Pomanda estimates the enterprise value of CROWNSTAR CONSTRUCTIONS LIMITED at £71.8k based on a Turnover of £234.3k and 0.31x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of CROWNSTAR CONSTRUCTIONS LIMITED at £0 based on an EBITDA of £-49.6k and a 3.21x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of CROWNSTAR CONSTRUCTIONS LIMITED at £172k based on Net Assets of £113.7k and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crownstar Constructions LimitedOverview
Crownstar Constructions Limited is a live company located in essex, RM7 7DN with a Companies House number of 02789441. It operates in the construction of commercial buildings sector, SIC Code 41201. Founded in February 1993, it's largest shareholder is
shaun thomas michael mccabe
with a 51% stake. Crownstar Constructions Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£234.3k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Crownstar Constructions Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £234.3k, make it smaller than the average company (£11.3m)
£234.3k - Crownstar Constructions Limited
£11.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (9.7%)
14% - Crownstar Constructions Limited
9.7% - Industry AVG
Production
with a gross margin of 16.1%, this company has a comparable cost of product (16.1%)
16.1% - Crownstar Constructions Limited
16.1% - Industry AVG
Profitability
an operating margin of -21.2% make it less profitable than the average company (4.5%)
-21.2% - Crownstar Constructions Limited
4.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (32)
2 - Crownstar Constructions Limited
32 - Industry AVG
Pay Structure
on an average salary of £57.3k, the company has an equivalent pay structure (£57.3k)
£57.3k - Crownstar Constructions Limited
£57.3k - Industry AVG
Efficiency
resulting in sales per employee of £117.1k, this is less efficient (£337.7k)
£117.1k - Crownstar Constructions Limited
£337.7k - Industry AVG
Debtor Days
it gets paid by customers after 24 days, this is earlier than average (47 days)
24 days - Crownstar Constructions Limited
47 days - Industry AVG
Creditor Days
its suppliers are paid after 12 days, this is quicker than average (38 days)
12 days - Crownstar Constructions Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crownstar Constructions Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 6 weeks, this is less cash available to meet short term requirements (23 weeks)
6 weeks - Crownstar Constructions Limited
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 52%, this is a lower level of debt than the average (65.9%)
52% - Crownstar Constructions Limited
65.9% - Industry AVG
CROWNSTAR CONSTRUCTIONS LIMITED financials
EXPORT
Crownstar Constructions Limited's latest turnover from June 2024 is estimated at £234.3 thousand and the company has net assets of £113.7 thousand. According to their latest financial statements, Crownstar Constructions Limited has 2 employees and maintains cash reserves of £14.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
234,278
295,581
285,056
158,043
263,439
351,374
1,378,805
299,481
738,743
472,354
647,714
491,071
554,374
273,697
254,824
Other Income Or Grants
Cost Of Sales
196,520
249,614
240,602
134,246
221,691
293,268
1,154,414
250,597
627,301
405,440
558,010
423,732
476,875
230,952
212,750
Gross Profit
37,758
45,968
44,454
23,797
41,748
58,106
224,391
48,884
111,442
66,914
89,703
67,340
77,500
42,745
42,074
Admin Expenses
87,437
3,493
-1,289
-1,381
-39,705
-28,707
152,777
94,242
115,749
119,530
118,863
125,584
106,826
139,424
-214,708
Operating Profit
-49,679
42,475
45,743
25,178
81,453
86,813
71,614
-45,358
-4,307
-52,616
-29,160
-58,244
-29,326
-96,679
256,782
Interest Payable
Interest Receivable
799
6,738
2,182
86
71
262
167
110
144
203
260
307
262
695
603
Pre-Tax Profit
-48,880
49,213
47,925
25,264
81,525
87,075
71,780
-45,248
-4,163
-52,413
-28,900
-57,937
-29,064
-95,984
257,385
Tax
-12,303
-9,106
-4,800
-15,490
-16,544
-13,638
-72,068
Profit After Tax
-48,880
36,910
38,819
20,464
66,035
70,531
58,142
-45,248
-4,163
-52,413
-28,900
-57,937
-29,064
-95,984
185,317
Dividends Paid
Retained Profit
-48,880
36,910
38,819
20,464
66,035
70,531
58,142
-45,248
-4,163
-52,413
-28,900
-57,937
-29,064
-95,984
185,317
Employee Costs
114,641
107,933
104,389
98,188
99,811
97,279
94,974
90,749
130,417
83,537
121,206
78,567
116,629
76,709
74,136
Number Of Employees
2
2
2
2
2
2
2
2
3
2
3
2
3
2
2
EBITDA*
-49,631
42,539
45,828
25,292
81,605
87,015
71,883
-44,999
-4,029
-52,247
-28,928
-57,936
-28,914
-96,261
257,230
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
