young samuel chambers ("ysc") limitedEstimated Valuation
£45.4m
Pomanda estimates the enterprise value of YOUNG SAMUEL CHAMBERS ("YSC") LIMITED at £45.4m based on a Turnover of £44.5m and 1.02x industry multiple (adjusted for size and gross margin).
young samuel chambers ("ysc") limitedEstimated Valuation
£78m
Pomanda estimates the enterprise value of YOUNG SAMUEL CHAMBERS ("YSC") LIMITED at £78m based on an EBITDA of £9.6m and a 8.1x industry multiple (adjusted for size and gross margin).
young samuel chambers ("ysc") limitedEstimated Valuation
£160m
Pomanda estimates the enterprise value of YOUNG SAMUEL CHAMBERS ("YSC") LIMITED at £160m based on Net Assets of £67.5m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Young Samuel Chambers ("ysc") LimitedOverview
Young Samuel Chambers ("ysc") Limited is a live company located in london, EC4A 3AG with a Companies House number of 02402857. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in July 1989, it's largest shareholder is
accenture (uk) limited
with a 100% stake. Young Samuel Chambers ("ysc") Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£44.5m with
healthy
growth in recent years.
Young Samuel Chambers ("ysc") Limited Health Check
Pomanda's financial health check has awarded Young Samuel Chambers ("Ysc") Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
3 Regular
2 Weak
Size
annual sales of £44.5m, make it larger than the average company (£1.7m)
£44.5m - Young Samuel Chambers ("ysc") Limited
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a faster rate (2.6%)
5% - Young Samuel Chambers ("ysc") Limited
2.6% - Industry AVG
Production
with a gross margin of 42.9%, this company has a comparable cost of product (49.7%)
42.9% - Young Samuel Chambers ("ysc") Limited
49.7% - Industry AVG
Profitability
an operating margin of 21.2% make it more profitable than the average company (7.5%)
21.2% - Young Samuel Chambers ("ysc") Limited
7.5% - Industry AVG
Employees
with 217 employees, this is above the industry average (12)
217 - Young Samuel Chambers ("ysc") Limited
12 - Industry AVG
Pay Structure
on an average salary of £126.7k, the company has a higher pay structure (£46.8k)
£126.7k - Young Samuel Chambers ("ysc") Limited
£46.8k - Industry AVG
Efficiency
resulting in sales per employee of £205.2k, this is more efficient (£125.6k)
£205.2k - Young Samuel Chambers ("ysc") Limited
£125.6k - Industry AVG
Debtor Days
it gets paid by customers after 66 days, this is near the average (58 days)
66 days - Young Samuel Chambers ("ysc") Limited
58 days - Industry AVG
Creditor Days
its suppliers are paid after 14 days, this is quicker than average (33 days)
14 days - Young Samuel Chambers ("ysc") Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Young Samuel Chambers ("ysc") Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 28 weeks, this is average cash available to meet short term requirements (28 weeks)
28 weeks - Young Samuel Chambers ("ysc") Limited
28 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 19.1%, this is a lower level of debt than the average (59.4%)
19.1% - Young Samuel Chambers ("ysc") Limited
59.4% - Industry AVG
YOUNG SAMUEL CHAMBERS ("YSC") LIMITED financials
EXPORT
Young Samuel Chambers ("Ysc") Limited's latest turnover from April 2022 is £44.5 million and the company has net assets of £67.5 million. According to their latest financial statements, Young Samuel Chambers ("Ysc") Limited has 217 employees and maintains cash reserves of £8.8 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
44,534,000
31,196,000
36,019,000
38,657,000
33,564,000
29,514,000
27,249,000
24,985,000
24,222,000
25,577,000
22,645,000
21,448,000
16,991,000
Other Income Or Grants
Cost Of Sales
25,422,000
16,979,000
18,155,000
19,062,000
16,966,000
16,278,000
14,399,000
12,713,000
12,374,000
13,595,000
12,163,000
11,485,000
8,606,000
Gross Profit
19,112,000
14,217,000
17,864,000
19,595,000
16,598,000
13,236,000
12,850,000
12,272,000
11,848,000
11,982,000
10,482,000
9,963,000
8,385,000
Admin Expenses
9,666,000
7,480,000
9,363,000
9,072,000
11,539,000
7,434,000
7,510,000
7,777,000
7,704,000
7,761,000
8,492,000
