Pomanda estimates the enterprise value of CAMPBELL SCIENTIFIC LIMITED at £38.6m based on a Turnover of £24.1m and 1.6x industry multiple (adjusted for size and gross margin).
campbell scientific limitedEstimated Valuation
£36.8m
Pomanda estimates the enterprise value of CAMPBELL SCIENTIFIC LIMITED at £36.8m based on an EBITDA of £4m and a 9.11x industry multiple (adjusted for size and gross margin).
campbell scientific limitedEstimated Valuation
£74.2m
Pomanda estimates the enterprise value of CAMPBELL SCIENTIFIC LIMITED at £74.2m based on Net Assets of £29.7m and 2.5x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Campbell Scientific LimitedOverview
Campbell Scientific Limited is a live company located in loughborough, LE12 9GX with a Companies House number of 01933935. It operates in the manufacture of electronic measuring, testing etc. equipment, not for industrial process control sector, SIC Code 26511. Founded in July 1985, it's largest shareholder is
campbell scientific inc.
with a 97.4% stake. Campbell Scientific Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£24.1m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Campbell Scientific Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
3 Regular
3 Weak
Size
annual sales of £24.1m, make it larger than the average company (£13.7m)
£24.1m - Campbell Scientific Limited
£13.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 12%, show it is growing at a similar rate (12.4%)
12% - Campbell Scientific Limited
12.4% - Industry AVG
Production
with a gross margin of 50.2%, this company has a comparable cost of product (43.9%)
50.2% - Campbell Scientific Limited
43.9% - Industry AVG
Profitability
an operating margin of 16.1% make it more profitable than the average company (8.8%)
16.1% - Campbell Scientific Limited
8.8% - Industry AVG
Employees
with 127 employees, this is above the industry average (75)
127 - Campbell Scientific Limited
75 - Industry AVG
Pay Structure
on an average salary of £70.7k, the company has a higher pay structure (£56.1k)
£70.7k - Campbell Scientific Limited
£56.1k - Industry AVG
Efficiency
resulting in sales per employee of £189.4k, this is equally as efficient (£203k)
£189.4k - Campbell Scientific Limited
£203k - Industry AVG
Debtor Days
it gets paid by customers after 96 days, this is later than average (49 days)
96 days - Campbell Scientific Limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 19 days, this is quicker than average (33 days)
19 days - Campbell Scientific Limited
33 days - Industry AVG
Stock Days
it holds stock equivalent to 72 days, this is less than average (103 days)
72 days - Campbell Scientific Limited
103 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 75 weeks, this is more cash available to meet short term requirements (24 weeks)
75 weeks - Campbell Scientific Limited
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 11.3%, this is a lower level of debt than the average (37.3%)
11.3% - Campbell Scientific Limited
37.3% - Industry AVG
CAMPBELL SCIENTIFIC LIMITED financials
EXPORT
Campbell Scientific Limited's latest turnover from August 2024 is £24.1 million and the company has net assets of £29.7 million. According to their latest financial statements, Campbell Scientific Limited has 127 employees and maintains cash reserves of £5.1 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Aug 2011
Aug 2010
Aug 2009
Turnover
24,058,917
25,423,091
20,270,624
17,259,754
15,301,087
13,603,389
11,890,164
10,302,127
10,007,649
12,185,698
8,312,113
9,524,720
12,059,000
12,786,000
11,665,000
12,395,000
Other Income Or Grants
