Chapman Freeborn International Limited

POWER SEARCH PRICING

SOLUTIONS

chapman freeborn international limited Company Information

Live

MatureMidHigh

Company Number

01111032

Website

www.chapman-freeborn.com

Registered Address

3 city place beehive ring road, gatwick, west sussex, RH6 0PA

Industry

Freight air transport

Telephone

01293831947

Next Accounts Due

September 2024

Group Structure

View All

Directors

Eric Erbacher3 Years

Vaida Kojaliene2 Years

Shareholders

chapman freeborn holdings ltd 100%

chapman freeborn international limited Estimated Valuation

£68m

Pomanda estimates the enterprise value of CHAPMAN FREEBORN INTERNATIONAL LIMITED at £68m based on an EBITDA of £5.8m and a 11.79x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Chapman Freeborn International Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Chapman Freeborn International Limited is a live company located in west sussex, RH6 0PA with a Companies House number of 01111032. It operates in the freight air transport sector, SIC Code 51210. Founded in May 1973, it's largest shareholder is chapman freeborn holdings ltd with a 100% stake. Chapman Freeborn International Limited is a mature, mid sized company, Pomanda has estimated its turnover at £13m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Chapman Freeborn International Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

2 Regular

3 Weak

Size

annual sales of £13m, make it in line with the average company (£13m)

Growth

3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (7.7%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for chapman freeborn international limited. Get real-time insights into chapman freeborn international 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 chapman freeborn international limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

CHAPMAN FREEBORN INTERNATIONAL LIMITED group structure

Chapman Freeborn International Limited has 5 subsidiary companies.

Ultimate parent company

AVIA SOLUTIONS GROUP PLC

#0121889

CHAPMAN FREEBORN HOLDINGS LIMITED

06860099

2 parents

CHAPMAN FREEBORN INTERNATIONAL LIMITED

01111032

5 subsidiaries

CHAPMAN FREEBORN AIRCHARTERING LIMITED

01053714

ZEUSBOND LIMITED

01527679

CHAPMAN FREEBORN AIRCHARTERING (CHINA) LIMITED

06944518

MAGMA AVIATION LIMITED

07106976

WINGS 24 LIMITED

04338443

CHAPMAN FREEBORN INTERNATIONAL LIMITED Shareholders

chapman freeborn holdings ltd

100%

Chapman Freeborn International Limited currently has 2 directors. The longest serving directors include Mr Eric Erbacher (Feb 2021) and Ms Vaida Kojaliene (Apr 2022).

officer	country	age	start	end	role
Mr Eric Erbacher		63 years	Feb 2021	-	Director
Ms Vaida Kojaliene		45 years	Apr 2022	-	Director

EXPORT

Chapman Freeborn International Limited's latest turnover from December 2022 is £13 million and the company has net assets of £5.6 million. According to their latest financial statements, Chapman Freeborn International Limited has 2 employees and maintains cash reserves of £1.2 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	12,980,613	9,950,775	8,358,275	7,128,618	6,353,191	6,825,622	525,032	409,048	377,630	528,565	416,744	453,080	478,233	1,348,660
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	517,551	388,301	336,288	541,668	253,618	211,197	197,219	179,996	188,565	177,026	209,300	209,476	275,485	159,413
Gross Profit	12,463,062	9,562,474	8,021,987	6,586,950	6,099,573	6,614,425	327,813	229,052	189,065	351,539	207,444	243,604	202,748	1,189,247
Admin Expenses	6,906,008	10,100,561	5,631,505	7,018,520	10,434,898	7,325,506	-242,247	-438,038	-278,796	700,023	1,195,797	465,958	407,975	2,748,383
Operating Profit	5,557,054	-538,087	2,390,482	-431,570	-4,335,325	-711,081	570,060	667,090	467,861	-348,484	-988,353	-222,354	-205,227	-1,559,136
Interest Payable	219,720	5,987	42,994	0	72,636	36,204	5,704	56,090	198,571	315,551	194,297	206,932	508,490	290,764
Interest Receivable	13,046	6,430	11,337	1,247	17,137	6,490	6,005	21,153	1,029	16,838	16,747	18,076	102,214	34,340
Pre-Tax Profit	57,030,945	28,108,586	20,242,243	10,235,723	27,225,456	1,028,771	7,192,823	6,984,644	332,629	22,658,033	8,902,853	11,499,656	6,795,057	6,019,043
Tax	-116,899	25,156	33,294	141,454	164,660	0	0	0	0	0	0	0	-43,454	236,112
Profit After Tax	56,914,046	28,133,742	20,275,537	10,377,177	27,390,116	1,028,771	7,192,823	6,984,644	332,629	22,658,033	8,902,853	11,499,656	6,751,603	6,255,155
Dividends Paid	66,100,000	51,033,990	7,000,000	5,000,000	29,860,022	0	1,000,000	3,000,000	11,118,069	5,381,551	8,882,269	8,610,571	8,000,000	8,962,734
Retained Profit	-9,185,954	-22,900,248	13,275,537	5,377,177	-2,469,906	1,028,771	6,192,823	3,984,644	-10,785,440	17,276,482	20,584	2,889,085	-1,248,397	-2,707,579
Employee Costs	84,237	80,248	79,837	122,416	123,375	116,359	116,251	75,463	75,948	191,798	36,305	0	0	0
Number Of Employees	2	2	2	3	3	3	3	2	2	5	5	5	5	5
EBITDA*	5,768,714	-84,433	2,654,798	-213,315	-4,301,216	-653,498	570,060	667,090	467,861	-348,484	-988,353	-222,354	-205,227	-1,555,161

