Pomanda estimates the enterprise value of EMSON & DUDLEY LIMITED at £171.3k based on a Turnover of £341.9k and 0.5x industry multiple (adjusted for size and gross margin).
emson & dudley limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of EMSON & DUDLEY LIMITED at £0 based on an EBITDA of £-2.4k and a 3.59x industry multiple (adjusted for size and gross margin).
emson & dudley limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of EMSON & DUDLEY LIMITED at £0 based on Net Assets of £-66.3k and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emson & Dudley LimitedOverview
Emson & Dudley Limited is a live company located in london, E20 1HZ with a Companies House number of 01455187. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in October 1979, it's largest shareholder is
jennifer emson
with a 90% stake. Emson & Dudley Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£341.9k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Emson & Dudley Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
0 Strong
4 Regular
5 Weak
Size
annual sales of £341.9k, make it smaller than the average company (£4.8m)
£341.9k - Emson & Dudley Limited
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (6.6%)
5% - Emson & Dudley Limited
6.6% - Industry AVG
Production
with a gross margin of 38.2%, this company has a comparable cost of product (38.2%)
38.2% - Emson & Dudley Limited
38.2% - Industry AVG
Profitability
an operating margin of -0.7% make it less profitable than the average company (5.7%)
-0.7% - Emson & Dudley Limited
5.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (27)
2 - Emson & Dudley Limited
27 - Industry AVG
Pay Structure
on an average salary of £54k, the company has an equivalent pay structure (£54k)
£54k - Emson & Dudley Limited
£54k - Industry AVG
Efficiency
resulting in sales per employee of £170.9k, this is equally as efficient (£170.9k)
£170.9k - Emson & Dudley Limited
£170.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Emson & Dudley Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Emson & Dudley Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Emson & Dudley Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (22 weeks)
0 weeks - Emson & Dudley Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5670%, this is a higher level of debt than the average (62.6%)
5670% - Emson & Dudley Limited
62.6% - Industry AVG
EMSON & DUDLEY LIMITED financials
EXPORT
Emson & Dudley Limited's latest turnover from December 2023 is estimated at £341.9 thousand and the company has net assets of -£66.3 thousand. According to their latest financial statements, Emson & Dudley Limited has 2 employees and maintains cash reserves of £191 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
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
341,890
324,279
293,409
291,693
189,228
49,082
32,852
16,252
20,289
140,759
130,039
386,130
667,000
934,000
Other Income Or Grants
Cost Of Sales
211,374
200,323
184,086
183,294
118,090
30,807
20,554
10,093
12,911
91,051
84,790
247,509
407,879
Gross Profit
130,516
123,956
109,323
108,399
71,138
18,275
12,298
6,160
7,378
49,707
45,249
138,621
259,121
Admin Expenses
132,926
126,363
111,723
110,799
73,351
18,699
14,336
8,302
14,022
74,908
-32,992
148,382
-718,636
366,121
21,000
Operating Profit
-2,410
-2,407
-2,400
-2,400
-2,213
-424
-2,038
-2,142
-6,644
-25,201
78,241
-9,761
718,636
-107,000
-21,000
Interest Payable
189
377
363
259
87
Interest Receivable
10
7
1
1
1
1
1
5
11
Pre-Tax Profit
-2,400
-2,400
-2,400
-2,400
-2,400
-800
-2,400
-2,400
-6,730
-25,200
78,247
-9,750
2,120
-39,000
105,000
Tax
-17,997
-3,000
Profit After Tax
-2,400
-2,400
-2,400
-2,400
-2,400
-800
-2,400
-2,400
-6,730
-25,200
60,250
-9,750
2,120
-39,000
102,000
Dividends Paid
Retained Profit
-2,400
-2,400
-2,400
-2,400
-2,400
-800
-2,400
-2,400
-6,730
-25,200
60,250
-9,750
2,120
-35,000
101,000
Employee Costs
108,009
102,633
97,521
92,753
91,940
44,258
41,967
42,069
41,638
41,556
41,136
120,255
39,592
Number Of Employees
2
2
2
2
2
1
1
1
1
1
1
3
1
5
EBITDA*
-2,410
-2,407
-2,400
-2,400
-2,213
-424
-2,038
-2,142
-6,644
-25,201
78,241
-9,761
718,636
-107,000
-21,000