Cost Of Sales
11,975,370
13,307,634
10,543,081
8,164,961
8,273,806
7,668,823
6,610,159
5,761,315
5,812,394
6,476,140
5,188,578
5,790,607
7,576,000
7,669,000
6,757,000
7,592,000
Gross Profit
12,083,547
12,115,457
9,727,543
9,094,793
7,027,281
5,934,566
5,280,005
4,540,812
4,195,255
5,709,558
3,123,535
3,734,113
4,483,000
5,117,000
4,908,000
4,803,000
Admin Expenses
8,203,554
8,208,596
5,620,288
5,945,000
4,962,494
4,563,539
4,509,273
3,765,730
3,678,888
4,292,479
2,195,054
2,343,720
2,628,000
2,736,000
2,620,000
2,665,000
Operating Profit
3,879,993
3,906,861
4,107,255
3,149,793
2,064,787
1,371,027
770,732
775,082
516,367
1,417,079
928,481
1,390,393
1,855,000
2,381,000
2,288,000
2,138,000
Interest Payable
15,000
1,000
Interest Receivable
336,897
132,525
88,096
94,564
37,261
48,521
17,994
18,258
20,993
83,963
113,135
108,582
24,000
9,000
9,000
Pre-Tax Profit
4,257,966
4,074,580
4,247,094
3,243,486
1,815,534
1,427,723
736,577
795,489
537,360
1,501,042
1,000,958
1,825,199
1,879,000
2,390,000
2,174,000
2,146,000
Tax
-584,965
-701,869
-528,512
-682,740
-324,678
-264,521
-265,063
-237,588
-162,108
-483,342
-230,610
-356,925
-446,000
-675,000
-575,000
-605,000
Profit After Tax
3,673,001
3,372,711
3,718,582
2,560,746
1,490,856
1,163,202
471,514
557,901
375,252
1,017,700
770,348
1,468,274
1,433,000
1,715,000
1,599,000
1,541,000
Dividends Paid
243,438
216,681
171,162
744,344
317,150
190,112
164,978
194,103
169,074
185,000
158,000
137,000
92,000
Retained Profit
3,673,001
3,372,711
3,718,582
2,317,308
1,265,834
976,113
-273,976
223,964
152,028
863,998
591,319
1,290,936
1,238,000
1,545,000
1,445,000
1,422,000
Employee Costs
8,980,469
7,245,967
5,171,149
4,265,068
3,655,069
3,616,197
3,089,895
2,744,358
2,514,374
2,710,066
1,753,351
1,931,404
2,294,000
2,372,000
2,497,000
2,606,000
Number Of Employees
127
114
115
99
89
87
81
79
80
80
66
65
86
82
85
81
EBITDA*
4,038,555
4,095,778
4,279,272
3,648,243
2,543,782
1,821,689
1,266,024
1,243,778
1,019,573
1,925,593
1,048,977
1,545,153
1,993,000
2,582,000
2,486,000
2,288,000
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Aug 2011
Aug 2010
Aug 2009
Tangible Assets
3,731,963
3,296,923
3,419,752
3,483,422
3,476,318
3,537,599
3,878,590
3,485,172
3,553,032
3,520,039
3,885,937
3,978,667
4,023,000
4,259,000
4,336,000
3,620,000
Intangible Assets
9,816
21,646
30,263
38,880
346,459
685,567
1,001,354
1,371,135
1,852,976
2,214,912
1,117
1,381
164,000
174,000
186,000
196,000
Investments & Other
350,000
350,000
350,000
360,796
361,661
648,175
640,000
812,149
760,000
760,000
40,658
53,000
47,000
103,000
103,000
Debtors (Due After 1 year)
7,310,208
6,198,438
1,691,904
3,000,000
2,848
2,603
Total Fixed Assets
11,401,987
9,867,007
5,491,919
6,883,098
4,187,286
4,873,944
5,519,944
5,668,456
6,166,008
6,494,951
3,887,054
4,020,706
4,240,000
4,480,000
4,625,000
3,919,000
Stock & work in progress
2,363,826
2,917,087
2,521,159
1,752,915
1,288,250
1,475,816
1,607,615
1,291,412
994,759
1,022,870
925,135
754,558
942,000
1,013,000
1,213,000
762,000
Trade Debtors
6,356,097
3,930,605
4,081,432
2,894,326
2,867,284
2,944,893
1,618,308
1,532,781
1,859,357
1,886,337
658,415
1,120,919
1,749,000
1,734,000
1,553,000
1,780,000
Group Debtors
538,239
372,172
3,481,063
288,230
172,386
34,091
68,511
38,209
46,024
101,270
29,212
13,520
150,000
50,000
147,000
14,000
Misc Debtors
2,759,680
3,009,091
931,293
1,095,968
565,459
394,028
515,377
412,391
427,766
324,797
466,778
351,816
267,000
167,000
229,000
112,000
Cash
5,110,152
4,872,541
4,516,555
9,742,025
11,641,917
8,268,233
7,504,156
7,815,607
6,703,262
6,141,389
7,959,395
6,933,350
5,038,000
4,425,000
2,324,000
