senator international limited

5

senator international limited Company Information

Share SENATOR INTERNATIONAL LIMITED
Live 
MatureMegaHealthy

Company Number

01323955

Registered Address

syke side drive, altham business park, accrington, lancashire, BB5 5YE

Industry

Manufacture of other furniture

 

Telephone

02073887621

Next Accounts Due

September 2025

Group Structure

View All

Directors

Janice Mustoe33 Years

Colin Mustoe33 Years

View All

Shareholders

colin george mustoe 55%

robert mustoe 25%

View All

senator international limited Estimated Valuation

£159.1m

Pomanda estimates the enterprise value of SENATOR INTERNATIONAL LIMITED at £159.1m based on a Turnover of £202.1m and 0.79x industry multiple (adjusted for size and gross margin).

senator international limited Estimated Valuation

£128.7m

Pomanda estimates the enterprise value of SENATOR INTERNATIONAL LIMITED at £128.7m based on an EBITDA of £18.8m and a 6.84x industry multiple (adjusted for size and gross margin).

senator international limited Estimated Valuation

£191.9m

Pomanda estimates the enterprise value of SENATOR INTERNATIONAL LIMITED at £191.9m based on Net Assets of £105m and 1.83x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Senator International Limited Overview

Senator International Limited is a live company located in accrington, BB5 5YE with a Companies House number of 01323955. It operates in the manufacture of other furniture sector, SIC Code 31090. Founded in August 1977, it's largest shareholder is colin george mustoe with a 55% stake. Senator International Limited is a mature, mega sized company, Pomanda has estimated its turnover at £202.1m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Senator International Limited Health Check

Pomanda's financial health check has awarded Senator International Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

4 Regular

positive_score

2 Weak

size

Size

annual sales of £202.1m, make it larger than the average company (£12.3m)

£202.1m - Senator International Limited

£12.3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (7.9%)

11% - Senator International Limited

7.9% - Industry AVG

production

Production

with a gross margin of 30.5%, this company has a comparable cost of product (31.3%)

30.5% - Senator International Limited

31.3% - Industry AVG

profitability

Profitability

an operating margin of 6.5% make it more profitable than the average company (3.7%)

6.5% - Senator International Limited

3.7% - Industry AVG

employees

Employees

with 1461 employees, this is above the industry average (87)

1461 - Senator International Limited

87 - Industry AVG

paystructure

Pay Structure

on an average salary of £41.4k, the company has a higher pay structure (£34.2k)

£41.4k - Senator International Limited

£34.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £138.3k, this is equally as efficient (£128.1k)

£138.3k - Senator International Limited

£128.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 45 days, this is near the average (44 days)

45 days - Senator International Limited

44 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 41 days, this is close to average (39 days)

41 days - Senator International Limited

39 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 71 days, this is more than average (41 days)

71 days - Senator International Limited

41 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 35 weeks, this is more cash available to meet short term requirements (13 weeks)

35 weeks - Senator International Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 28.4%, this is a lower level of debt than the average (60.1%)

