Pomanda estimates the enterprise value of M.R. SCAFFOLDING (ANGLIA) LIMITED at £1m based on a Turnover of £2.7m and 0.37x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of M.R. SCAFFOLDING (ANGLIA) LIMITED at £1.6m based on an EBITDA of £450.2k and a 3.49x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of M.R. SCAFFOLDING (ANGLIA) LIMITED at £3.6m based on Net Assets of £1.7m and 2.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
M.r. Scaffolding (anglia) LimitedOverview
M.r. Scaffolding (anglia) Limited is a live company located in norwich, NR13 4DS with a Companies House number of 02940202. It operates in the scaffold erection sector, SIC Code 43991. Founded in June 1994, it's largest shareholder is
m r holdings (anglia) limited
with a 100% stake. M.r. Scaffolding (anglia) Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£2.7m with
declining
growth in recent years.
Pomanda's financial health check has awarded M.R. Scaffolding (Anglia) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
5 Regular
3 Weak
Size
annual sales of £2.7m, make it larger than the average company (£1.2m)
£2.7m - M.r. Scaffolding (anglia) Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (10.9%)
-12% - M.r. Scaffolding (anglia) Limited
10.9% - Industry AVG
Production
with a gross margin of 37.5%, this company has a comparable cost of product (37.5%)
37.5% - M.r. Scaffolding (anglia) Limited
37.5% - Industry AVG
Profitability
an operating margin of 10.6% make it as profitable than the average company (10.6%)
10.6% - M.r. Scaffolding (anglia) Limited
10.6% - Industry AVG
Employees
with 35 employees, this is above the industry average (8)
35 - M.r. Scaffolding (anglia) Limited
8 - Industry AVG
Pay Structure
on an average salary of £36.6k, the company has an equivalent pay structure (£36.6k)
£36.6k - M.r. Scaffolding (anglia) Limited
£36.6k - Industry AVG
Efficiency
resulting in sales per employee of £78.5k, this is less efficient (£93k)
£78.5k - M.r. Scaffolding (anglia) Limited
£93k - Industry AVG
Debtor Days
it gets paid by customers after 72 days, this is near the average (60 days)
72 days - M.r. Scaffolding (anglia) Limited
60 days - Industry AVG
Creditor Days
its suppliers are paid after 19 days, this is close to average (20 days)
19 days - M.r. Scaffolding (anglia) Limited
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - M.r. Scaffolding (anglia) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 2 weeks, this is less cash available to meet short term requirements (15 weeks)
2 weeks - M.r. Scaffolding (anglia) Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 39.3%, this is a lower level of debt than the average (48.7%)
39.3% - M.r. Scaffolding (anglia) Limited
48.7% - Industry AVG
M.R. SCAFFOLDING (ANGLIA) LIMITED financials
EXPORT
M.R. Scaffolding (Anglia) Limited's latest turnover from March 2024 is estimated at £2.7 million and the company has net assets of £1.7 million. According to their latest financial statements, M.R. Scaffolding (Anglia) Limited has 35 employees and maintains cash reserves of £31.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
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
2,748,808
2,493,674
4,286,792
3,987,458
4,288,111
4,469,328
4,514,428
5,984,991
4,000,483
2,497,200
3,139,113
3,264,736
3,445,814
2,770,799
2,452,507
Other Income Or Grants
Cost Of Sales
1,719,363
1,567,692
2,716,061
2,541,343
2,617,318
2,677,709
2,752,030
3,555,039
2,388,912
1,498,626
1,802,918
1,853,657
1,915,296
1,535,416
