3rd floor one london square, cross lanes, guildford, surrey, GU1 1UN
Website
-
crown bustian limitedEstimated Valuation
£396.3k
Pomanda estimates the enterprise value of CROWN BUSTIAN LIMITED at £396.3k based on a Turnover of £1.1m and 0.36x industry multiple (adjusted for size and gross margin).
crown bustian limitedEstimated Valuation
£157.5k
Pomanda estimates the enterprise value of CROWN BUSTIAN LIMITED at £157.5k based on an EBITDA of £60.5k and a 2.6x industry multiple (adjusted for size and gross margin).
crown bustian limitedEstimated Valuation
£10m
Pomanda estimates the enterprise value of CROWN BUSTIAN LIMITED at £10m based on Net Assets of £4.2m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crown Bustian LimitedOverview
Crown Bustian Limited is a dissolved company that was located in guildford, GU1 1UN with a Companies House number of 01308934. It operated in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in April 1977, it's largest shareholder was
christopher eaton
with a 51% stake. The last turnover for Crown Bustian Limited was estimated at £1.1m.
Pomanda's financial health check has awarded Crown Bustian Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £1.1m, make it smaller than the average company (£1.9m)
£1.1m - Crown Bustian Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 31%, show it is growing at a faster rate (4.3%)
31% - Crown Bustian Limited
4.3% - Industry AVG
Production
with a gross margin of 16.7%, this company has a higher cost of product (37.8%)
16.7% - Crown Bustian Limited
37.8% - Industry AVG
Profitability
an operating margin of 5.6% make it as profitable than the average company (6%)
5.6% - Crown Bustian Limited
6% - Industry AVG
Employees
with 2 employees, this is below the industry average (19)
2 - Crown Bustian Limited
19 - Industry AVG
Pay Structure
on an average salary of £38.6k, the company has an equivalent pay structure (£38.6k)
£38.6k - Crown Bustian Limited
£38.6k - Industry AVG
Efficiency
resulting in sales per employee of £544.3k, this is more efficient (£128.3k)
£544.3k - Crown Bustian Limited
£128.3k - Industry AVG
Debtor Days
it gets paid by customers after 156 days, this is later than average (41 days)
156 days - Crown Bustian Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 101 days, this is slower than average (35 days)
101 days - Crown Bustian Limited
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crown Bustian Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Crown Bustian Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5.6%, this is a lower level of debt than the average (64.1%)
5.6% - Crown Bustian Limited
64.1% - Industry AVG
CROWN BUSTIAN LIMITED financials
EXPORT
Crown Bustian Limited's latest turnover from March 2019 is estimated at £1.1 million and the company has net assets of £4.2 million. According to their latest financial statements, Crown Bustian Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
1,088,597
975,120
1,260,561
481,038
251,889
215,000
Other Income Or Grants
Cost Of Sales
907,166
811,703
1,037,998
397,900
209,814
99,932
Gross Profit
181,430
163,417
222,563
83,138
42,075
115,068
Admin Expenses
120,968
98,759
150,761
-4,129
-34,852
9,110
16,473
23,782
23,813
24,742
Operating Profit
60,462
64,658
71,802
87,267
76,927
-9,110
98,595
-23,782
-23,813
-24,742
Interest Payable
Interest Receivable
375
1,427
1,485
4,633
3,906
2,752
143,595
Pre-Tax Profit
60,462
64,658
72,176
88,694
78,413
269,045
349,231
240,556
255,574
158,345
Tax
-11,488
-12,285
-14,435
-17,739
-16,467
-39,511
-22,518
-28,715
-27,683
-8,200
Profit After Tax
48,974
52,373
57,741
70,955
61,946
229,534
326,713
211,841
227,891
150,145
Dividends Paid
200,000
60,000
66,600
79,250
350,000
Retained Profit
48,974
52,373
57,741
70,955
61,946
29,534
266,713
145,241
148,641
-199,855
Employee Costs
77,151
72,727
177,824
71,384
35,582
35,314
34,814
34,731
34,318
35,429
Number Of Employees
2
2
5
2
1
1
1
1
1
1
EBITDA*
60,462
64,658
71,802
88,504
77,824
-8,686
99,019
-23,060
-23,230
-24,442
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
4,029,770
4,027,907
3,964,204
1,716
1,088
566
990
1,414
2,136
598
Intangible Assets
Investments & Other
3,934,137
3,901,131
3,798,465
3,511,251
3,239,056
3,100,589
2,882,255
Debtors (Due After 1 year)
Total Fixed Assets
4,029,770
4,027,907
3,964,204
3,935,853
3,902,219
3,799,031
3,512,241