28.4% - Senator International Limited

60.1% - Industry AVG

SENATOR INTERNATIONAL LIMITED financials

EXPORTms excel logo

Senator International Limited's latest turnover from December 2023 is £202.1 million and the company has net assets of £105 million. According to their latest financial statements, Senator International Limited has 1,461 employees and maintains cash reserves of £27.4 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover202,092,000214,326,000158,863,000147,310,000180,034,000171,599,000165,080,000139,254,000130,585,000121,159,000107,683,00098,108,000100,951,00092,217,00098,414,000
Other Income Or Grants000000000000000
Cost Of Sales140,474,000151,525,000122,688,000115,610,000131,008,000122,794,000116,196,00097,414,00089,758,00082,897,00074,428,00069,068,00075,361,00068,193,00072,951,000
Gross Profit61,618,00062,801,00036,175,00031,700,00049,026,00048,805,00048,884,00041,840,00040,827,00038,262,00033,255,00029,040,00025,590,00024,024,00025,463,000
Admin Expenses48,442,00045,726,00031,031,00026,924,00041,700,00039,082,00038,024,00033,009,00032,097,00029,036,00025,299,00022,587,00021,803,00023,333,89222,952,000
Operating Profit13,176,00017,075,0005,144,0004,776,0007,326,0009,723,00010,860,0008,831,0008,730,0009,226,0007,956,0006,453,0003,787,000690,1082,511,000
Interest Payable730,000424,000316,000400,000520,000466,000358,000104,000196,000172,000179,000356,000454,000481,000528,000
Interest Receivable354,00014,0006,00004,00002,00033,000115,00059,00043,00021,0003,000048,000
Pre-Tax Profit12,800,00016,665,0004,834,0004,376,0006,810,0009,257,00010,504,0008,760,0008,649,0009,113,0007,820,0006,118,0003,336,000552,0002,041,000
Tax-3,613,000-2,859,000-1,208,000-788,000-1,536,000-1,917,000-2,636,000-2,034,000-2,138,000-2,238,000-2,182,000-1,844,0001,041,000-464,000-1,000,000
Profit After Tax9,187,00013,806,0003,626,0003,588,0005,274,0007,340,0007,868,0006,726,0006,511,0006,875,0005,638,0004,274,0004,377,00088,0001,041,000
Dividends Paid3,000,00000000001,000,00016,00000000
Retained Profit6,168,00013,803,0003,637,0003,588,0005,181,0007,222,0007,660,0006,600,0005,536,0006,799,0005,528,0004,163,0004,359,00051,0001,032,000
Employee Costs60,549,00060,791,00047,527,00048,366,00057,319,00051,396,00047,855,00043,273,00038,545,00035,332,00031,438,00028,711,00027,975,00028,589,00028,442,000
Number Of Employees1,4611,4161,2481,4601,5891,5151,4031,3501,2711,0961,0171,0179781,0071,074
EBITDA*18,816,00023,068,00011,053,00010,504,00012,453,00014,748,00016,076,00013,041,00012,884,00012,564,00010,963,0009,850,0007,599,0005,092,1087,006,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets62,768,00063,971,00066,814,00066,613,00066,453,00066,541,00063,820,00038,805,00035,943,00034,529,00026,177,00025,914,00024,627,00022,961,00025,041,000
Intangible Assets142,000178,000213,000249,000284,00016,0009,0007,00044,000141,000303,000467,000922,0001,395,0001,853,000
Investments & Other1,0006,00041,00075,000110,00020,0000099,000324,000550,000527,000416,00000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets62,911,00064,155,00067,068,00066,937,00066,847,00066,577,00063,829,00038,812,00036,086,00034,994,00027,030,00026,908,00025,965,00024,356,00026,894,000
Stock & work in progress27,464,00031,724,00025,817,00022,236,00025,551,00023,358,00019,858,00016,487,00014,132,00011,916,00011,025,00010,101,00011,302,00011,660,00011,178,000
Trade Debtors25,455,00031,839,00024,298,00023,981,00028,182,00029,061,00027,607,00025,109,00020,688,00018,144,00016,933,00012,675,00016,516,00014,862,00014,235,000
Group Debtors000000000000000
Misc Debtors3,542,0005,332,0004,308,0005,213,0004,465,0002,705,0001,482,000969,0001,585,0001,712,0001,220,0001,642,0001,604,000861,000866,000
Cash27,390,00015,862,00011,439,0007,977,0005,949,0001,730,0002,642,0005,597,0006,161,0006,328,0005,076,0005,831,0003,317,0001,244,000763,000
misc current assets000000000000000
total current assets83,851,00084,757,00065,862,00059,407,00064,147,00056,854,00051,589,00048,162,00042,566,00038,100,00034,254,00030,249,00032,739,00028,627,00027,042,000
total assets146,762,000148,912,000132,930,000126,344,000130,994,000123,431,000115,418,00086,974,00078,652,00073,094,00061,284,00057,157,00058,704,00052,983,00053,936,000
Bank overdraft00000000001,000,0001,000,0001,047,0001,000,0000
Bank loan01,333,0001,333,0001,333,0001,333,0001,333,0001,333,000001,000,0000000250,000
Trade Creditors 16,155,00021,271,00020,116,00015,755,00022,605,00020,262,00016,938,00015,648,00013,062,00013,018,00010,478,0009,952,00011,947,00010,190,00010,181,000
Group/Directors Accounts11,320,0006,975,0003,955,0002,552,0004,876,0002,651,0001,411,0001,977,0003,816,0002,975,000184,000328,0001,228,0001,745,0001,903,000