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	59,853	134,243	194,487	288,249	106,885	46,035	0	0	0	0	0	0	0	0
Intangible Assets	664,329	156,155	301,933	433,684	432,179	0	0	0	0	0	0	0	0	0
Investments & Other	10,345,876	10,571,302	10,333,168	8,014,441	8,013,653	8,029,831	3,157,483	3,693,251	3,656,684	2,106,464	1,904,824	1,683,898	1,008,561	700,409
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	11,070,058	10,861,700	10,829,588	8,736,374	8,552,717	8,075,866	3,157,483	3,693,251	3,656,684	2,106,464	1,904,824	1,683,898	1,008,561	700,409
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	34,729	8,070	0	5,543	0	0	0	0	477	286	0	0	0	0
Group Debtors	39,665,737	27,375,839	45,907,775	17,643,513	9,452,026	21,924,207	18,704,122	27,496,250	25,864,967	28,286,600	22,461,534	12,733,600	12,144,315	14,115,918
Misc Debtors	359,957	460,054	256,493	400,977	701,518	542,402	87,019	49,348	95,172	1,604,377	266,385	51,676	55,889	382,033
Cash	1,227,825	615,753	574,298	62,103	3,122,289	1,883,503	6,061,796	260,983	17,103	1,296,532	115,125	23,167	94,695	147,527
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	41,288,248	28,459,716	46,738,566	18,112,136	13,275,833	24,350,112	24,852,937	27,806,581	25,977,719	31,187,795	22,843,044	12,808,443	12,294,899	14,645,478
total assets	52,358,306	39,321,416	57,568,154	26,848,510	21,828,550	32,425,978	28,010,420	31,499,832	29,634,403	33,294,259	24,747,868	14,492,341	13,303,460	15,345,887
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	132,241	57,286	36,186	69,734	119,476	31,594	8,276	32,102	13,868	139,746	5,961	21,154	41,697	26,433
Group/Directors Accounts	41,769,155	21,601,730	17,339,607	116,592	2,637,980	10,792,352	7,525,516	17,160,668	19,293,125	12,066,123	20,937,992	10,665,159	12,143,891	13,050,648
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	4,137,400	2,883,835	2,488,392	2,200,458	32,942	131,667	35,034	58,291	63,283	38,823	30,830	53,527	254,456	156,993
total current liabilities	46,038,796	24,542,851	19,864,185	2,386,784	2,790,398	10,955,613	7,568,826	17,251,061	19,370,276	12,244,692	20,974,783	10,739,840	12,440,044	13,234,074
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	752,539	25,640	50,796	84,090	37,693	0	0	0	0	0	0	0	0	0
total long term liabilities	752,539	25,640	50,796	84,090	37,693	0	0	0	0	0	0	0	0	0
total liabilities	46,791,335	24,568,491	19,914,981	2,470,874	2,828,091	10,955,613	7,568,826	17,251,061	19,370,276	12,244,692	20,974,783	10,739,840	12,440,044	13,234,074
net assets	5,566,971	14,752,925	37,653,173	24,377,636	19,000,459	21,470,365	20,441,594	14,248,771	10,264,127	21,049,567	3,773,085	3,752,501	863,416	2,111,813
total shareholders funds	5,566,971	14,752,925	37,653,173	24,377,636	19,000,459	21,470,365	20,441,594	14,248,771	10,264,127	21,049,567	3,773,085	3,752,501	863,416	2,111,813

