Pomanda estimates the enterprise value of STUART TOWER LIMITED at £703.9k based on a Turnover of £279.5k and 2.52x industry multiple (adjusted for size and gross margin).
stuart tower limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of STUART TOWER LIMITED at £0 based on an EBITDA of £-85.4k and a 6.64x industry multiple (adjusted for size and gross margin).
stuart tower limitedEstimated Valuation
£3.1m
Pomanda estimates the enterprise value of STUART TOWER LIMITED at £3.1m based on Net Assets of £1.7m and 1.82x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Stuart Tower LimitedOverview
Stuart Tower Limited is a live company located in london, W1H 7JG with a Companies House number of 01587235. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in September 1981, it's largest shareholder is
places for people
with a 2.1% stake. Stuart Tower Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£279.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded Stuart Tower Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
4 Regular
3 Weak
Size
annual sales of £279.5k, make it in line with the average company (£319.2k)
£279.5k - Stuart Tower Limited
£319.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -22%, show it is growing at a slower rate (3.5%)
-22% - Stuart Tower Limited
3.5% - Industry AVG
Production
with a gross margin of 70.8%, this company has a comparable cost of product (70.8%)
70.8% - Stuart Tower Limited
70.8% - Industry AVG
Profitability
an operating margin of -30.5% make it less profitable than the average company (7.4%)
-30.5% - Stuart Tower Limited
7.4% - Industry AVG
Employees
with 6 employees, this is similar to the industry average (6)
6 - Stuart Tower Limited
6 - Industry AVG
Pay Structure
on an average salary of £40.2k, the company has an equivalent pay structure (£40.2k)
£40.2k - Stuart Tower Limited
£40.2k - Industry AVG
Efficiency
resulting in sales per employee of £46.6k, this is less efficient (£101k)
£46.6k - Stuart Tower Limited
£101k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is earlier than average (49 days)
16 days - Stuart Tower Limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 386 days, this is slower than average (33 days)
386 days - Stuart Tower Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Stuart Tower Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 433 weeks, this is more cash available to meet short term requirements (50 weeks)
433 weeks - Stuart Tower Limited
50 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 10.6%, this is a lower level of debt than the average (53.6%)
10.6% - Stuart Tower Limited
53.6% - Industry AVG
STUART TOWER LIMITED financials
EXPORT
Stuart Tower Limited's latest turnover from September 2023 is estimated at £279.5 thousand and the company has net assets of £1.7 million. According to their latest financial statements, Stuart Tower Limited has 6 employees and maintains cash reserves of £1.7 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
279,512
257,359
220,564
589,859
729,443
752,089
736,273
708,340
637,891
944,553
635,326
612,743
540,681
540,856
533,759
Other Income Or Grants
Cost Of Sales
81,660
66,746
56,142
117,597
128,376
152,005
138,931
283,336
355,144
542,714
358,552
359,177
318,726
323,529
Gross Profit
197,852
190,612
164,423
472,262
601,067
600,084
597,342
425,004
282,747
401,839
276,774
253,566
221,955
217,327
Admin Expenses
283,236
221,760
165,401
472,955
606,107
346,435
324,042
150,248
73,863
-134,616
53,878
57,879
78,619
62,792
-126,431
Operating Profit
-85,384
-31,148
-978
-693
-5,040
253,649
273,300
274,756
208,884
536,455
222,896
195,687
143,336
154,535
126,431
Interest Payable
967
Interest Receivable
85,384
31,148
978
693
5,040
338
700
1,706
4,868
6,004
17,853
6,820
5,667
2,141
22,887
Pre-Tax Profit
253,987
274,000
276,462
213,752
542,459
240,749
202,507
149,003
156,676
149,318
Tax
-3,910
-6,333
-3,552
-5,200
-4,181
-6,374
-4,376
-4,821
-4,822
-10,005
Profit After Tax
250,077
267,667
272,910
208,552
538,278
234,375
198,131
144,182
151,854
139,313
Dividends Paid
Retained Profit
250,077
267,667
272,910
208,552
538,278
234,375
198,131
144,182
-319
139,313
Employee Costs
241,044
269,887
253,777
241,862
268,662
186,084
182,100
234,189
204,605
270,303
169,812
149,053
141,120
171,959
Number Of Employees
6
7
7
7
8
8
8
7
6
8
5
5
5
5
EBITDA*
-85,384
-31,148
-978
-693
-5,040
253,649
273,300
274,756
208,884
536,455
222,896
195,687
143,336
154,535
126,431
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
12,663
8,019
3,294
7,471
17,089
15,225
15,807
56,815
15,898
10,620
30,900
6,686
10,938
Group Debtors
Misc Debtors
206,955
59,790
35,709
22,294
30,967
15,225
28,921
15,762
791,267
77,162
77,006
