Pomanda estimates the enterprise value of IVOR CROWSON DEVELOPMENTS (STAMFORD) LIMITED at £649.4k based on a Turnover of £1.9m and 0.34x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of IVOR CROWSON DEVELOPMENTS (STAMFORD) LIMITED at £333.4k based on an EBITDA of £127.7k and a 2.61x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of IVOR CROWSON DEVELOPMENTS (STAMFORD) LIMITED at £9.1m based on Net Assets of £6.5m and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ivor Crowson Developments (stamford) Limited is a live company located in stamford, PE9 3DW with a Companies House number of 01196008. It operates in the development of building projects sector, SIC Code 41100. Founded in January 1975, it's largest shareholder is
ivor crowson
with a 42.5% stake. Ivor Crowson Developments (stamford) Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.9m with
low
growth in recent years.
Ivor Crowson Developments (stamford) Limited Health Check
Pomanda's financial health check has awarded Ivor Crowson Developments (Stamford) Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
3 Regular
5 Weak
Size
annual sales of £1.9m, make it in line with the average company (£2.2m)
Ivor Crowson Developments (Stamford) Limited's latest turnover from April 2024 is estimated at £1.9 million and the company has net assets of £6.5 million. According to their latest financial statements, Ivor Crowson Developments (Stamford) Limited has 4 employees and maintains cash reserves of £33.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
1,898,112
1,880,958
1,763,710
1,687,731
2,012,852
1,211,579
3,925,698
1,216,090
430,438
733,291
559,263
2,039,681
1,552,205
1,953,775
2,446,190
Other Income Or Grants
Cost Of Sales
1,713,377
1,695,429
1,593,469
1,537,634
1,808,309
1,081,362
3,479,492
1,071,747
380,715
652,493
497,059
1,816,546
1,398,081
1,755,408
2,193,238
Gross Profit
184,735
185,528
170,242
150,097
204,543
130,217
446,206
144,343
49,723
80,798
62,204
223,135
154,124
198,367
252,952
Admin Expenses
57,948
-16,950
97,028
-342,316
247,821
-370,239
81,594
-502,599
-195,435
-359,331
-327,011
-96,776
-111,700
-138,790
-1,529,206
Operating Profit
126,787
202,478
73,214
492,413
-43,278
500,456
364,612
646,942
245,158
440,129
389,215
319,911
265,824
337,157
1,782,158
Interest Payable
76,417
89,473
73,069
82,503
101,351
122,871
83,704
52,188
64,567
67,853
33,403
Interest Receivable
1,624
894
391
86
84
1,056
748
327
449
268
394
248
162
213
116
Pre-Tax Profit
51,995
113,899
536
409,995
-144,544
378,641
281,657
595,081
181,040
372,544
356,206
320,160
265,986
337,370
1,782,274
Tax
-12,999
-28,475
-102
-77,899
-71,942
-53,515
-113,065
-36,208
-74,509
-74,803
-73,637
-63,837
-87,716
-499,037
Profit After Tax
38,996
85,424
434
332,096
-144,544
306,699
228,142
482,016
144,832
298,035
281,403
246,523
202,149
249,654
1,283,237
Dividends Paid
Retained Profit
38,996
85,424
434
332,096
-144,544
306,699
228,142
482,016
144,832
298,035
281,403
246,523
202,149
249,654
1,283,237
Employee Costs
194,004
185,849
177,995
172,603
172,311
169,333
167,567
165,087
164,846
77,908
36,359
144,139
106,374
137,328
134,490
Number Of Employees
4
4
4
4
4
4
4
4
4
2
1
4
3
4
4
EBITDA*
127,739
203,597
74,397
493,796
-41,722
502,288
366,766
647,027
245,256
440,243
389,351
320,069
266,011
337,376
1,782,417
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
5,364
6,316
7,435
8,618
8,802
10,358
12,190
466
551
649
763
899
1,057
1,244
1,463
Intangible Assets
Investments & Other
7,928,521
7,796,277
7,685,788
7,918,488
7,489,505
9,507,525
9,174,463
7,548,234
7,422,342
6,952,553
6,930,246
6,145,503
5,483,713
5,912,000
5,912,000
Debtors (Due After 1 year)
85,125
11,724
Total Fixed Assets
7,933,885
7,802,593
7,693,223
8,012,231
7,510,031
9,517,883
9,186,653
7,548,700
7,422,893
6,953,202
6,931,009
6,146,402
5,484,770
5,913,244
5,913,463
Stock & work in progress
Trade Debtors
686,048
677,512
678,946
639,711
749,377
406,912
1,604,247
424,387
12,290
43,875
38,296
135,145
109,451
112,315
71,426
Group Debtors
Misc Debtors
4,602
4,855
Cash
33,241
28,634
13,424
90,753
81,023
87,513
194,099
105,268
156,384
23,287
83,886
73,574
25,753
38,969
46,289
misc current assets
4,323
5,457
5,677
5,340
total current assets
719,289
706,146
692,370
735,066
835,255
498,748
1,803,803
535,332
174,014
67,162
122,182
208,719
135,204
151,284
117,715
total assets
8,653,174
8,508,739
8,385,593
8,747,297
8,345,286
10,016,631
10,990,456
8,084,032
7,596,907
7,020,364
7,053,191
6,355,121
5,619,974
6,064,528
6,031,178
Bank overdraft
Bank loan
Trade Creditors
355,202
382,438
313,777
322,360
301,698
267,524
572,305
227,692
237,392
375,106
267,047
1,008,185
741,569
992,307
1,382,619
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
