY & SON LIMITED at £1.2m based on Net Assets of £952.7k and 1.3x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Frank Crossley & Son Limited is a live company located in horsham, RH12 1DY with a Companies House number of 00625597. It operates in the agents specialized in the sale of other particular products sector, SIC Code 46180. Founded in April 1959, it's largest shareholder is frank crossley & son (holdings) limited with a 99.6% stake. Frank Crossley & Son Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.4m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Frank Crossley & Son Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

2 Regular

7 Weak

Size

annual sales of £1.4m, make it smaller than the average company (£8m)

Growth

3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (7.9%)

EXPORT

Frank Crossley & Son Limited's latest turnover from January 2024 is estimated at £1.4 million and the company has net assets of £952.7 thousand. According to their latest financial statements, Frank Crossley & Son Limited has 8 employees and maintains cash reserves of £62 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Turnover	1,429,928	1,408,230	2,041,849	1,642,391	1,601,318	1,697,347	1,681,450	1,643,806	1,595,757	1,767,792	2,268,302	1,657,557	1,622,549	1,566,375	1,567,481
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,009,864	999,097	1,451,086	1,173,504	1,141,739	1,205,068	1,211,532	1,198,930	453,553	578,486	713,517	1,252,897	1,214,580	1,171,493	1,149,232
Gross Profit	420,064	409,133	590,763	468,887	459,579	492,279	469,918	444,875	1,142,204	1,189,306	1,554,785	404,660	407,970	394,882	418,249
Admin Expenses	463,022	-219,211	505,580	405,672	297,920	426,607	373,564	496,881	799,794	1,165,944	1,329,033	463,345	395,229	369,480	226,108
Operating Profit	-42,958	628,344	85,183	63,215	161,659	65,672	96,354	-52,006	342,410	23,362	225,752	-58,685	12,741	25,402	192,141
Interest Payable	0	0	0	0	0	0	0	493	4,920	2,624	3,736	0	0	3,435	3,435
Interest Receivable	3,422	6,302	483	126	1,215	648	94	41	0	29	31	333	299	112	5
Pre-Tax Profit	-39,536	634,646	85,665	63,341	162,874	66,320	96,448	-52,458	337,490	20,767	222,047	-58,352	13,039	22,079	188,711
Tax	0	-120,583	-16,276	-12,035	-30,946	-12,601	-18,325	0	-70,679	-16,567	-57,408	0	-3,390	-6,182	-52,839
Profit After Tax	-39,536	514,063	69,389	51,306	131,928	53,719	78,123	-52,458	266,811	4,200	164,639	-58,352	9,649	15,897	135,872
Dividends Paid	0	0	0	0	0	0	0	0	185,800	70,336	143,472	0	0	0	0
Retained Profit	-39,536	514,063	69,389	51,306	131,928	53,719	78,123	-52,458	81,011	-66,136	21,167	-58,352	9,649	15,897	135,872
Employee Costs	490,000	487,309	537,912	531,456	648,264	626,535	605,295	641,424	731,902	262,804	289,790	253,936	208,554	242,393	300,973
Number Of Employees	8	9	10	11	13	13	13	14	16	6	7	6	5	6	8
EBITDA*	-14,617	650,410	104,204	94,992	216,763	120,479	148,854	2,519	387,598	56,316	288,219	9,813	72,147	85,375	250,697