1,338,924
Gross Profit
1,029,444
925,983
1,570,730
1,446,115
1,670,793
1,791,618
1,762,398
2,429,951
1,611,571
998,574
1,336,195
1,411,079
1,530,517
1,235,383
1,113,582
Admin Expenses
738,389
750,976
1,245,533
1,809,534
1,746,724
1,824,983
1,573,669
2,129,755
1,509,677
1,018,760
1,253,844
1,301,054
1,299,884
1,078,638
218,385
Operating Profit
291,055
175,007
325,197
-363,419
-75,931
-33,365
188,729
300,196
101,894
-20,186
82,351
110,025
230,633
156,745
895,197
Interest Payable
25,338
14,599
Interest Receivable
2,685
1,534
104
33
20
325
248
280
110
1
1
Pre-Tax Profit
268,403
161,942
325,301
-363,386
-75,911
-33,365
189,054
300,444
102,174
-20,076
82,351
110,025
230,634
156,746
895,197
Tax
-67,101
-30,769
-61,807
-35,920
-60,089
-20,435
-18,941
-26,406
-59,965
-43,889
-250,655
Profit After Tax
201,302
131,173
263,494
-363,386
-75,911
-33,365
153,134
240,355
81,739
-20,076
63,410
83,619
170,669
112,857
644,542
Dividends Paid
Retained Profit
201,302
131,173
263,494
-363,386
-75,911
-33,365
153,134
240,355
81,739
-20,076
63,410
83,619
170,669
112,857
644,542
Employee Costs
1,282,007
1,281,188
1,831,335
1,775,738
2,238,816
2,687,687
2,642,964
2,499,896
2,073,766
1,340,352
1,568,778
1,833,189
2,021,382
1,519,835
1,416,095
Number Of Employees
35
35
53
54
63
69
70
75
56
36
44
56
57
42
39
EBITDA*
450,152
335,057
496,974
-196,865
124,373
182,313
390,759
470,524
267,575
149,970
272,089
276,192
326,963
237,782
968,792
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
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
1,312,820
1,336,825
1,555,323
1,429,187
1,539,117
1,653,649
1,885,314
1,319,198
1,109,687
1,079,931
1,071,601
1,151,523
1,108,678
970,525
901,165
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,312,820
1,336,825
1,555,323
1,429,187
1,539,117
1,653,649
1,885,314
1,319,198
1,109,687
1,079,931
1,071,601
1,151,523
1,108,678
970,525
901,165
Stock & work in progress
Trade Debtors
545,838
460,509
793,452
654,065
628,186
681,337
624,590
875,708
682,806
491,069
600,224
565,400
598,188
441,648
351,291
Group Debtors
208,500
415,952
Misc Debtors
627,490
7,385
Cash
31,244
71,054
1,127
26,601
40,221
63
30
130,011
68,015
43,971
22
8
88
170
38
misc current assets
total current assets
1,413,072
954,900
794,579
680,666
668,407
681,400
624,620
1,005,719
750,821
535,040
600,246
565,408
598,276
441,818
351,329
total assets
2,725,892
2,291,725
2,349,902
2,109,853
2,207,524
2,335,049
2,509,934
2,324,917
1,860,508
1,614,971
1,671,847
1,716,931
1,706,954
1,412,343
1,252,494
Bank overdraft
165,598
188,271
Bank loan
Trade Creditors
90,834
91,306
494,664
598,974
528,451
540,323
660,585
712,225
448,065
330,657
389,288
477,672
493,908
432,003
431,138
Group/Directors Accounts
216,204
4,829
2,162
other short term finances
hp & lease commitments
26,071
28,933
other current liabilities
271,666
132,693
total current liabilities
770,373
441,203
494,664
598,974
528,451
540,323
660,585
712,225
448,065
330,657
389,288
477,672
493,908
436,832
433,300
loans
96,583
hp & lease commitments
34,420
39,194
Accruals and Deferred Income
other liabilities
241,428
256,106
44,743
63,818
99,645
23,821
79,102
41,023
34,273
64,004
117,485
54,675
25,765
provisions
266,642
261,590
291,828
196,285
212,456
233,123
218,554
210,855
195,680
187,369
172,288
162,667
166,592
162,536
147,986
total long term liabilities
301,062
397,367
533,256
452,391
257,199
296,941
318,199
234,676
274,782
228,392
206,561
226,671
284,077
217,211
173,751
total liabilities
1,071,435
838,570
1,027,920
1,051,365
