g.e.cook & sons limited

Live MatureMicroHigh

g.e.cook & sons limited Company Information

Share G.E.COOK & SONS LIMITED

Company Number

00689588

Directors

Richard Cook

Julia Selzer

View All

Shareholders

susan cook

julia ann selzer

View All

Group Structure

View All

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

 +1

Registered Address

49/51a high street, halstead, essex, CO9 2JD

g.e.cook & sons limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of G.E.COOK & SONS LIMITED at £1.2m based on a Turnover of £413.6k and 2.98x industry multiple (adjusted for size and gross margin).

g.e.cook & sons limited Estimated Valuation

£0

Pomanda estimates the enterprise value of G.E.COOK & SONS LIMITED at £0 based on an EBITDA of £-35k and a 6.7x industry multiple (adjusted for size and gross margin).

g.e.cook & sons limited Estimated Valuation

£11.6m

Pomanda estimates the enterprise value of G.E.COOK & SONS LIMITED at £11.6m based on Net Assets of £6.5m and 1.78x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

G.e.cook & Sons Limited Overview

G.e.cook & Sons Limited is a live company located in essex, CO9 2JD with a Companies House number of 00689588. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in April 1961, it's largest shareholder is susan cook with a 16.4% stake. G.e.cook & Sons Limited is a mature, micro sized company, Pomanda has estimated its turnover at £413.6k with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

G.e.cook & Sons Limited Health Check

Pomanda's financial health check has awarded G.E.Cook & Sons Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £413.6k, make it smaller than the average company (£684.6k)

£413.6k - G.e.cook & Sons Limited

£684.6k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (6.2%)

18% - G.e.cook & Sons Limited

6.2% - Industry AVG

production

Production

with a gross margin of 74.5%, this company has a comparable cost of product (74.5%)

74.5% - G.e.cook & Sons Limited

74.5% - Industry AVG

profitability

Profitability

an operating margin of -8.5% make it less profitable than the average company (18.6%)

-8.5% - G.e.cook & Sons Limited

18.6% - Industry AVG

employees

Employees

with 7 employees, this is above the industry average (5)

7 - G.e.cook & Sons Limited

5 - Industry AVG

paystructure

Pay Structure

on an average salary of £37k, the company has an equivalent pay structure (£37k)

£37k - G.e.cook & Sons Limited

£37k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £59.1k, this is less efficient (£148.7k)

£59.1k - G.e.cook & Sons Limited

£148.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 25 days, this is earlier than average (38 days)

25 days - G.e.cook & Sons Limited

38 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 28 days, this is quicker than average (33 days)

28 days - G.e.cook & Sons Limited

33 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 2 days, this is less than average (32 days)

2 days - G.e.cook & Sons Limited

32 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 299 weeks, this is more cash available to meet short term requirements (28 weeks)

299 weeks - G.e.cook & Sons Limited

28 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 10.8%, this is a lower level of debt than the average (65.1%)