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Tangible Assets	51,969	86,856	43,908	57,422	81,716	122,898	143,196	127,783	183,099	141,184	105,352	89,935	65,668	82,801	106,565
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	24,058	48,129	72,200	96,271
Investments & Other	1	1	1	1	1	1	1	388	1,241	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	51,970	86,857	43,909	57,423	81,717	122,899	143,197	128,171	184,340	141,184	105,352	113,993	113,797	155,001	202,836
Stock & work in progress	0	0	0	0	0	0	4,529	4,529	21,053	13,734	27,147	23,935	25,360	6,627	35,283
Trade Debtors	136,698	137,002	254,970	185,433	157,302	177,166	308,039	211,515	231,355	215,885	262,435	291,972	302,011	316,377	312,754
Group Debtors	679,331	734,511	3,726	1,305	10,889	49,476	0	0	0	0	0	0	0	0	0
Misc Debtors	295,853	299,672	298,434	298,295	229,837	16,047	12,714	22,535	18,380	38,318	39,398	0	0	0	0
Cash	62,008	68,352	291,734	94,308	158,098	165,830	6,954	30,736	2,153	2,518	9,470	56,515	76,643	42,808	1,898
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,173,890	1,239,537	848,864	579,341	556,126	408,519	332,236	269,315	272,941	270,455	338,450	372,422	404,014	365,812	349,935
total assets	1,225,860	1,326,394	892,773	636,764	637,843	531,418	475,433	397,486	457,281	411,639	443,802	486,415	517,811	520,813	552,771
Bank overdraft	0	0	0	0	0	0	0	0	15,767	13,982	0	0	0	0	105,683
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	51,802	56,286	115,908	98,778	60,324	107,571	104,299	144,049	92,532	151,733	168,067	344,023	349,393	348,603	262,412
Group/Directors Accounts	1	1	1	1	1	1	1	1	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	45,139	3,675	0	4,447	15,942	28,627	33,025	29,950	41,236	37,096	20,307	0	0	0	0
other current liabilities	163,263	215,197	294,357	120,420	185,784	141,089	102,733	100,058	102,846	110,395	99,195	0	0	0	0
total current liabilities	260,205	275,159	410,266	223,646	262,051	277,288	240,058	274,058	252,381	313,206	287,569	344,023	349,393	348,603	368,095
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	43,195	0	0	5,622	21,562	50,191	29,767	58,781	33,335	24,999	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	32,326	0	13,441	41,804
provisions	12,992	15,841	4,371	4,371	12,729	7,055	13,390	0	0	0	0	0	0	0	0
total long term liabilities	12,992	59,036	4,371	4,371	18,351	28,617	63,581	29,767	58,781	33,335	24,999	32,326	0	13,441	41,804
total liabilities	273,197	334,195	414,637	228,017	280,402	305,905	303,639	303,825	311,162	346,541	312,568	376,349	349,393	362,044	409,899
net assets	952,663	992,199	478,136	408,747	357,441	225,513	171,794	93,661	146,119	65,098	131,234	110,066	168,418	158,769	142,872
total shareholders funds	952,663	992,199	478,136	408,747	357,441	225,513	171,794	93,661	146,119	65,098	131,234	110,066	168,418	158,769	142,872

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Operating Activities
Operating Profit	-42,958	628,344	85,183	63,215	161,659	65,672	96,354	-52,006	342,410	23,362	225,752	-58,685	12,741	25,402	192,141
Depreciation	28,341	22,066	19,021	31,777	55,104	54,807	52,500	54,525	45,188	32,954	38,409	44,427	35,335	35,902	34,485
Amortisation	0	0	0	0	0	0	0	0	0	0	24,058	24,071	24,071	24,071	24,071
Tax	0	-120,583	-16,276	-12,035	-30,946	-12,601	-18,325	0	-70,679	-16,567	-57,408	0	-3,390	-6,182	-52,839
Stock	0	0	0	0	0	-4,529	0	-16,524	7,319	-13,413	3,212	-1,425	18,733	-28,656	35,283
Debtors	-59,303	614,055	72,097	87,005	155,339	-78,064	86,703	-15,685	-4,468	-47,630	9,861	-10,039	-14,366	3,623	312,754
Creditors	-4,484	-59,622	17,130	38,454	-47,247	3,272	-39,750	51,517	-59,201	-16,334	-175,956	-5,370	790	86,191	262,412
Accruals and Deferred Income	-51,934	-79,160	173,937	-65,364	44,695	38,356	2,675	-2,788	-7,549	11,200	99,195	0	0	0	0
Deferred Taxes & Provisions	-2,849	11,470	0	-8,358	5,674	-6,335	13,390	0	0	0	0	0	0	0	0
Cash flow from operations	-14,581	-211,540	206,898	-39,316	33,600	225,764	20,141	83,457	247,318	95,658	140,977	15,907	65,180	190,417	112,233
Investing Activities
capital expenditure	6,546	-65,014	-5,507	-7,483	-13,922	-34,509	-67,913	791	-87,103	-68,786	-53,826	-68,694	-18,202	-12,138	-261,392
Change in Investments	0	0	0	0	0	0	-387	-853	1,241	0	0	0	0	0	0
cash flow from investments	6,546	-65,014	-5,507	-7,483	-13,922	-34,509	-67,526	1,644	-88,344	-68,786	-53,826	-68,694	-18,202	-12,138	-261,392
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	1	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	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	-1,731	46,870	-4,447	-17,117	-28,625	-33,027	23,499	-40,300	29,586	25,125	45,306	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	-32,326	32,326	-13,441	-28,363	41,804
share issue	0	0	0	0	0	0	10	0	10	0	1	0	0	0	7,000
interest	3,422	6,302	483	126	1,215	648	94	-452	-4,920	-2,595	-3,705	333	299	-3,323	-3,430
cash flow from financing	1,691	53,172	-3,964	-16,991	-27,410	-32,379	23,603	-40,751	24,676	22,530	9,276	32,659	-13,142	-31,686	45,374
cash and cash equivalents
cash	-6,344	-223,382	197,426	-63,790	-7,732	158,876	-23,782	28,583	-365	-6,952	-47,045	-20,128	33,835	40,910	1,898
overdraft	0	0	0	0	0	0	0	-15,767	1,785	13,982	0	0	0	-105,683	105,683
change in cash	-6,344	-223,382	197,426	-63,790	-7,732	158,876	-23,782	44,350	-2,150	-20,934	-47,045	-20,128	33,835	146,593	-103,785