785,650
837,264
978,784
946,901
722,847
559,049
595,849
704,343
777,985
654,043
607,051
net assets
1,654,457
1,453,155
1,321,982
1,058,488
1,421,874
1,497,785
1,531,150
1,378,016
1,137,661
1,055,922
1,075,998
1,012,588
928,969
758,300
645,443
total shareholders funds
1,654,457
1,453,155
1,321,982
1,058,488
1,421,874
1,497,785
1,531,150
1,378,016
1,137,661
1,055,922
1,075,998
1,012,588
928,969
758,300
645,443
Mar 2024
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
291,055
175,007
325,197
-363,419
-75,931
-33,365
188,729
300,196
101,894
-20,186
82,351
110,025
230,633
156,745
895,197
Depreciation
159,097
160,050
171,777
166,554
200,304
215,678
202,030
170,328
165,681
170,156
189,738
166,167
96,330
81,037
73,595
Amortisation
Tax
-67,101
-30,769
-61,807
-35,920
-60,089
-20,435
-18,941
-26,406
-59,965
-43,889
-250,655
Stock
Debtors
497,982
90,394
139,387
25,879
-53,151
56,747
-251,118
192,902
191,737
-109,155
34,824
-32,788
156,540
90,357
351,291
Creditors
-472
-403,358
-104,310
70,523
-11,872
-120,262
-51,640
264,160
117,408
-58,631
-88,384
-16,236
61,905
865
431,138
Accruals and Deferred Income
138,973
132,693
Deferred Taxes & Provisions
5,052
-30,238
95,543
-16,171
-20,667
14,569
7,699
15,175
8,311
15,081
9,621
-3,925
4,056
14,550
147,986
Cash flow from operations
28,622
-87,009
287,013
-168,392
144,985
19,873
562,016
496,868
181,122
215,575
139,561
262,413
176,419
118,951
945,970
Investing Activities
capital expenditure
-135,092
58,448
-297,913
-56,624
-85,772
15,987
-768,146
-379,839
-195,437
-178,486
-109,816
-209,012
-234,483
-150,397
-974,760
Change in Investments
cash flow from investments
-135,092
58,448
-297,913
-56,624
-85,772
15,987
-768,146
-379,839
-195,437
-178,486
-109,816
-209,012
-234,483
-150,397
-974,760
Financing Activities
Bank loans
Group/Directors Accounts
216,204
-4,829
2,667
2,162
Other Short Term Loans
Long term loans
-96,583
96,583
Hire Purchase and Lease Commitments
-7,636
68,127
other long term liabilities
-241,428
-14,678
211,363
-19,075
-35,827
75,824
-55,281
38,079
6,750
-29,731
-53,481
62,810
28,910
25,765
share issue
901
interest
-22,653
-13,065
104
33
20
325
248
280
110
1
1
cash flow from financing
89,332
-89,783
-14,574
211,396
-19,055
-35,827
76,149
-55,033
38,359
6,860
-29,731
-53,481
57,982
31,578
28,828
cash and cash equivalents
cash
-39,810
69,927
-25,474
-13,620
40,158
33
-129,981
61,996
24,044
43,949
14
-80
-82
132
38
overdraft
-22,673
188,271
change in cash
-17,137
-118,344
-25,474
-13,620
40,158
33
-129,981
61,996
24,044
43,949
14
-80
-82
132
38
m.r. scaffolding (anglia) 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 m.r. scaffolding (anglia) limited. Get real-time insights into m.r. scaffolding (anglia) limited's credit score, group structure and payment trends.
Perform a competitor analysis for m.r. scaffolding (anglia) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in NR13 area or any other competitors across 12 key performance metrics.
m.r. scaffolding (anglia) limited Ownership
M.R. SCAFFOLDING (ANGLIA) LIMITED group structure
M.R. Scaffolding (Anglia) Limited has no subsidiary companies.
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 did not find charges/mortgages relating to m.r. scaffolding (anglia) limited.
m.r. scaffolding (anglia) 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 M.R. SCAFFOLDING (ANGLIA) LIMITED. This can take several minutes, an email will notify you when this has completed.
m.r. scaffolding (anglia) limitedCompanies House Filings - See Documents