1,903,000
misc current assets
4,908,758
4,372,023
4,527,524
total current assets
22,036,752
19,473,519
20,059,026
15,773,464
16,535,296
13,117,061
11,313,967
11,090,400
10,031,168
9,476,663
10,038,935
9,174,163
8,146,000
7,389,000
5,466,000
4,571,000
total assets
33,438,739
29,340,526
25,550,945
22,656,562
20,722,582
17,991,005
16,833,911
16,758,856
16,197,176
15,971,614
13,925,989
13,194,869
12,386,000
11,869,000
10,091,000
8,490,000
Bank overdraft
Bank loan
Trade Creditors
627,182
617,226
318,080
946,282
389,980
420,320
394,287
349,808
392,101
338,562
213,039
190,620
319,000
313,000
215,000
397,000
Group/Directors Accounts
699,388
636,394
646,636
559,740
323,611
224,221
267,767
280,763
252,089
214,939
117,607
90,103
245,000
217,000
236,000
121,000
other short term finances
hp & lease commitments
other current liabilities
2,211,130
1,791,349
1,612,791
1,736,724
2,661,176
1,224,918
1,102,891
1,038,939
857,432
1,221,270
771,383
568,699
737,000
1,194,000
1,160,000
917,000
total current liabilities
3,537,700
3,044,969
2,577,507
3,242,746
3,374,767
1,869,459
1,764,945
1,669,510
1,501,622
1,774,771
1,102,029
849,422
1,301,000
1,724,000
1,611,000
1,435,000
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
139,840
provisions
248,535
322,069
320,834
335,283
173,974
203,653
246,587
187,208
210,622
196,391
54,831
52,916
49,000
49,000
total long term liabilities
248,535
322,069
320,834
335,283
173,974
203,653
246,587
187,208
210,622
336,231
54,831
52,916
49,000
49,000
total liabilities
3,786,235
3,367,038
2,898,341
3,578,029
3,548,741
2,073,112
2,011,532
1,856,718
1,712,244
2,111,002
1,156,860
902,338
1,350,000
1,773,000
1,611,000
1,435,000
net assets
29,652,504
25,973,488
22,652,604
19,078,533
16,966,710
15,716,642
14,635,414
14,714,937
14,313,527
13,723,341
12,619,172
12,126,092
10,878,000
9,928,000
8,330,000
6,924,000
total shareholders funds
29,652,504
25,973,488
22,652,604
19,078,533
16,966,710
15,716,642
14,635,414
14,714,937
14,313,527
13,723,341
12,619,172
12,126,092
10,878,000
9,928,000
8,330,000
6,924,000
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Aug 2011
Aug 2010
Aug 2009
Operating Activities
Operating Profit
3,879,993
3,906,861
4,107,255
3,149,793
2,064,787
1,371,027
770,732
775,082
516,367
1,417,079
928,481
1,390,393
1,855,000
2,381,000
2,288,000
2,138,000
Depreciation
139,392
180,300
163,400
147,784
136,211
134,867
123,439
125,840
131,959
133,844
119,549
151,830
127,000
189,000
187,000
138,000
Amortisation
19,170
8,617
8,617
350,666
342,784
315,795
371,853
342,856
371,247
374,670
947
2,930
11,000
12,000
11,000
12,000
Tax
-584,965
-701,869
-528,512
-682,740
-324,678
-264,521
-265,063
-237,588
-162,108
-483,342
-230,610
-356,925
-446,000
-675,000
-575,000
-605,000
Stock
-553,261
395,928
768,244
464,665
-187,566
-131,799
316,203
296,653
-28,111
97,735
170,577
-187,442
-71,000
-200,000
451,000
762,000
Debtors
3,453,918
3,324,614
2,907,168
3,670,547
232,362
1,173,419
218,815
-349,766
20,743
1,157,999
-331,850
-679,745
215,000
22,000
23,000
1,906,000
Creditors
9,956
299,146
-628,202
556,302
-30,340
26,033
44,479
-42,293
53,539
125,523
22,419
-128,380
6,000
98,000
-182,000
397,000
Accruals and Deferred Income
419,781
178,558
-123,933
-924,452
1,436,258
122,027
63,952
181,507
-363,838
449,887
202,684
-168,301
-457,000
34,000
243,000
917,000
Deferred Taxes & Provisions
-73,534
1,235
-14,449
161,309
-29,679
-42,934
59,379
-23,414
14,231
141,560
1,915
3,916
49,000
Cash flow from operations
909,136
152,306
-691,236
-1,376,550
3,550,547
620,674
633,753
1,175,103
568,765
903,487
1,206,658
1,762,650
952,000
2,266,000
1,498,000
329,000