	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	5,557,054	-538,087	2,390,482	-431,570	-4,335,325	-711,081	570,060	667,090	467,861	-348,484	-988,353	-222,354	-205,227	-1,559,136
Depreciation	92,347	277,155	99,914	85,311	34,109	57,583	0	0	0	0	0	0	0	0
Amortisation	119,313	176,499	164,402	132,944	0	0	0	0	0	0	0	0	0	3,975
Tax	-116,899	25,156	33,294	141,454	164,660	0	0	0	0	0	0	0	-43,454	236,112
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	12,216,460	-18,320,305	28,114,235	7,896,489	-12,313,065	3,675,468	-8,754,457	1,584,982	-3,930,647	7,163,344	9,942,643	585,072	-2,297,747	14,497,951
Creditors	74,955	21,100	-33,548	-49,742	87,882	23,318	-23,826	18,234	-125,878	133,785	-15,193	-20,543	15,264	26,433
Accruals and Deferred Income	1,253,565	395,443	287,934	2,167,516	-98,725	96,633	-23,257	-4,992	24,460	7,993	-22,697	-200,929	97,463	156,993
Deferred Taxes & Provisions	726,899	-25,156	-33,294	46,397	37,693	0	0	0	0	0	0	0	0	0
Cash flow from operations	-4,509,226	18,652,415	-25,205,051	-5,804,179	8,203,359	-4,209,015	9,277,434	-904,650	4,297,090	-7,370,050	-10,968,886	-1,028,898	2,161,793	-15,633,574
Investing Activities
capital expenditure	-645,444	-247,632	-38,803	-401,124	-527,138	-103,618	0	0	0	0	0	0	0	-421,400
Change in Investments	-225,426	238,134	2,318,727	788	-16,178	4,872,348	-535,768	36,567	1,550,220	201,640	220,926	675,337	308,152	700,409
cash flow from investments	-420,018	-485,766	-2,357,530	-401,912	-510,960	-4,975,966	535,768	-36,567	-1,550,220	-201,640	-220,926	-675,337	-308,152	-1,121,809
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	20,167,425	4,262,123	17,223,015	-2,521,388	-8,154,372	3,266,836	-9,635,152	-2,132,457	7,227,002	-8,871,869	10,272,833	-1,478,732	-906,757	13,050,648
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	4,819,392
interest	-206,674	443	-31,657	1,247	-55,499	-29,714	301	-34,937	-197,542	-298,713	-177,550	-188,856	-406,276	-256,424
cash flow from financing	19,960,751	4,262,566	17,191,358	-2,520,141	-8,209,871	3,237,122	-9,634,851	-2,167,394	7,029,460	-9,170,582	10,095,283	-1,667,588	-1,313,033	17,613,616
cash and cash equivalents
cash	612,072	41,455	512,195	-3,060,186	1,238,786	-4,178,293	5,800,813	243,880	-1,279,429	1,181,407	91,958	-71,528	-52,832	147,527
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	612,072	41,455	512,195	-3,060,186	1,238,786	-4,178,293	5,800,813	243,880	-1,279,429	1,181,407	91,958	-71,528	-52,832	147,527

P&L

December 2022

turnover

13m

+30%

operating profit

5.6m

-1133%

gross margin

96.1%

-0.09%

turnover

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

Balance Sheet

December 2022

net assets

5.6m

-0.62%

total assets

52.4m

+0.33%

cash

1.2m

+0.99%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

lcih australia one limited

company number

01111032

Type

Private limited with Share Capital

industry

51210 - Freight air transport

incorporation date

May 1973

age

accounts

Full Accounts

ultimate parent company

AVIA SOLUTIONS GROUP PLC

previous names

chapman freeborn holdings limited (May 2009)

chapman freeborn airmarketing limited (February 1991)

incorporated

address

3 city place beehive ring road, gatwick, west sussex, RH6 0PA

last accounts submitted

December 2022

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 13 charges/mortgages relating to chapman freeborn international limited. Currently there are 0 open charges and 13 have been satisfied in the past.

chapman freeborn international limited Company Information

chapman freeborn international limited Estimated Valuation

chapman freeborn international limited Estimated Valuation

chapman freeborn international limited Estimated Valuation

Chapman Freeborn International Limited AI Business Plan

Chapman Freeborn International Limited Overview

Chapman Freeborn International Limited Health Check

chapman freeborn international limited Credit Report and Business Information

Chapman Freeborn International Limited Competitor Analysis

chapman freeborn international limited Ownership

chapman freeborn international limited directors

CHAPMAN FREEBORN INTERNATIONAL LIMITED financials

chapman freeborn international limited company details

chapman freeborn international limited Charges & Mortgages

chapman freeborn international limited Companies House Filings - See Documents