Pomanda estimates the enterprise value of CRS GROUP (LONDON) LIMITED at £50.3m based on a Turnover of £31.9m and 1.58x industry multiple (adjusted for size and gross margin).
crs group (london) limitedEstimated Valuation
£42.6k
Pomanda estimates the enterprise value of CRS GROUP (LONDON) LIMITED at £42.6k based on an EBITDA of £4.8k and a 8.82x industry multiple (adjusted for size and gross margin).
crs group (london) limitedEstimated Valuation
£102.2k
Pomanda estimates the enterprise value of CRS GROUP (LONDON) LIMITED at £102.2k based on Net Assets of £59.5k and 1.72x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crs Group (london) LimitedOverview
Crs Group (london) Limited is a live company located in london, SE1 2AF with a Companies House number of 01513692. It operates in the activities of insurance agents and brokers sector, SIC Code 66220. Founded in August 1980, it's largest shareholder is
senator group holdings ltd
with a 100% stake. Crs Group (london) Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£31.9m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Crs Group (London) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £31.9m, make it larger than the average company (£3.1m)
£31.9m - Crs Group (london) Limited
£3.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a faster rate (4.4%)
8% - Crs Group (london) Limited
4.4% - Industry AVG
Production
with a gross margin of 89.1%, this company has a comparable cost of product (89.1%)
89.1% - Crs Group (london) Limited
89.1% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (12.5%)
0% - Crs Group (london) Limited
12.5% - Industry AVG
Employees
with 3 employees, this is below the industry average (22)
3 - Crs Group (london) Limited
22 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Crs Group (london) Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £10.6m, this is more efficient (£109.7k)
£10.6m - Crs Group (london) Limited
£109.7k - Industry AVG
Debtor Days
it gets paid by customers after 195 days, this is later than average (68 days)
195 days - Crs Group (london) Limited
68 days - Industry AVG
Creditor Days
its suppliers are paid after 2154 days, this is slower than average (105 days)
2154 days - Crs Group (london) Limited
105 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crs Group (london) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 8 weeks, this is less cash available to meet short term requirements (35 weeks)
8 weeks - Crs Group (london) Limited
35 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.7%, this is a higher level of debt than the average (65.6%)
99.7% - Crs Group (london) Limited
65.6% - Industry AVG
CRS GROUP (LONDON) LIMITED financials
EXPORT
Crs Group (London) Limited's latest turnover from December 2020 is estimated at £31.9 million and the company has net assets of £59.5 thousand. According to their latest financial statements, Crs Group (London) Limited has 3 employees and maintains cash reserves of £3.5 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
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
31,864,496
86,886,657
36,696,105
25,112,600
30,029,330
55,789,677
55,649,532
62,892,906
67,929,666
69,191,814
78,983,721
Other Income Or Grants
Cost Of Sales
3,481,568
11,067,088
4,623,810
3,272,445
4,262,247
9,708,733
13,172,898
17,090,975
22,631,540
19,701,146
21,065,656
Gross Profit
28,382,928
75,819,569
32,072,296
21,840,155
25,767,083
46,080,944
42,476,634
45,801,931
45,298,126
49,490,668
57,918,066
Admin Expenses
28,378,095
75,888,292
32,062,496
21,849,180
25,776,216
46,105,915
42,487,181
45,821,003
45,314,993
49,513,493
57,934,484
-13,103
Operating Profit
4,833
-68,723
9,800
-9,025
-9,133
-24,971
-10,547
-19,072
-16,867
-22,825
-16,418
13,103
Interest Payable
Interest Receivable
3,573
29,486
29,769
19,302
9,352
16,978
16,558
18,209
20,606
21,497
10,926
Pre-Tax Profit
8,406
-39,237
39,569
10,277
219
-7,993
6,011
-863
3,739
-1,328
-5,492
13,103
Tax
-1,597
-7,518
-1,953
-44
-1,262
-897
-3,669
Profit After Tax
6,809
-39,237
32,051
8,324
175
-7,993
4,749
-863
2,842
-1,328
-5,492
9,434
Dividends Paid
Retained Profit
6,809
-39,237
32,051
8,324
175
-7,993
4,749
-863
2,842
-1,328
-5,492
9,434
Employee Costs
24,575,137
25,221,393
28,618,707
30,534,465
