Crusader Packaging Limited

POWER SEARCH PRICING

SOLUTIONS

crusader packaging limited Company Information

Live

MatureSmallDeclining

Company Number

02110180

Website

www.crusaderpackaging.co.uk

Registered Address

thames house, roman square, sittingbourne, kent, ME10 4BJ

Industry

Packaging activities

Telephone

01732442385

Next Accounts Due

December 2024

Group Structure

View All

Directors

Stuart Taylor26 Years

Tracey Taylor17 Years

Shareholders

stuart ashley taylor 51%

tracey taylor 49%

crusader packaging limited Estimated Valuation

£4.5m

Pomanda estimates the enterprise value of CRUSADER PACKAGING LIMITED at £4.5m based on Net Assets of £1.8m and 2.53x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Crusader Packaging Limited is a live company located in sittingbourne, ME10 4BJ with a Companies House number of 02110180. It operates in the packaging activities sector, SIC Code 82920. Founded in March 1987, it's largest shareholder is stuart ashley taylor with a 51% stake. Crusader Packaging Limited is a mature, small sized company, Pomanda has estimated its turnover at £2m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Crusader Packaging Limited a 4.5 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 Rating4.5out of 5

4 Strong

3 Regular

5 Weak

Size

annual sales of £2m, make it smaller than the average company (£12m)

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (9.5%)

EXPORT

Crusader Packaging Limited's latest turnover from March 2023 is estimated at £2 million and the company has net assets of £1.8 million. According to their latest financial statements, Crusader Packaging Limited has 11 employees and maintains cash reserves of £1.4 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	2,038,186	2,147,601	3,111,783	2,259,139	1,995,001	1,792,997	1,657,778	1,965,498	2,072,866	2,265,497	1,920,077	1,914,842	2,247,429	1,187,776
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,572,396	1,643,458	2,378,893	1,737,503	1,478,941	1,298,060	1,217,354	1,487,732	1,566,792	1,690,831	1,417,577	1,428,286	1,647,044	908,035
Gross Profit	465,790	504,143	732,890	521,636	516,060	494,938	440,424	477,766	506,073	574,666	502,500	486,556	600,385	279,740
Admin Expenses	466,391	-68,960	827,151	249,690	591,132	220,778	210,624	572,312	400,883	459,508	339,094	233,317	606,727	-273,477
Operating Profit	-601	573,103	-94,261	271,946	-75,072	274,160	229,800	-94,546	105,190	115,158	163,406	253,239	-6,342	553,217
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	58,593	8,740	975	828	6,604	4,528	1,740	3,146	3,057	2,879	2,631	1,923	1,387	689
Pre-Tax Profit	57,993	581,843	-93,286	272,774	-68,468	278,688	231,540	-91,400	108,247	118,036	166,037	255,162	-4,955	553,906
Tax	-11,019	-110,550	0	-51,827	0	-52,951	-46,308	0	-22,732	-27,148	-39,849	-66,342	0	-155,094
Profit After Tax	46,974	471,293	-93,286	220,947	-68,468	225,737	185,232	-91,400	85,515	90,888	126,188	188,820	-4,955	398,812
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	46,974	471,293	-93,286	220,947	-68,468	225,737	185,232	-91,400	85,515	90,888	126,188	188,820	-4,955	398,812
Employee Costs	394,285	292,600	293,073	289,601	228,123	246,000	233,603	229,709	472,200	430,239	368,031	409,368	501,369	277,669
Number Of Employees	11	9	10	10	7	8	8	8	15	15	12	13	17	10
EBITDA*	39,724	612,759	-60,682	303,158	-44,211	300,657	263,198	-63,366	133,658	144,949	191,089	271,594	10,071	571,278

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	311,692	264,896	275,564	221,483	247,695	83,824	99,066	109,849	97,477	96,030	107,395	92,757	44,994	61,407
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	311,692	264,896	275,564	221,483	247,695	83,824	99,066	109,849	97,477	96,030	107,395	92,757	44,994	61,407
Stock & work in progress	128,846	178,761	143,296	99,646	106,523	107,543	105,834	95,959	82,394	78,696	110,102	74,513	115,606	34,477
Trade Debtors	449,823	570,668	830,043	606,316	542,648	495,072	422,466	513,693	480,418	515,715	347,840	369,507	477,683	304,047
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	19,644	9,423	9,758	17,821	17,705	13,528	11,496	4,750	0	0	0	0	0	0
Cash	1,438,180	1,319,150	1,011,534	938,838	717,872	1,043,278	767,802	624,508	633,919	588,912	562,568	489,940	279,151	275,581
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,036,493	2,078,002	1,994,631	1,662,621	1,384,748	1,659,421	1,307,598	1,238,910	1,196,731	1,183,323	1,020,510	933,960	872,440	614,105
total assets	2,348,185	2,342,898	2,270,195	1,884,104	1,632,443	1,743,245	1,406,664	1,348,759	1,294,208	1,279,353	1,127,905	1,026,717	917,434	675,512
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	332,915	383,063	558,205	372,754	364,475	341,392	308,106	286,928	398,940	469,600	403,484	434,040	513,577	266,700
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	214,573	214,512	437,960	144,034	121,599	186,515	109,458	257,963	0	0	0	0	0	0
total current liabilities	547,488	597,575	996,165	516,788	486,074	527,907	417,564	544,891	398,940	469,600	403,484	434,040	513,577	266,700
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	5,556	0	0	0
provisions	8,400	0	0	0	0	501	0	0	0	0	0	0	0	0
total long term liabilities	8,400	0	0	0	0	501	0	0	0	0	5,556	0	0	0
total liabilities	555,888	597,575	996,165	516,788	486,074	528,408	417,564	544,891	398,940	469,600	409,040	434,040	513,577	266,700
net assets	1,792,297	1,745,323	1,274,030	1,367,316	1,146,369	1,214,837	989,100	803,868	895,268	809,753	718,865	592,677	403,857	408,812
total shareholders funds	1,792,297	1,745,323	1,274,030	1,367,316	1,146,369	1,214,837	989,100	803,868	895,268	809,753	718,865	592,677	403,857	408,812