7,421,000
5,909,000
Operating Profit
9,446,000
6,737,000
8,501,000
10,523,000
5,059,000
5,802,000
5,340,000
4,495,000
4,144,000
4,221,000
1,990,000
2,542,000
2,476,000
Interest Payable
2,000
9,000
52,000
9,000
2,000
6,000
11,000
56,000
31,000
40,000
30,000
Interest Receivable
12,000
2,000
6,000
15,000
11,000
192,000
196,000
7,000
174,000
6,000
9,000
1,000
6,000
Pre-Tax Profit
9,458,000
6,739,000
8,505,000
10,529,000
4,935,000
5,985,000
5,534,000
4,946,000
4,307,000
4,171,000
1,968,000
2,503,000
2,452,000
Tax
-1,418,000
-609,000
-1,611,000
-1,006,000
1,208,000
-1,151,000
-880,000
-807,000
-760,000
-1,069,000
-727,000
-847,000
-732,000
Profit After Tax
8,040,000
6,130,000
6,894,000
9,523,000
6,143,000
4,834,000
4,654,000
4,139,000
3,547,000
3,102,000
1,241,000
1,656,000
1,720,000
Dividends Paid
3,280,000
1,234,000
1,612,000
1,313,000
1,395,000
Retained Profit
8,040,000
6,130,000
6,894,000
9,523,000
6,143,000
4,834,000
4,654,000
4,139,000
267,000
1,868,000
-371,000
343,000
325,000
Employee Costs
27,487,000
19,931,000
18,912,000
18,640,000
16,724,000
15,407,000
14,573,000
13,670,000
13,230,000
15,039,000
13,762,000
12,526,000
10,045,000
Number Of Employees
217
182
197
183
182
181
169
154
135
149
149
127
110
EBITDA*
9,631,000
6,983,000
8,744,000
10,762,000
5,328,000
6,104,000
5,630,000
4,715,000
4,356,000
4,502,000
2,397,000
2,896,000
2,807,000
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
325,000
364,000
558,000
586,000
592,000
672,000
776,000
743,000
586,000
701,000
865,000
973,000
1,000,000
Intangible Assets
4,000
4,000
5,000
6,000
6,000
4,000
5,264,000
Investments & Other
295,000
295,000
295,000
295,000
5,217,000
5,216,000
5,264,000
3,071,000
Debtors (Due After 1 year)
Total Fixed Assets
329,000
663,000
858,000
887,000
893,000
5,893,000
5,992,000
6,007,000
5,850,000
701,000
865,000
973,000
4,071,000
Stock & work in progress
Trade Debtors
8,140,000
5,627,000
6,382,000
6,766,000
7,868,000
4,839,000
4,400,000
4,715,000
5,237,000
4,914,000
5,918,000
6,378,000
4,575,000
Group Debtors
58,154,000
43,062,000
37,866,000
34,162,000
26,872,000
14,426,000
8,749,000
4,400,000
2,152,000
Misc Debtors
7,980,000
4,827,000
3,501,000
5,909,000
5,554,000
4,848,000
5,592,000
5,264,000
2,824,000
4,554,000
2,571,000
1,974,000
1,018,000
Cash
8,827,000
15,204,000
14,257,000
8,027,000
5,962,000
9,265,000
8,482,000
6,830,000
5,822,000
4,669,000
1,850,000
2,817,000
2,453,000
misc current assets
total current assets
83,101,000
68,720,000
62,006,000
54,864,000
46,256,000
33,378,000
27,223,000
21,209,000
16,035,000
14,137,000
10,339,000
11,169,000
8,046,000
total assets
83,430,000
69,383,000
62,864,000
55,751,000
47,149,000
39,271,000
33,215,000
27,216,000
21,885,000
14,838,000
11,204,000
12,142,000
12,117,000
Bank overdraft
Bank loan
465,000
465,000
396,000
396,000
Trade Creditors
1,002,000
677,000
883,000
1,386,000
1,462,000
1,123,000
1,268,000
1,011,000
850,000
812,000
930,000
1,024,000
610,000
Group/Directors Accounts
2,000
1,448,000
2,100,000
851,000
946,000
518,000
506,000
747,000
other short term finances
hp & lease commitments
other current liabilities
14,949,000
11,608,000
9,955,000
10,571,000
11,394,000
10,110,000
8,958,000
8,035,000
7,887,000
8,878,000
6,614,000
6,889,000
4,200,000
total current liabilities
15,953,000
13,733,000
12,938,000
12,808,000
13,802,000
11,751,000
10,732,000
9,793,000
8,737,000
10,155,000
8,009,000
8,309,000
5,206,000
loans
1,393,000
1,858,000
149,000
545,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
19,000
3,000
total long term liabilities
19,000
3,000
1,393,000
1,858,000
149,000
545,000
total liabilities
15,953,000
13,733,000
12,938,000
12,808,000
13,802,000
11,751,000
10,751,000
9,796,000
8,737,000
11,548,000
9,867,000
8,458,000
5,751,000
net assets
67,477,000
55,650,000
49,926,000
42,943,000
33,347,000
27,520,000
22,464,000
17,420,000
13,148,000
3,290,000
1,337,000
3,684,000
6,366,000
total shareholders funds
67,477,000
55,650,000
49,926,000
42,943,000
33,347,000
27,520,000
22,464,000
17,420,000
13,148,000
3,290,000
1,337,000
3,684,000
6,366,000
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
9,446,000
6,737,000
8,501,000
10,523,000
5,059,000