31,074,182
37,344,137
Number Of Employees
3
794
3
3
3
559
593
697
755
782
941
EBITDA*
4,833
-68,723
9,800
-9,025
-9,133
-24,971
-10,547
-19,072
-16,867
-22,825
-16,418
13,103
* Earnings Before Interest, Tax, Depreciation and Amortisation
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
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
17,028,737
17,382,277
19,211,233
13,741,658
16,834,704
13,397,732
13,402,521
17,523,233
18,361,372
19,177,417
23,388,035
25,315,258
Group Debtors
36,502
21,946
73,140
38,625
28,302
19,650
Misc Debtors
409
3,085
Cash
3,545,081
3,601,201
4,261,674
3,676,631
4,044,151
3,437,374
3,353,701
3,269,522
4,013,922
4,228,650
4,370,261
112
misc current assets
4,781,619
total current assets
20,610,729
21,008,509
23,546,047
17,456,914
20,907,157
16,854,756
16,756,222
20,792,755
22,375,294
23,406,067
27,758,296
30,096,989
total assets
20,610,729
21,008,509
23,546,047
17,456,914
20,907,157
16,854,756
16,756,222
20,792,755
22,375,294
23,406,067
27,758,296
30,096,989
Bank overdraft
Bank loan
Trade Creditors
20,548,158
20,952,747
720
17,392,366
720
16,801,307
16,696,880
20,738,162
22,319,838
23,353,453
27,704,354
30,037,555
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
3,100
3,100
23,453,428
4,700
20,854,913
2,100
total current liabilities
20,551,258
20,955,847
23,454,148
17,397,066
20,855,633
16,803,407
16,696,880
20,738,162
22,319,838
23,353,453
27,704,354
30,037,555
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
20,551,258
20,955,847
23,454,148
17,397,066
20,855,633
16,803,407
16,696,880
20,738,162
22,319,838
23,353,453
27,704,354
30,037,555
net assets
59,471
52,662
91,899
59,848
51,524
51,349
59,342
54,593
55,456
52,614
53,942
59,434
total shareholders funds
59,471
52,662
91,899
59,848
51,524
51,349
59,342
54,593
55,456
52,614
53,942
59,434
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
4,833
-68,723
9,800
-9,025
-9,133
-24,971
-10,547
-19,072
-16,867
-22,825
-16,418
13,103
Depreciation
Amortisation
Tax
-1,597
-7,518
-1,953
-44
-1,262
-897
-3,669
Stock
Debtors
-341,660
-1,877,065
5,504,090
-3,082,723
3,445,624
14,861
-4,120,712
-838,139
-816,045
-4,210,618
-1,927,223
25,315,258
Creditors
-404,589
20,952,027
-17,391,646
17,391,646
-16,800,587
104,427
-4,041,282
-1,581,676
-1,033,615
-4,350,901
-2,333,201
30,037,555
Accruals and Deferred Income
-23,450,328
23,448,728
-20,850,213
20,852,813
2,100
Deferred Taxes & Provisions
Cash flow from operations
-59,693
-689,959
555,274
-386,822
597,425
66,695
67,621
-762,609
-235,334
-163,108
-422,396
4,731,731
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
50,000
interest
3,573
29,486
29,769
19,302
9,352
16,978
16,558
18,209
20,606
21,497
10,926
cash flow from financing
3,573
29,486
29,769
19,302
9,352
16,978
16,558
18,209
20,606
21,497
10,926
50,000
cash and cash equivalents
cash
-56,120
-660,473
585,043
-367,520
606,777
83,673
84,179
-744,400
-214,728
-141,611
4,370,149
112
overdraft
change in cash
-56,120
-660,473
585,043
-367,520
606,777
83,673
84,179
-744,400
-214,728
-141,611
4,370,149
112
crs group (london) 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 crs group (london) limited. Get real-time insights into crs group (london) limited's credit score, group structure and payment trends.
Perform a competitor analysis for crs group (london) limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other large companies, companies in SE1 area or any other competitors across 12 key performance metrics.
crs group (london) limited Ownership
CRS GROUP (LONDON) LIMITED group structure
Crs Group (London) Limited has no subsidiary companies.
cameron richard and smith insurance services limited (January 2007)
See more
accountant
PKF LITTLEJOHN LLP
auditor
-
address
1 more london place, london, SE1 2AF
Bank
BARCLAYS BANK PLC
Legal Advisor
-
crs group (london) 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 6 charges/mortgages relating to crs group (london) limited. Currently there are 2 open charges and 4 have been satisfied in the past.
crs group (london) 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 CRS GROUP (LONDON) LIMITED. This can take several minutes, an email will notify you when this has completed.
crs group (london) limitedCompanies House Filings - See Documents