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-601	573,103	-94,261	271,946	-75,072	274,160	229,800	-94,546	105,190	115,158	163,406	253,239	-6,342	553,217
Depreciation	40,325	39,656	33,579	31,212	30,861	26,497	33,398	31,180	28,468	29,791	27,683	18,355	16,413	18,061
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-11,019	-110,550	0	-51,827	0	-52,951	-46,308	0	-22,732	-27,148	-39,849	-66,342	0	-155,094
Stock	-49,915	35,465	43,650	-6,877	-1,020	1,709	9,875	13,565	3,698	-31,406	35,589	-41,093	81,129	34,477
Debtors	-110,624	-259,710	215,664	63,784	51,753	74,638	-84,481	38,025	-35,297	167,875	-21,667	-108,176	173,636	304,047
Creditors	-50,148	-175,142	185,451	8,279	23,083	33,286	21,178	-112,012	-70,660	66,116	-30,556	-79,537	246,877	266,700
Accruals and Deferred Income	61	-223,448	293,926	22,435	-64,916	77,057	-148,505	257,963	0	0	0	0	0	0
Deferred Taxes & Provisions	8,400	0	0	0	-501	501	0	0	0	0	0	0	0	0
Cash flow from operations	147,557	327,864	159,381	225,138	-137,278	282,203	164,169	30,995	71,865	47,448	106,762	274,984	2,183	344,360
Investing Activities
capital expenditure	-87,121	-28,988	-87,660	-5,000	-194,732	-11,255	-22,615	-43,552	-29,915	-18,426	-42,321	-66,118	0	-79,468
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-87,121	-28,988	-87,660	-5,000	-194,732	-11,255	-22,615	-43,552	-29,915	-18,426	-42,321	-66,118	0	-79,468
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	-5,556	5,556	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	10,000
interest	58,593	8,740	975	828	6,604	4,528	1,740	3,146	3,057	2,879	2,631	1,923	1,387	689
cash flow from financing	58,593	8,740	975	828	6,604	4,528	1,740	3,146	3,057	-2,677	8,187	1,923	1,387	10,689
cash and cash equivalents
cash	119,030	307,616	72,696	220,966	-325,406	275,476	143,294	-9,411	45,007	26,344	72,628	210,789	3,570	275,581
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	119,030	307,616	72,696	220,966	-325,406	275,476	143,294	-9,411	45,007	26,344	72,628	210,789	3,570	275,581

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for crusader packaging limited. Get real-time insights into crusader packaging 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

Perform a competitor analysis for crusader packaging limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

CRUSADER PACKAGING LIMITED group structure

Crusader Packaging Limited has no subsidiary companies.

Ultimate parent company

CRUSADER PACKAGING LIMITED

02110180

CRUSADER PACKAGING LIMITED Shareholders

stuart ashley taylor	51%
tracey taylor	49%

Crusader Packaging Limited currently has 2 directors. The longest serving directors include Mr Stuart Taylor (Aug 1997) and Mrs Tracey Taylor (Jan 2007).

officer	country	age	start	end	role
Mr Stuart Taylor		56 years	Aug 1997	-	Director
Mrs Tracey Taylor		53 years	Jan 2007	-	Director

P&L

March 2023

turnover

-5%

operating profit

-600.7

gross margin

22.9%

-2.65%

turnover

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

Balance Sheet

March 2023

net assets

1.8m

+0.03%

total assets

2.3m

cash

1.4m

+0.09%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

invicta fruit services limited

retail mailing solutions ltd.

2.5

hentim three limited

fpf packaging and tubes limited

wrapology international limited

company number

02110180

Type

Private limited with Share Capital

industry

82920 - Packaging activities

incorporation date

March 1987

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

crusader packaging services limited (June 2013)

figureswap limited (May 1987)

incorporated

address

thames house, roman square, sittingbourne, kent, ME10 4BJ

last accounts submitted

March 2023

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 1 charges/mortgages relating to crusader packaging limited. Currently there are 1 open charges and 0 have been satisfied in the past.

crusader packaging limited Company Information

crusader packaging limited Estimated Valuation

crusader packaging limited Estimated Valuation

crusader packaging limited Estimated Valuation

Crusader Packaging Limited Overview

Crusader Packaging Limited Health Check

CRUSADER PACKAGING LIMITED financials

crusader packaging limited Credit Report and Business Information

Crusader Packaging Limited Competitor Analysis

crusader packaging limited Ownership

crusader packaging limited directors

crusader packaging limited company details

crusader packaging limited Charges & Mortgages

crusader packaging limited Companies House Filings - See Documents