10.8% - G.e.cook & Sons Limited

65.1% - Industry AVG

G.E.COOK & SONS LIMITED financials

EXPORTms excel logo

G.E.Cook & Sons Limited's latest turnover from June 2024 is estimated at £413.6 thousand and the company has net assets of £6.5 million. According to their latest financial statements, G.E.Cook & Sons Limited has 7 employees and maintains cash reserves of £1.1 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jun 2024Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Turnover413,604393,415362,881250,610300,277297,807270,141247,838457,338690,070820,844806,446832,2391,708,794611,467
Other Income Or Grants
Cost Of Sales105,61999,54686,54962,17171,24567,99560,58150,866160,204302,638367,921364,570367,250784,404278,323
Gross Profit307,985293,869276,332188,439229,032229,811209,560196,972297,134387,432452,923441,876464,989924,390333,144
Admin Expenses343,117314,740261,85977,41576,90486,510-204,504-2,051,148172,107315,614392,178372,079328,428790,644-4,371,043
Operating Profit-35,132-20,87114,473111,024152,128143,301414,0642,248,120125,02771,81860,74569,797136,561133,7464,704,187
Interest Payable
Interest Receivable58,29454,83413,0899628505,5133,4711,9288,32712,60412,79412,55412,14912,0525,997
Pre-Tax Profit23,16333,96327,562111,985152,978148,814417,5352,250,048133,35484,42173,53982,351148,711145,7994,710,183
Tax-5,791-8,491-5,237-21,277-29,066-28,275-79,332-427,509-26,671-16,884-15,443-18,941-35,691-37,908-1,318,851
Profit After Tax17,37225,47222,32590,708123,912120,539338,2031,822,539106,68367,53758,09663,410113,020107,8913,391,332
Dividends Paid
Retained Profit17,37225,47222,32590,708123,912120,539338,2031,822,539106,68367,53758,09663,410113,020107,8913,391,332
Employee Costs258,669250,080238,509158,825124,565154,319146,356142,107124,014150,110179,264174,517198,247395,880145,461
Number Of Employees7775455545667145
EBITDA*-35,007-20,76814,602111,185152,329143,552414,3802,248,120125,09172,03161,03170,184137,090134,4764,705,201

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jun 2024Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Tangible Assets5014125156448051,0061,2579065778981,1111,3971,7842,3133,044
Intangible Assets
Investments & Other6,181,7856,181,7856,181,7856,163,0746,163,0746,163,0746,163,0745,784,1683,236,9881,436,9881,386,2351,313,1641,313,1641,313,1641,313,164
Debtors (Due After 1 year)
Total Fixed Assets6,182,2866,182,1976,182,3006,163,7186,163,8796,164,0806,164,3315,785,0743,237,5651,437,8861,387,3461,314,5611,314,9481,315,4771,316,208
Stock & work in progress6806806806806807557557557558391,0491,3111,7481,7481,998
Trade Debtors28,60431,19332,75424,88140,87031,21228,82522,82022,09835,03348,28448,63862,207165,07239,372
Group Debtors
Misc Debtors7,528584,557
Cash1,096,4751,124,2591,069,1031,025,173897,938801,786668,338720,061822,4582,508,1472,533,3292,584,2272,437,3882,422,2932,398,650
misc current assets6,4866,4726,205205,771205,771205,771165,546181,831
total current assets1,125,7591,156,1321,102,5371,058,262939,546840,239704,390754,3981,051,0822,749,7902,788,4332,799,7222,683,1742,589,1132,440,020
total assets7,308,0457,338,3297,284,8377,221,9807,103,4257,004,3196,868,7216,539,4724,288,6474,187,6764,175,7794,114,2833,998,1223,904,5903,756,228
Bank overdraft
Bank loan
Trade Creditors 8,3634,5173,04711,4282,23612,3439,34337,452331,970337,382393,022389,622336,871356,359315,888
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities182,083233,585207,035158,122139,467154,166142,107163,918
total current liabilities190,446238,102210,082169,550141,703166,509151,450201,370331,970337,382393,022389,622336,871356,359315,888
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities123,614123,614123,614123,614123,614123,614123,614148,614
provisions476,338476,338476,338476,338476,338476,338476,338410,272
total long term liabilities599,952599,952599,952599,952599,952599,952599,952558,886
total liabilities790,398838,054810,034769,502741,655766,461751,402760,256331,970337,382393,022389,622336,871356,359315,888
net assets6,517,6476,500,2756,474,8036,452,4786,361,7706,237,8586,117,3195,779,2163,956,6773,850,2943,782,7573,724,6613,661,2513,548,2313,440,340
total shareholders funds6,517,6476,500,2756,474,8036,452,4786,361,7706,237,8586,117,3195,779,2163,956,6773,850,2943,782,7573,724,6613,661,2513,548,2313,440,340
Jun 2024Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Operating Activities
Operating Profit-35,132-20,87114,473111,024152,128143,301414,0642,248,120125,02771,81860,74569,797136,561133,7464,704,187
Depreciation125103129161201251316642132863875297301,014
Amortisation
Tax-5,791-8,491-5,237-21,277-29,066-28,275-79,332-427,509-26,671-16,884-15,443-18,941-35,691-37,908-1,318,851
Stock-75-84-210-262-437-2501,998
Debtors-2,589-1,561345-8,5199,7162,3871,4485,279-12,935-13,251-354-13,569-102,865125,70039,372
Creditors3,8461,470-8,3819,192-10,1073,000-28,109-294,518-5,412-55,6403,40052,751-19,48840,471315,888
Accruals and Deferred Income-51,50226,55048,91318,655-14,69912,059-21,811163,918
Deferred Taxes & Provisions66,066410,272
Cash flow from operations-85,86532249,552126,27488,816127,949349,7462,095,004106,02712,96849,604118,000184,77611,5893,660,868
Investing Activities
capital expenditure-214-667-3292571-4,058
Change in Investments18,711378,9062,547,1801,800,00050,75373,0711,313,164
cash flow from investments-214-18,711-379,573-2,547,509-1,799,743-50,753-73,0711-1,317,222
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities-25,000148,614
share issue-100-30049,008
interest58,29454,83413,0899628505,5133,4711,9288,32712,60412,79412,55412,14912,0525,997
cash flow from financing58,29454,83413,0899628505,513-21,629150,5428,02712,60412,79412,55412,14912,05255,005
cash and cash equivalents
cash-27,78455,15643,930127,23596,152133,448-51,723-102,397-1,685,689-25,182-50,898146,83915,09523,6432,398,650
overdraft
change in cash-27,78455,15643,930127,23596,152133,448-51,723-102,397-1,685,689-25,182-50,898146,83915,09523,6432,398,650