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for frank crossley & son limited. Get real-time insights into frank crossley & son 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 frank crossley & son limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in RH12 area or any other competitors across 12 key performance metrics.

FRANK CROSSLEY & SON LIMITED group structure

Frank Crossley & Son Limited has no subsidiary companies.

Ultimate parent company

FRANK CROSSLEY & SON (HOLDINGS) LIMITED

11292279

1 parent

FRANK CROSSLEY & SON LIMITED

00625597

FRANK CROSSLEY & SON LIMITED Shareholders

frank crossley & son (holdings) limited	99.59%
martin russell fagan	0.3%
muriel greta fagan	0.1%

Frank Crossley & Son Limited currently has 3 directors. The longest serving directors include Mr Martin Fagan (Aug 1991) and Jonathan Blundell (Jan 2020).

officer	country	age	start	end	role
Mr Martin Fagan		69 years	Aug 1991	-	Director
Jonathan Blundell	United Kingdom	49 years	Jan 2020	-	Director
Jonathan Blundell	United Kingdom	49 years	Jan 2020	-	Director

P&L

January 2024

turnover

1.4m

+2%

operating profit

-43k

gross margin

29.4%

+1.11%

turnover

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

Balance Sheet

January 2024

net assets

952.7k

-0.04%

total assets

1.2m

-0.08%

cash

62k

-0.09%

net assets

Total assets minus all liabilities

Similar Companies

nikhitaa's impex uk limited

mode9 (uk) limited

2.5

palmer allen limited

1.5

j & j automation uk limited

4.5

bezalel gems limited

company number

00625597

Type

Private limited with Share Capital

industry

46180 - Agents specialised in the sale of other particular products

incorporation date

April 1959

ultimate parent company

FRANK CROSSLEY & SON (HOLDINGS) LIMITED

previous names

N/A

address

first floor ridgeland house, 15 carfax, horsham, west sussex, RH12 1DY

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 4 charges/mortgages relating to frank crossley & son limited. Currently there are 1 open charges and 3 have been satisfied in the past.

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 FRANK CROSSLEY & SON LIMITED. This can take several minutes, an email will notify you when this has completed.

frank crossley & son limited Company Information

frank crossley & son limited Estimated Valuation

frank crossley & son limited Estimated Valuation

frank crossley & son limited Estimated Valuation

Frank Crossley & Son Limited Overview

Frank Crossley & Son Limited Health Check

FRANK CROSSLEY & SON LIMITED financials

frank crossley & son limited Credit Report and Business Information

Frank Crossley & Son Limited Competitor Analysis

frank crossley & son limited Ownership

frank crossley & son limited directors

frank crossley & son limited company details

frank crossley & son limited Charges & Mortgages

frank crossley & son limited Capital Raised & Share Issues BETA

frank crossley & son limited Companies House Filings - See Documents