77,634
41,781
31,759
Cash
1,674,982
1,577,751
1,190,942
764,607
622,094
722,024
531,980
408,523
768,988
1,474,071
1,174,907
978,606
1,592,283
1,467,758
1,306,376
misc current assets
2,955
total current assets
1,894,600
1,645,560
1,229,945
786,901
653,061
744,720
577,990
439,510
1,576,062
1,530,886
1,267,967
1,066,232
1,700,817
1,519,180
1,349,073
total assets
1,894,600
1,645,560
1,229,945
786,901
653,061
744,720
577,990
439,510
1,576,062
1,530,886
1,267,967
1,066,232
1,700,817
1,519,180
1,349,073
Bank overdraft
Bank loan
Trade Creditors
86,543
93,713
140,195
48,337
82,824
1,322
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
114,327
109,483
150,762
93,028
157,457
92,491
129,866
107,838
866,560
329,358
163,723
34,102
90,731
40,605
total current liabilities
200,870
203,196
150,762
93,028
157,457
92,491
129,866
107,838
866,560
140,195
329,358
163,723
82,439
173,555
41,927
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
200,870
203,196
150,762
93,028
157,457
92,491
129,866
107,838
866,560
140,195
329,358
163,723
82,439
173,555
41,927
net assets
1,693,730
1,442,364
1,079,183
693,873
495,604
652,229
448,124
331,672
709,502
1,390,691
938,609
902,509
1,618,378
1,345,625
1,307,146
total shareholders funds
1,693,730
1,442,364
1,079,183
693,873
495,604
652,229
448,124
331,672
709,502
1,390,691
938,609
902,509
1,618,378
1,345,625
1,307,146
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
-85,384
-31,148
-978
-693
-5,040
253,649
273,300
274,756
208,884
536,455
222,896
195,687
143,336
154,535
126,431
Depreciation
Amortisation
Tax
-3,910
-6,333
-3,552
-5,200
-4,181
-6,374
-4,376
-4,821
-4,822
-10,005
Stock
Debtors
151,809
28,806
16,709
-8,673
8,271
-23,314
15,023
-776,087
750,259
-36,245
5,434
-20,908
60,067
5,770
42,697
Creditors
-7,170
93,713
-140,195
140,195
-48,337
-34,487
81,502
1,322
Accruals and Deferred Income
4,844
-41,279
57,734
-64,429
64,966
-37,375
22,028
-758,722
866,560
-329,358
165,635
129,621
-56,629
50,126
40,605
Deferred Taxes & Provisions
Cash flow from operations
-239,519
-7,520
40,047
-56,449
51,655
235,678
273,972
288,569
179,790
379,356
376,723
293,503
-12,668
275,571
115,656
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
251,366
363,181
385,310
198,269
-156,625
-45,972
-151,215
-650,740
-889,741
-86,196
-198,275
-914,000
128,571
38,798
1,167,833
interest
85,384
31,148
978
693
5,040
338
700
1,706
4,868
6,004
17,853
6,820
4,700
2,141
22,887
cash flow from financing
336,750
394,329
386,288
198,962
-151,585
-45,634
-150,515
-649,034
-884,873
-80,192
-180,422
-907,180
133,271
40,939
1,190,720
cash and cash equivalents
cash
97,231
386,809
426,335
142,513
-99,930
190,044
123,457
-360,465
-705,083
299,164
196,301
-613,677
124,525
161,382
1,306,376
overdraft
change in cash
97,231
386,809
426,335
142,513
-99,930
190,044
123,457
-360,465
-705,083
299,164
196,301
-613,677
124,525
161,382
1,306,376
stuart tower 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 stuart tower limited. Get real-time insights into stuart tower limited's credit score, group structure and payment trends.
Perform a competitor analysis for stuart tower limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in W1H area or any other competitors across 12 key performance metrics.
stuart tower limited Ownership
STUART TOWER LIMITED group structure
Stuart Tower Limited has no subsidiary companies.
Ultimate parent company
STUART TOWER LIMITED
01587235
STUART TOWER LIMITED Shareholders
The largest shareholders in Stuart Tower Limited include Places For People and Dmf Property Holdings Ltd.
places for people
2.07%
dmf property holdings ltd
1.55%
nasrin tafsiri
1.04%
d. harouni & l. harouni
1.04%
azadeh kasraei
1.04%
e. sarafis
1.04%
francine properties ltd
1.04%
jayne ann dionisiou & george dionisiou
1.04%
j. abdi
0.52%
stuart tower investors sa
0.52%
stuart tower limited directors
Stuart Tower Limited currently has 5 directors.
The longest serving directors include
Mrs Christine Ohlenschlager Hutt (May 2003) and
Mr Christopher Blakeley (Mar 2010).
68320 - Management of real estate on a fee or contract basis
incorporation date
September 1981
age
44
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
N/A
accountant
ORCOM CIVVALS LIMITED
auditor
-
address
50 seymour street, london, W1H 7JG
Bank
HSBC BANK PLC
Legal Advisor
HEALYS
stuart tower 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 stuart tower limited. Currently there are 0 open charges and 2 have been satisfied in the past.
stuart tower 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 STUART TOWER LIMITED. This can take several minutes, an email will notify you when this has completed.
stuart tower limitedCompanies House Filings - See Documents
