Champion Developments Limited

POWER SEARCH PRICING

SOLUTIONS

champion developments limited Company Information

Live

MatureMicroDeclining

Company Number

00854170

Website

Registered Address

samples farm ashfield green, wickhambrook, newmarket, suffolk, CB8 8UZ

Industry

Development of building projects

Telephone

Next Accounts Due

December 2024

Group Structure

View All

Directors

Mark Scarborough Taylor27 Years

Shareholders

mark kerrell scarborough-taylor 65%

anergreen properties ltd 35%

champion developments limited Estimated Valuation

£161.1k

Pomanda estimates the enterprise value of CHAMPION DEVELOPMENTS LIMITED at £161.1k based on a Turnover of £302.8k and 0.53x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Champion Developments Limited is a live company located in newmarket, CB8 8UZ with a Companies House number of 00854170. It operates in the development of building projects sector, SIC Code 41100. Founded in July 1965, it's largest shareholder is mark kerrell scarborough-taylor with a 65% stake. Champion Developments Limited is a mature, micro sized company, Pomanda has estimated its turnover at £302.8k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Champion Developments Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 9 areas for improvement. Company Health Check FAQs

Health Rating0.5out of 5

0 Strong

2 Regular

9 Weak

Size

annual sales of £302.8k, make it smaller than the average company (£2.1m)

Growth

3 year (CAGR) sales growth of -49%, show it is growing at a slower rate (2.1%)

EXPORT

Champion Developments Limited's latest turnover from March 2023 is estimated at £302.8 thousand and the company has net assets of -£33.8 thousand. According to their latest financial statements, we estimate that Champion Developments Limited has 2 employees and maintains cash reserves of £2.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Jan 2011	Jan 2010
Turnover	302,780	282,485	3,954,215	2,326,570	4,896,294	3,994,005	1,619,081	1,372,480	1,331,781	990,385	1,272,061	74,843	118,382	55,496
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	224,681	215,506	3,022,867	1,720,321	3,534,393	2,838,680	1,124,406	949,911	934,024	694,312	891,379	52,616	86,030	41,420
Gross Profit	78,099	66,979	931,348	606,249	1,361,901	1,155,325	494,675	422,569	397,757	296,073	380,681	22,228	32,352	14,076
Admin Expenses	101,270	89,022	945,620	624,473	1,378,777	1,171,469	502,050	438,216	399,660	300,637	388,233	35,748	45,508	-177,776
Operating Profit	-23,171	-22,043	-14,272	-18,224	-16,876	-16,144	-7,375	-15,647	-1,903	-4,564	-7,552	-13,520	-13,156	191,852
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	121	13	0	0	0	20	10	0	0	0	0	241	720	478
Pre-Tax Profit	-23,050	-22,030	-14,272	-18,224	-16,876	-16,124	-7,365	-15,647	-1,903	-4,564	-7,552	-13,279	-12,436	192,331
Tax	0	0	0	0	0	0	0	0	0	0	0	0	0	-53,853
Profit After Tax	-23,050	-22,030	-14,272	-18,224	-16,876	-16,124	-7,365	-15,647	-1,903	-4,564	-7,552	-13,279	-12,436	138,478
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-23,050	-22,030	-14,272	-18,224	-16,876	-16,124	-7,365	-15,647	-1,903	-4,564	-7,552	-13,279	-12,436	138,478
Employee Costs	92,661	89,950	43,818	44,009	782,237	633,796	291,190	199,652	192,077	147,472	178,390	34,800	34,109	35,454
Number Of Employees	2	2	1	1	18	15	7	5	5	4	5	1	1	1
EBITDA*	-22,617	-22,043	-14,272	-17,240	-16,876	-16,144	-6,749	-15,587	-1,843	-4,504	-7,492	-13,486	-13,156	191,852

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Jan 2011	Jan 2010
Tangible Assets	1,662	2,216	2,954	3,938	4,922	6,563	1,800	26	86	146	206	136	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	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
Total Fixed Assets	1,662	2,216	2,954	3,938	4,922	6,563	1,800	26	86	146	206	136	0	0
Stock & work in progress	626,815	611,988	0	426,932	0	0	312,656	247,384	246,340	246,340	246,340	242,001	175,692	137,901
Trade Debtors	0	0	510,873	0	469,005	408,345	93,667	93,591	91,712	91,495	94,489	6,909	12,545	2,017
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	152,188	125,138	87,170
Misc Debtors	52,529	59,066	0	83,441	0	0	0	0	0	0	0	0	0	0
Cash	2,140	3,545	0	78	0	0	8,095	38	38	93	0	95	96,438	191,384
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	681,484	674,599	510,873	510,451	469,005	408,345	414,418	341,013	338,090	337,928	340,829	401,193	409,813	418,472
total assets	683,146	676,815	513,827	514,389	473,927	414,908	416,218	341,039	338,176	338,074	341,035	401,329	409,813	418,472
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	8,448	9,177	503,591	488,881	431,195	355,300	339,486	256,942	238,432	0	234,824	2,327	9,205	7,457
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	186,239	174,566	172,537
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	594,431	560,757	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	602,879	569,934	503,591	488,881	431,195	355,300	339,486	256,942	238,432	0	234,824	188,566	183,771	179,994
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	114,111	117,675	0	0	0	0	0	0	0	236,427	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	114,111	117,675	0	0	0	0	0	0	0	236,427	0	0	0	0
total liabilities	716,990	687,609	503,591	488,881	431,195	355,300	339,486	256,942	238,432	236,427	234,824	188,566	183,771	179,994
net assets	-33,844	-10,794	10,236	25,508	42,732	59,608	76,732	84,097	99,744	101,647	106,211	212,763	226,042	238,478
total shareholders funds	-33,844	-10,794	10,236	25,508	42,732	59,608	76,732	84,097	99,744	101,647	106,211	212,763	226,042	238,478