g.e.cook & sons 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 g.e.cook & sons limited. Get real-time insights into g.e.cook & sons 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

G.e.cook & Sons Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for g.e.cook & sons limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in CO9 area or any other competitors across 12 key performance metrics.

g.e.cook & sons limited Ownership

G.E.COOK & SONS LIMITED group structure

G.E.Cook & Sons Limited has 3 subsidiary companies.

G.E.COOK & SONS LIMITED Shareholders

susan cook 16.42%
julia ann selzer 16.42%
clive morton cook 11.68%
richard george cook 11.68%
daniel morton cook 10.95%
andrew clive cook 10.95%
george franklyn cook 10.95%
rachel ann bayliss 10.95%

g.e.cook & sons limited directors

G.E.Cook & Sons Limited currently has 4 directors. The longest serving directors include Mr Richard Cook (Jan 1991) and Ms Julia Selzer (Sep 2017).

officercountryagestartendrole
Mr Richard Cook84 years Jan 1991- Director
Ms Julia SelzerAustralia60 years Sep 2017- Director
Mr Daniel CookEngland59 years Jun 2019- Director
Mrs Rachel Bayliss57 years Aug 2020- Director

P&L

June 2024

turnover

413.6k

+5%

operating profit

-35.1k

0%

gross margin

74.5%

-0.31%

turnover

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

Balance Sheet

June 2024

net assets

6.5m

0%

total assets

7.3m

0%

cash

1.1m

-0.02%

net assets

Total assets minus all liabilities

g.e.cook & sons limited company details

company number

00689588

Type

Private limited with Share Capital

industry

68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

68320 - Management of real estate on a fee or contract basis

incorporation date

April 1961

age

64

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

June 2024

previous names

N/A

accountant

MAURICE LAKE & CO LIMITED

auditor

-

address

49/51a high street, halstead, essex, CO9 2JD

Bank

-

Legal Advisor

-

g.e.cook & sons 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 1 charges/mortgages relating to g.e.cook & sons limited. Currently there are 1 open charges and 0 have been satisfied in the past.

g.e.cook & sons 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 G.E.COOK & SONS LIMITED. This can take several minutes, an email will notify you when this has completed.

g.e.cook & sons limited Companies House Filings - See Documents

datedescriptionview/download