143
191
255
645,132
645,246
645,398
808
1,077
830
1,108
695
927
1,235
1,256
1,346
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
143
191
255
645,132
645,246
645,398
808
1,077
830
1,108
695
927
1,235
1,256
1,346
Stock & work in progress
644,792
326,373
17,000
30,000
60,000
Trade Debtors
15,407
38,566
829
25,517
3,634
5,893
37,588
2,349
67,857
59,869
3,735
Group Debtors
Misc Debtors
199,900
200,531
2,711
4,807
7,846
6,829
4,054
Cash
14,551
15,883
253,643
95,493
77,483
65,179
4,775
61,882
25,871
31,923
49,397
54,688
68,204
36,751
241,195
misc current assets
6,865
776
total current assets
236,723
254,980
253,643
96,322
105,711
69,986
658,189
68,711
359,932
54,816
116,985
117,037
136,061
96,620
244,930
total assets
236,866
255,171
253,898
741,454
750,957
715,384
658,997
69,788
360,762
55,924
117,680
117,964
137,296
97,876
246,276
Bank overdraft
Bank loan
Trade Creditors
6,614
747
4,065
4,329
6,318
21,172
19,300
12,859
6,834
134,805
144,148
115,532
76,927
8,443
60,859
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
116,523
91,815
124,134
650,245
678,223
693,831
709,847
185,221
436,972
total current liabilities
123,137
92,562
128,199
654,574
684,541
715,003
729,147
198,080
443,806
134,805
144,148
115,532
76,927
8,443
60,859
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
123,137
92,562
128,199
654,574
684,541
715,003
729,147
198,080
443,806
134,805
144,148
115,532
76,927
8,443
60,859
net assets
113,729
162,609
125,699
86,880
66,416
381
-70,150
-128,292
-83,044
-78,881
-26,468
2,432
60,369
89,433
185,417
total shareholders funds
113,729
162,609
125,699
86,880
66,416
381
-70,150
-128,292
-83,044
-78,881
-26,468
2,432
60,369
89,433
185,417
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
-49,679
42,475
45,743
25,178
81,453
86,813
71,614
-45,358
-4,307
-52,616
-29,160
-58,244
-29,326
-96,679
256,782
Depreciation
48
64
85
114
152
202
269
359
278
369
232
308
412
418
448
Amortisation
Tax
-12,303
-9,106
-4,800
-15,490
-16,544
-13,638
-72,068
Stock
-644,792
644,792
-326,373
309,373
-13,000
-30,000
60,000
Debtors
-23,790
239,097
-829
-27,399
23,421
-3,039
1,017
-859
1,795
-31,695
35,239
-65,508
7,988
56,134
3,735
Creditors
5,867
-3,318
-264
-1,989
-14,854
1,872
6,441
6,025
-127,971
-9,343
28,616
38,605
68,484
-52,416
60,859
Accruals and Deferred Income
24,708
-32,319
-526,111
-27,978
-15,608
-16,016
524,626
-251,751
436,972
Deferred Taxes & Provisions
Cash flow from operations
4,734
-244,498
-488,824
17,924
12,232
704,158
-56,497
36,507
-6,196
-16,895
-5,551
-13,823
31,582
-204,811
242,286
Investing Activities
capital expenditure
644,792
-644,792
-606
-782
-391
-328
-1,794
Change in Investments
cash flow from investments
644,792
-644,792
-606
-782
-391
-328
-1,794
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
100
interest
799
6,738
2,182
86
71
262
167
110
144
203
260
307
262
695
603
cash flow from financing
799
6,738
2,182
86
71
262
167
110
144
203
260
307
262
695
703
cash and cash equivalents
cash
-1,332
-237,760
158,150
18,010
12,304
60,404
-57,107
36,011
-6,052
-17,474
-5,291
-13,516
31,453
-204,444
241,195
overdraft
change in cash
-1,332
-237,760
158,150
18,010
12,304
60,404
-57,107
36,011
-6,052
-17,474
-5,291
-13,516
31,453
-204,444
241,195
crownstar constructions 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 crownstar constructions limited. Get real-time insights into crownstar constructions limited's credit score, group structure and payment trends.
Perform a competitor analysis for crownstar constructions limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in RM7 area or any other competitors across 12 key performance metrics.
crownstar constructions limited Ownership
CROWNSTAR CONSTRUCTIONS LIMITED group structure
Crownstar Constructions Limited has no subsidiary companies.
Ultimate parent company
CROWNSTAR CONSTRUCTIONS LIMITED
02789441
CROWNSTAR CONSTRUCTIONS LIMITED Shareholders
The largest shareholders in Crownstar Constructions Limited include Shaun Thomas Michael Mccabe and Lesley Sarah Mccabe.
shaun thomas michael mccabe
51%
lesley sarah mccabe
49%
crownstar constructions limited directors
Crownstar Constructions Limited currently has 1 director, Mr Shaun McCabe serving since Jun 2005.
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 crownstar constructions limited. Currently there are 0 open charges and 1 have been satisfied in the past.
crownstar constructions 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 CROWNSTAR CONSTRUCTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
crownstar constructions limitedCompanies House Filings - See Documents