Investing Activities
capital expenditure
-87,102
-82,117
-117,987
-2,667,806
-49,944
-131,057
-138,000
-3,000
-1,003,000
-544,000
Change in Investments
-10,796
-865
-286,514
8,175
-172,149
52,149
760,000
-40,658
-12,342
6,000
-56,000
103,000
cash flow from investments
10,796
865
286,514
-8,175
85,047
-134,266
-117,987
-3,427,806
-9,286
-118,715
-144,000
53,000
-1,003,000
-647,000
Financing Activities
Bank loans
Group/Directors Accounts
62,994
-10,242
86,896
236,129
99,390
-43,546
-12,996
28,674
37,150
97,332
27,504
-154,897
28,000
-19,000
115,000
121,000
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-139,840
139,840
share issue
6,015
-51,827
-144,511
-205,485
-15,766
105,115
194,453
177,446
438,158
240,171
-98,239
-42,844
-288,000
53,000
-39,000
5,502,000
interest
336,897
132,525
88,096
94,564
37,261
48,521
17,994
18,258
20,993
83,963
113,135
108,582
24,000
9,000
-15,000
8,000
cash flow from financing
405,906
70,456
30,481
125,208
120,885
110,090
199,451
224,378
356,461
561,306
42,400
-89,159
-236,000
43,000
61,000
5,631,000
cash and cash equivalents
cash
237,611
355,986
-5,225,470
-1,899,892
3,373,684
764,077
-311,451
1,112,345
561,873
-1,818,006
1,026,045
1,895,350
613,000
2,101,000
421,000
1,903,000
overdraft
change in cash
237,611
355,986
-5,225,470
-1,899,892
3,373,684
764,077
-311,451
1,112,345
561,873
-1,818,006
1,026,045
1,895,350
613,000
2,101,000
421,000
1,903,000
campbell scientific 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 campbell scientific limited. Get real-time insights into campbell scientific limited's credit score, group structure and payment trends.
Perform a competitor analysis for campbell scientific limited by selecting its closest rivals, whether from the MANUFACTURING sector, other large companies, companies in LE12 area or any other competitors across 12 key performance metrics.
campbell scientific limited Ownership
CAMPBELL SCIENTIFIC LIMITED group structure
Campbell Scientific Limited has no subsidiary companies.
Ultimate parent company
CAMPBELL SCIENTIFIC INC
#0021947
1 parent
CAMPBELL SCIENTIFIC LIMITED
01933935
CAMPBELL SCIENTIFIC LIMITED Shareholders
The largest shareholders in Campbell Scientific Limited include Campbell Scientific Inc. and Richard Ashley Saffell.
campbell scientific inc.
97.41%
richard ashley saffell
1.34%
clare elizabeth saffell
0.67%
philomena severn
0.24%
david michael greenwood
0.23%
ann margaret greenwood
0.07%
stephen severn
0.04%
campbell scientific limited directors
Campbell Scientific Limited currently has 3 directors.
The longest serving directors include
Mr Stephen Severn (Sep 2012) and
Mr Andrew McDonald (May 2021).
26511 - Manufacture of electronic instruments and appliances for measuring, testing, and navigation, except industrial process control equipment
incorporation date
July 1985
age
40
incorporated
UK
ultimate parent company
CAMPBELL SCIENTIFIC INC
accounts
Group
last accounts submitted
August 2024
previous names
goldspace limited (August 1985)
accountant
-
auditor
LARKING GOWEN LLP
address
campbell park, 80 hathern road, shepshed, loughborough, leicestershire, LE12 9GX
Bank
BARCLAYS BANK PLC
Legal Advisor
-
campbell scientific 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 4 charges/mortgages relating to campbell scientific limited. Currently there are 1 open charges and 3 have been satisfied in the past.
campbell scientific 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 CAMPBELL SCIENTIFIC LIMITED. This can take several minutes, an email will notify you when this has completed.
campbell scientific limitedCompanies House Filings - See Documents