5,802,000
5,340,000
4,495,000
4,144,000
4,221,000
1,990,000
2,542,000
2,476,000
Depreciation
184,000
245,000
242,000
238,000
269,000
302,000
290,000
220,000
212,000
281,000
407,000
354,000
331,000
Amortisation
1,000
1,000
1,000
1,000
Tax
-1,418,000
-609,000
-1,611,000
-1,006,000
1,208,000
-1,151,000
-880,000
-807,000
-760,000
-1,069,000
-727,000
-847,000
-732,000
Stock
Debtors
20,758,000
5,767,000
912,000
6,543,000
16,181,000
5,372,000
4,362,000
4,166,000
745,000
979,000
137,000
2,759,000
5,593,000
Creditors
325,000
-206,000
-503,000
-76,000
339,000
-145,000
257,000
161,000
38,000
-118,000
-94,000
414,000
610,000
Accruals and Deferred Income
3,341,000
1,653,000
-616,000
-823,000
1,284,000
1,152,000
923,000
148,000
-991,000
2,264,000
-275,000
2,689,000
4,200,000
Deferred Taxes & Provisions
-19,000
16,000
3,000
Cash flow from operations
-8,879,000
2,054,000
5,102,000
2,314,000
-8,022,000
569,000
1,584,000
54,000
1,898,000
4,600,000
1,164,000
2,393,000
1,292,000
Investing Activities
capital expenditure
-51,000
-214,000
-233,000
-191,000
-202,000
-323,000
4,887,000
-5,361,000
-155,000
-299,000
-328,000
-210,000
Change in Investments
-295,000
-4,922,000
1,000
-48,000
5,264,000
-3,071,000
3,071,000
cash flow from investments
295,000
-51,000
-214,000
-233,000
4,731,000
-203,000
-275,000
-377,000
-5,361,000
-155,000
-299,000
2,743,000
-3,281,000
Financing Activities
Bank loans
-465,000
69,000
396,000
Group/Directors Accounts
-1,446,000
-652,000
1,249,000
-95,000
428,000
12,000
-241,000
747,000
Other Short Term Loans
Long term loans
-1,393,000
-465,000
1,709,000
-396,000
545,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
3,787,000
-406,000
89,000
73,000
-316,000
222,000
390,000
133,000
9,591,000
85,000
-1,976,000
-3,025,000
6,041,000
interest
12,000
2,000
4,000
6,000
-41,000
183,000
194,000
1,000
163,000
-50,000
-22,000
-39,000
-24,000
cash flow from financing
2,353,000
-1,056,000
1,342,000
-16,000
71,000
417,000
343,000
881,000
7,896,000
-430,000
-220,000
-3,460,000
6,958,000
cash and cash equivalents
cash
-6,377,000
947,000
6,230,000
2,065,000
-3,303,000
783,000
1,652,000
1,008,000
1,153,000
2,819,000
-967,000
364,000
2,453,000
overdraft
change in cash
-6,377,000
947,000
6,230,000
2,065,000
-3,303,000
783,000
1,652,000
1,008,000
1,153,000
2,819,000
-967,000
364,000
2,453,000
young samuel chambers ("ysc") 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 young samuel chambers ("ysc") limited. Get real-time insights into young samuel chambers ("ysc") limited's credit score, group structure and payment trends.
Young Samuel Chambers ("ysc") Limited Competitor Analysis
Perform a competitor analysis for young samuel chambers ("ysc") limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other large companies, companies in EC4A area or any other competitors across 12 key performance metrics.
young samuel chambers ("ysc") limited Ownership
YOUNG SAMUEL CHAMBERS ("YSC") LIMITED group structure
Young Samuel Chambers ("Ysc") Limited has 1 subsidiary company.
young samuel chambers ("ysc") limited company details
company number
02402857
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
70229 - Management consultancy activities (other than financial management)
incorporation date
July 1989
age
36
incorporated
UK
ultimate parent company
ACCENTURE PUBLIC LIMITED COMPANY
accounts
Full Accounts
last accounts submitted
April 2022
previous names
young samuel chambers limited (February 1990)
young samuel limited (February 1990)
accountant
-
auditor
BDO LLP
address
c/o quantuma advisory limited, 7, 20 st. andrew street, london, EC4A 3AG
Bank
BARCLAYS BANK PLC
Legal Advisor
-
young samuel chambers ("ysc") 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 5 charges/mortgages relating to young samuel chambers ("ysc") limited. Currently there are 0 open charges and 5 have been satisfied in the past.
young samuel chambers ("ysc") 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 YOUNG SAMUEL CHAMBERS ("YSC") LIMITED. This can take several minutes, an email will notify you when this has completed.
young samuel chambers ("ysc") limitedCompanies House Filings - See Documents