other short term finances25,00025,00000330,000360,000360,000360,000360,000206,000480,000480,000480,000960,000374,000
hp & lease commitments000000008,00013,00091,000193,000511,000746,0001,247,000
other current liabilities12,897,00015,078,0008,001,00010,258,0008,095,0007,831,00010,379,0009,047,0008,148,0008,356,0007,495,0006,116,0005,668,0003,816,0004,317,000
total current liabilities40,397,00044,682,00033,405,00029,898,00037,239,00032,437,00030,421,00027,032,00025,394,00025,568,00019,728,00018,069,00020,881,00018,457,00018,272,000
loans04,040,00013,359,00014,676,00015,443,00016,963,00018,475,0001,050,0001,410,0001,250,0002,456,0005,436,0008,119,0007,836,0008,789,000
hp & lease commitments0000000000075,000247,000317,000443,000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions1,232,000842,0001,103,00000000000001,300,0001,451,000
total long term liabilities1,232,0004,882,00014,462,00014,676,00015,443,00016,963,00018,475,0001,050,0001,410,0001,250,0002,456,0005,511,0008,366,0009,453,00010,683,000
total liabilities41,629,00049,564,00047,867,00044,574,00052,682,00049,400,00048,896,00028,082,00026,804,00026,818,00022,184,00023,580,00029,247,00027,910,00028,955,000
net assets105,045,00099,274,00084,986,00081,682,00078,224,00073,200,00065,809,00058,387,00051,469,00045,872,00038,740,00033,327,00029,318,00024,952,00024,897,000
total shareholders funds105,045,00099,274,00084,986,00081,682,00078,224,00073,200,00065,809,00058,387,00051,469,00045,872,00038,740,00033,327,00029,318,00024,952,00024,897,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit13,176,00017,075,0005,144,0004,776,0007,326,0009,723,00010,860,0008,831,0008,730,0009,226,0007,956,0006,453,0003,787,000690,1082,511,000
Depreciation5,608,0005,957,0005,873,0005,693,0005,111,0005,023,0005,214,0004,162,0004,055,0003,170,0002,835,0002,930,0003,351,0003,897,0003,975,000
Amortisation32,00036,00036,00035,00016,0002,0002,00048,00099,000168,000172,000467,000461,000505,000520,000
Tax-3,613,000-2,859,000-1,208,000-788,000-1,536,000-1,917,000-2,636,000-2,034,000-2,138,000-2,238,000-2,182,000-1,844,0001,041,000-464,000-1,000,000
Stock-4,260,0005,907,0003,581,000-3,315,0002,193,0003,500,0003,371,0002,355,0002,216,000891,000924,000-1,201,000-358,000482,00011,178,000
Debtors-8,174,0008,565,000-588,000-3,453,000881,0002,677,0003,011,0003,805,0002,417,0001,703,0003,836,000-3,803,0002,397,000622,00015,101,000
Creditors-5,116,0001,155,0004,361,000-6,850,0002,343,0003,324,0001,290,0002,586,00044,0002,540,000526,000-1,995,0001,757,0009,00010,181,000
Accruals and Deferred Income-2,181,0007,077,000-2,257,0002,163,000264,000-2,548,0001,332,000899,000-208,000861,0001,379,000448,0001,852,000-501,0004,317,000
Deferred Taxes & Provisions390,000-261,0001,103,000000000000-1,300,000-151,0001,451,000
Cash flow from operations20,730,00013,708,00010,059,00011,797,00010,450,0007,430,0009,680,0008,332,0005,949,00011,133,0005,926,00011,463,0008,910,0002,881,108-4,324,000
Investing Activities
capital expenditure00000-8,548,000-30,494,000-6,939,000-5,437,000-11,480,000-3,249,000-4,439,000-5,161,000-1,842,000-2,451,000
Change in Investments-5,000-35,000-34,000-35,00090,00020,0000-99,000-225,000-226,00023,000111,000416,00000
cash flow from investments5,00035,00034,00035,000-90,000-8,568,000-30,494,000-6,840,000-5,212,000-11,254,000-3,272,000-4,550,000-5,577,000-1,842,000-2,451,000
Financing Activities
Bank loans-1,333,000000001,333,0000-1,000,0001,000,000000-250,000250,000
Group/Directors Accounts4,345,0003,020,0001,403,000-2,324,0002,225,0001,240,000-566,000-1,839,000841,0002,791,000-144,000-900,000-517,000-158,0001,903,000
Other Short Term Loans 025,0000-330,000-30,000000154,000-274,00000-480,000586,000374,000
Long term loans-4,040,000-9,319,000-1,317,000-767,000-1,520,000-1,512,00017,425,000-360,000160,000-1,206,000-2,980,000-2,683,000283,000-953,0008,789,000
Hire Purchase and Lease Commitments0000000-8,000-5,000-78,000-177,000-490,000-305,000-627,0001,690,000
other long term liabilities000000000000000
share issue-397,000485,000-333,000-130,000-157,000169,000-238,000318,00061,000333,000-115,000-154,0007,0004,00023,865,000
interest-376,000-410,000-310,000-400,000-516,000-466,000-356,000-71,000-81,000-113,000-136,000-335,000-451,000-481,000-480,000
cash flow from financing-1,801,000-6,199,000-557,000-3,951,0002,000-569,00017,598,000-1,960,000130,0002,453,000-3,552,000-4,562,000-1,463,000-1,879,00036,391,000
cash and cash equivalents
cash11,528,0004,423,0003,462,0002,028,0004,219,000-912,000-2,955,000-564,000-167,0001,252,000-755,0002,514,0002,073,000481,000763,000
overdraft000000000-1,000,0000-47,00047,0001,000,0000
change in cash11,528,0004,423,0003,462,0002,028,0004,219,000-912,000-2,955,000-564,000-167,0002,252,000-755,0002,561,0002,026,000-519,000763,000