3,240,470
3,102,725
2,882,853
Stock & work in progress
96,751
96,751
96,751
Trade Debtors
465,540
412,572
379,355
10,880
Group Debtors
Misc Debtors
8,269
22,683
12,368
119,902
Cash
299,769
270,877
323,295
482,300
449,236
358,403
665,805
misc current assets
total current assets
465,540
412,572
379,355
299,769
281,757
331,564
504,983
558,355
575,056
762,556
total assets
4,495,310
4,440,479
4,343,559
4,235,622
4,183,976
4,130,595
4,017,224
3,798,825
3,677,781
3,645,409
Bank overdraft
Bank loan
Trade Creditors
252,178
246,321
201,774
151,478
170,787
Group/Directors Accounts
161,156
89,515
134,629
158,826
266,452
other short term finances
hp & lease commitments
other current liabilities
18,196
6,000
9,200
9,200
17,843
total current liabilities
252,178
246,321
201,774
151,478
170,787
179,352
95,515
143,829
168,026
284,295
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
252,178
246,321
201,774
151,478
170,787
179,352
95,515
143,829
168,026
284,295
net assets
4,243,132
4,194,158
4,141,785
4,084,144
4,013,189
3,951,243
3,921,709
3,654,996
3,509,755
3,361,114
total shareholders funds
4,243,132
4,194,158
4,141,785
4,084,144
4,013,189
3,951,243
3,921,709
3,654,996
3,509,755
3,361,114
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
60,462
64,658
71,802
87,267
76,927
-9,110
98,595
-23,782
-23,813
-24,742
Depreciation
1,237
897
424
424
722
583
300
Amortisation
Tax
-11,488
-12,285
-14,435
-17,739
-16,467
-39,511
-22,518
-28,715
-27,683
-8,200
Stock
-96,751
96,751
Debtors
52,968
33,217
379,355
-10,880
2,611
-14,414
10,315
-107,534
119,902
Creditors
5,857
44,547
50,296
-19,309
170,787
Accruals and Deferred Income
-18,196
12,196
-3,200
-8,643
17,843
Deferred Taxes & Provisions
Cash flow from operations
1,863
63,703
-271,692
62,336
211,337
-21,587
159,737
55,759
-179,458
-111,550
Investing Activities
capital expenditure
-1,863
-63,703
-3,962,488
-1,865
-1,419
-2,121
-898
Change in Investments
-3,934,137
33,006
102,666
287,214
272,195
138,467
218,334
2,882,255
cash flow from investments
-1,863
-63,703
-28,351
-34,871
-104,085
-287,214
-272,195
-138,467
-220,455
-2,883,153
Financing Activities
Bank loans
Group/Directors Accounts
-161,156
71,641
-45,114
-24,197
-107,626
266,452
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
3,560,969
interest
375
1,427
1,485
4,633
3,906
2,752
143,595
cash flow from financing
275
1,427
-159,671
76,274
-41,208
-21,445
-107,626
3,971,016
cash and cash equivalents
cash
-299,769
28,892
-52,418
-159,005
33,064
90,833
-307,402
665,805
overdraft
change in cash
-299,769
28,892
-52,418
-159,005
33,064
90,833
-307,402
665,805
crown bustian 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 crown bustian limited. Get real-time insights into crown bustian limited's credit score, group structure and payment trends.
Perform a competitor analysis for crown bustian limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other undefined companies, companies in GU1 area or any other competitors across 12 key performance metrics.
crown bustian limited Ownership
CROWN BUSTIAN LIMITED group structure
Crown Bustian Limited has no subsidiary companies.
Ultimate parent company
CROWN BUSTIAN LIMITED
01308934
CROWN BUSTIAN LIMITED Shareholders
The largest shareholders in Crown Bustian Limited include Christopher Eaton and Anne Eaton.
christopher eaton
51%
anne eaton
48%
penelope kirkwood
1%
crown bustian limited directors
Crown Bustian Limited currently has 2 directors.
The longest serving directors include
Mr Christopher Eaton (Jun 1991) and
Mr Henry Eaton (Jan 2020).
82990 - Other business support service activities n.e.c.
incorporation date
April 1977
age
48
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2019
previous names
eric hill limited (September 2007)
humerbee limited (December 1977)
accountant
RSM UK TAX AND ACCOUNTING LIMITED
auditor
-
address
3rd floor one london square, cross lanes, guildford, surrey, GU1 1UN
Bank
-
Legal Advisor
-
crown bustian 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 2 charges/mortgages relating to crown bustian limited. Currently there are 0 open charges and 2 have been satisfied in the past.
crown bustian 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 CROWN BUSTIAN LIMITED. This can take several minutes, an email will notify you when this has completed.
crown bustian limitedCompanies House Filings - See Documents