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
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
19,000
Intangible Assets
Investments & Other
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
96,000
93,000
Debtors (Due After 1 year)
Total Fixed Assets
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
115,000
93,000
Stock & work in progress
Trade Debtors
2,140
21,200
21,200
5,000
Group Debtors
23,334,000
50,590,000
Misc Debtors
18,000
31,000
Cash
191
191
191
191
191
191
191
191
191
191
191
1,925
2,591
79,000
313,000
misc current assets
total current assets
191
191
191
191
191
191
191
191
191
2,331
191
23,125
23,791
23,431,000
50,939,000
total assets
1,191
1,191
1,191
1,191
1,191
1,191
1,191
1,191
1,191
3,331
1,191
24,125
24,791
23,546,000
51,032,000
Bank overdraft
22,030,000
49,471,000
Bank loan
Trade Creditors
9,600
7,200
4,800
2,400
2,900
45,340
18,000
101,184
82,100
296,000
166,000
Group/Directors Accounts
18,500
18,500
18,500
18,500
24,090
18,500
18,500
18,500
18,500
other short term finances
5,590
5,590
5,590
2,690
hp & lease commitments
other current liabilities
49,030
46,630
44,230
41,830
24,240
24,240
25,840
25,840
25,840
10,000
130,000
266,000
total current liabilities
67,530
65,130
62,730
60,330
57,930
55,530
54,730
52,330
49,930
45,340
18,000
101,184
92,100
22,456,000
49,903,000
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
67,530
65,130
62,730
60,330
57,930
55,530
54,730
52,330
49,930
45,340
18,000
101,184
92,100
22,456,000
49,903,000
net assets
-66,339
-63,939
-61,539
-59,139
-56,739
-54,339
-53,539
-51,139
-48,739
-42,009
-16,809
-77,059
-67,309
1,090,000
1,129,000
total shareholders funds
-66,339
-63,939
-61,539
-59,139
-56,739
-54,339
-53,539
-51,139
-48,739
-42,009
-16,809
-77,059
-67,309
1,090,000
1,129,000
Dec 2023
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
-2,410
-2,407
-2,400
-2,400
-2,213
-424
-2,038
-2,142
-6,644
-25,201
78,241
-9,761
718,636
-107,000
-21,000
Depreciation
Amortisation
Tax
-17,997
-3,000
Stock
Debtors
-2,140
2,140
-21,200
-23,330,800
-27,274,000
50,626,000
Creditors
-9,600
2,400
2,400
2,400
-500
-42,440
27,340
-83,184
19,084
-213,900
130,000
166,000
Accruals and Deferred Income
2,400
2,400
2,400
17,590
-1,600
25,840
-10,000
-120,000
-136,000
266,000
Deferred Taxes & Provisions
Cash flow from operations
-10
-7
5,590
187
376
362
-2,642
-21,104
-1
-1,740
-677
23,715,536
27,161,000
-50,218,000
Investing Activities
capital expenditure
19,000
-19,000
Change in Investments
-95,000
3,000
93,000
cash flow from investments
114,000
-22,000
-93,000
Financing Activities
Bank loans
Group/Directors Accounts
-5,590
5,590
18,500
Other Short Term Loans
-5,590
2,900
2,690
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1,159,429
-4,000
1,028,000
interest
10
7
-188
-376
-362
-259
-86
1
5
11
cash flow from financing
10
7
-5,590
-188
-376
-362
2,641
21,104
1
5
11
-1,159,429
-4,000
1,028,000
cash and cash equivalents
cash
-1,734
-666
-76,409
-234,000
313,000
overdraft
-22,030,000
-27,441,000
49,471,000
change in cash
-1,734
-666
21,953,591
27,207,000
-49,158,000
emson & dudley 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 emson & dudley limited. Get real-time insights into emson & dudley limited's credit score, group structure and payment trends.
Perform a competitor analysis for emson & dudley limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in E20 area or any other competitors across 12 key performance metrics.
82990 - Other business support service activities n.e.c.
incorporation date
October 1979
age
46
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
emson & dudley holdings limited (November 2003)
canetrend limited (January 2002)
See more
accountant
LB GROUP
auditor
-
address
19th floor 1 westfield avenue, london, E20 1HZ
Bank
BARCLAYS BANK PLC
Legal Advisor
-
emson & dudley 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 did not find charges/mortgages relating to emson & dudley limited.
emson & dudley 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 EMSON & DUDLEY LIMITED. This can take several minutes, an email will notify you when this has completed.
emson & dudley limitedCompanies House Filings - See Documents