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Jan 2011	Jan 2010
Operating Activities
Operating Profit	-23,171	-22,043	-14,272	-18,224	-16,876	-16,144	-7,375	-15,647	-1,903	-4,564	-7,552	-13,520	-13,156	191,852
Depreciation	554	0	0	984	0	0	626	60	60	60	60	34	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	0	0	0	0	0	0	0	0	0	-53,853
Stock	14,827	611,988	-426,932	426,932	0	-312,656	65,272	1,044	0	0	4,339	66,309	37,791	137,901
Debtors	-6,537	-451,807	427,432	-385,564	60,660	314,678	76	1,879	217	-2,994	-64,608	21,414	48,496	89,187
Creditors	-729	-494,414	14,710	57,686	75,895	15,814	82,544	18,510	238,432	-234,824	232,497	-6,878	1,748	7,457
Accruals and Deferred Income	33,674	560,757	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	2,038	-115,881	-62	-922	-1,641	-2,352	10,447	0	236,372	-236,334	285,274	-108,087	-97,695	-81,632
Investing Activities
capital expenditure	0	738	984	0	1,641	-4,763	-2,400	0	0	0	-130	-170	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	738	984	0	1,641	-4,763	-2,400	0	0	0	-130	-170	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	-186,239	11,673	2,029	172,537
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-3,564	117,675	0	0	0	0	0	0	-236,427	236,427	0	0	0	0
share issue	0	1,000	-1,000	1,000	0	-1,000	0	0	0	0	-99,000	0	0	100,000
interest	121	13	0	0	0	20	10	0	0	0	0	241	720	478
cash flow from financing	-3,443	118,688	-1,000	1,000	0	-980	10	0	-236,427	236,427	-285,239	11,914	2,749	273,015
cash and cash equivalents
cash	-1,405	3,545	-78	78	0	-8,095	8,057	0	-55	93	-95	-96,343	-94,946	191,384
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-1,405	3,545	-78	78	0	-8,095	8,057	0	-55	93	-95	-96,343	-94,946	191,384

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for champion developments limited. Get real-time insights into champion developments 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 champion developments limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in CB8 area or any other competitors across 12 key performance metrics.

CHAMPION DEVELOPMENTS LIMITED group structure

Champion Developments Limited has no subsidiary companies.

Ultimate parent company

CHAMPION DEVELOPMENTS LIMITED

00854170

CHAMPION DEVELOPMENTS LIMITED Shareholders

mark kerrell scarborough-taylor	65%
anergreen properties ltd	35%

Champion Developments Limited currently has 1 director, Mr Mark Scarborough Taylor serving since Dec 1996.

officer	country	age	start	end	role
Mr Mark Scarborough Taylor		63 years	Dec 1996	-	Director

P&L

March 2023

turnover

302.8k

+7%

operating profit

-23.2k

gross margin

25.8%

+8.79%

turnover

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

Balance Sheet

March 2023

net assets

-33.8k

+2.14%

total assets

683.1k

+0.01%

cash

2.1k

-0.4%

net assets

Total assets minus all liabilities

Similar Companies

shelmore building services limited

1.5

snowhill land and development ltd.

cardinalis developments limited

robin guy homes limited

4.5

riverdale assets limited

1.5

company number

00854170

Type

Private limited with Share Capital

industry

41100 - Development of building projects

incorporation date

July 1965

ultimate parent company

None

previous names

champion developments(waltham abbey)limited (December 1996)

address

samples farm ashfield green, wickhambrook, newmarket, suffolk, CB8 8UZ

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 20 charges/mortgages relating to champion developments limited. Currently there are 7 open charges and 13 have been satisfied in the past.

champion developments limited Company Information

champion developments limited Estimated Valuation

champion developments limited Estimated Valuation

champion developments limited Estimated Valuation

Champion Developments Limited Overview

Champion Developments Limited Health Check

CHAMPION DEVELOPMENTS LIMITED financials

champion developments limited Credit Report and Business Information

Champion Developments Limited Competitor Analysis

champion developments limited Ownership

champion developments limited directors

champion developments limited company details

champion developments limited Charges & Mortgages

champion developments limited Companies House Filings - See Documents