355,202
382,438
313,777
322,360
301,698
267,524
572,305
227,692
237,392
375,106
267,047
1,008,185
741,569
992,307
1,382,619
loans
587,204
771,316
974,506
1,190,511
1,514,518
1,808,452
1,832,176
743,333
926,667
1,060,000
1,027,778
hp & lease commitments
Accruals and Deferred Income
79,090
86,799
86,589
85,015
96,753
96,353
90,979
88,016
77,185
other liabilities
1,083,072
1,075,007
950,256
952,038
869,843
763,480
1,829,950
1,597,828
1,737,716
1,703,038
2,174,158
2,044,104
2,069,443
2,037,071
1,863,054
provisions
1,341
1,579
1,859
37,820
1,672
299,220
270,133
152,876
122,834
130
153
180
211
261
269
total long term liabilities
1,750,707
1,934,701
2,013,210
2,265,384
2,482,786
2,967,505
4,023,238
2,582,053
2,864,402
2,763,168
3,202,089
2,044,284
2,069,654
2,037,332
1,863,323
total liabilities
2,105,909
2,317,139
2,326,987
2,587,744
2,784,484
3,235,029
4,595,543
2,809,745
3,101,794
3,138,274
3,469,136
3,052,469
2,811,223
3,029,639
3,245,942
net assets
6,547,265
6,191,600
6,058,606
6,159,553
5,560,802
6,781,602
6,394,913
5,274,287
4,495,113
3,882,090
3,584,055
3,302,652
2,808,751
3,034,889
2,785,236
total shareholders funds
6,547,265
6,191,600
6,058,606
6,159,553
5,560,802
6,781,602
6,394,913
5,274,287
4,495,113
3,882,090
3,584,055
3,302,652
2,808,751
3,034,889
2,785,236
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
126,787
202,478
73,214
492,413
-43,278
500,456
364,612
646,942
245,158
440,129
389,215
319,911
265,824
337,157
1,782,158
Depreciation
952
1,119
1,183
1,383
1,556
1,832
2,154
85
98
114
136
158
187
219
259
Amortisation
Tax
-12,999
-28,475
-102
-77,899
-71,942
-53,515
-113,065
-36,208
-74,509
-74,803
-73,637
-63,837
-87,716
-499,037
Stock
Debtors
8,536
-1,434
-50,492
-36,518
359,044
-1,197,335
1,179,860
412,097
-31,585
5,579
-96,849
25,694
-2,864
40,889
71,426
Creditors
-27,236
68,661
-8,583
20,662
34,174
-304,781
344,613
-9,700
-137,714
108,059
-741,138
266,616
-250,738
-390,312
1,382,619
Accruals and Deferred Income
-7,709
210
1,574
-11,738
400
5,374
2,963
10,831
77,185
Deferred Taxes & Provisions
-238
-280
-35,961
36,148
-297,548
29,087
117,257
30,042
122,704
-23
-27
-31
-50
-8
269
Cash flow from operations
71,021
245,147
81,817
497,487
-663,740
1,357,361
-401,776
153,038
302,808
468,191
-329,768
487,323
-45,750
-181,549
2,594,842
Investing Activities
capital expenditure
-1,199
-13,878
-1,722
Change in Investments
132,244
110,489
-232,700
428,983
-2,018,020
333,062
1,626,229
125,892
469,789
22,307
784,743
661,790
-428,287
5,912,000
cash flow from investments
-132,244
-110,489
232,700
-430,182
2,018,020
-333,062
-1,640,107
-125,892
-469,789
-22,307
-784,743
-661,790
428,287
-5,913,722
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-184,112
-203,190
-216,005
-324,007
-293,934
-23,724
1,088,843
-183,334
-133,333
32,222
1,027,778
Hire Purchase and Lease Commitments
other long term liabilities
8,065
124,751
-1,782
82,195
106,363
-1,066,470
232,122
-139,888
34,678
-471,120
130,054
-25,339
32,372
174,017
1,863,054
share issue
316,669
47,570
-101,381
266,655
-1,076,256
79,990
892,484
297,158
468,191
247,378
-428,287
-1
1,501,999
interest
-74,793
-88,579
-72,678
-82,417
-101,267
-121,815
-82,956
-51,861
-64,118
-67,585
-33,009
248
162
213
116
cash flow from financing
65,829
-119,448
-391,846
-57,574
-1,365,094
-1,132,019
2,130,493
-77,925
305,418
-506,483
1,124,823
222,287
-395,753
174,229
3,365,169
cash and cash equivalents
cash
4,607
15,210
-77,329
9,730
-6,490
-106,586
88,831
-51,116
133,097
-60,599
10,312
47,821
-13,216
-7,320
46,289
overdraft
change in cash
4,607
15,210
-77,329
9,730
-6,490
-106,586
88,831
-51,116
133,097
-60,599
10,312
47,821
-13,216
-7,320
46,289
ivor crowson developments (stamford) 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 ivor crowson developments (stamford) limited. Get real-time insights into ivor crowson developments (stamford) limited's credit score, group structure and payment trends.
Perform a competitor analysis for ivor crowson developments (stamford) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in PE9 area or any other competitors across 12 key performance metrics.
Ivor Crowson Developments (Stamford) Limited currently has 4 directors.
The longest serving directors include
Mr Nicholas Crowson (Apr 1998) and
Ms Marion Crowson (Sep 2002).
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 24 charges/mortgages relating to ivor crowson developments (stamford) limited. Currently there are 16 open charges and 8 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 IVOR CROWSON DEVELOPMENTS (STAMFORD) LIMITED. This can take several minutes, an email will notify you when this has completed.
ivor crowson developments (stamford) limitedCompanies House Filings - See Documents