senator international 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 senator international limited. Get real-time insights into senator 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

Senator International Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for senator international limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in BB5 area or any other competitors across 12 key performance metrics.

senator international limited Ownership

SENATOR INTERNATIONAL LIMITED Shareholders

colin george mustoe 55%
robert mustoe 25%
janice mustoe 10%
julia mustoe 10%

senator international limited directors

Senator International Limited currently has 5 directors. The longest serving directors include Ms Janice Mustoe (Dec 1990) and Mr Colin Mustoe (Dec 1990).

officercountryagestartendrole
Ms Janice Mustoe77 years Dec 1990- Director
Mr Colin MustoeUnited Kingdom79 years Dec 1990- Director
Mr Robert MustoeUnited Kingdom52 years Dec 1997- Director
Mrs Julia DaviesUnited Kingdom45 years Dec 1999- Director
Mr Kristian RobertsEngland45 years Jul 2017- Director

P&L

December 2023

turnover

202.1m

-6%

operating profit

13.2m

-23%

gross margin

30.5%

+4.06%

turnover

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

Balance Sheet

December 2023

net assets

105m

+0.06%

total assets

146.8m

-0.01%

cash

27.4m

+0.73%

net assets

Total assets minus all liabilities

senator international limited company details

company number

01323955

Type

Private limited with Share Capital

industry

31090 - Manufacture of other furniture

incorporation date

August 1977

age

47

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

December 2023

previous names

senator office furniture limited (February 1984)

accountant

-

auditor

XEINADIN AUDIT LIMITED

address

syke side drive, altham business park, accrington, lancashire, BB5 5YE

Bank

HSBC BANK PLC

Legal Advisor

FORBES

senator international 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 17 charges/mortgages relating to senator international limited. Currently there are 6 open charges and 11 have been satisfied in the past.

charges

senator international limited Companies House Filings - See Documents

datedescriptionview/download