chelsea insurance brokers limited
chelsea insurance brokers limited Company Information
Company Number
03001530
Website
chelsea-insurance.co.ukRegistered Address
4 old park lane, london, W1K 1QW
Industry
Non-life reinsurance
Telephone
02079379092
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
laura kobel bugge 50%
craig gaunt & laura bugge 50%
chelsea insurance brokers limited Estimated Valuation
Pomanda estimates the enterprise value of CHELSEA INSURANCE BROKERS LIMITED at £90.3k based on a Turnover of £62.2k and 1.45x industry multiple (adjusted for size and gross margin).
chelsea insurance brokers limited Estimated Valuation
Pomanda estimates the enterprise value of CHELSEA INSURANCE BROKERS LIMITED at £0 based on an EBITDA of £-5.2k and a 7.64x industry multiple (adjusted for size and gross margin).
chelsea insurance brokers limited Estimated Valuation
Pomanda estimates the enterprise value of CHELSEA INSURANCE BROKERS LIMITED at £0 based on Net Assets of £-20.5k and 3.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chelsea Insurance Brokers Limited Overview
Chelsea Insurance Brokers Limited is a live company located in london, W1K 1QW with a Companies House number of 03001530. It operates in the non-life reinsurance sector, SIC Code 65202. Founded in December 1994, it's largest shareholder is laura kobel bugge with a 50% stake. Chelsea Insurance Brokers Limited is a mature, micro sized company, Pomanda has estimated its turnover at £62.2k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Chelsea Insurance Brokers Limited Health Check
Pomanda's financial health check has awarded Chelsea Insurance Brokers Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
8 Weak
Size
annual sales of £62.2k, make it smaller than the average company (£1.4m)
- Chelsea Insurance Brokers Limited
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -19%, show it is growing at a slower rate (5.6%)
- Chelsea Insurance Brokers Limited
5.6% - Industry AVG
Production
with a gross margin of 69.8%, this company has a higher cost of product (98.7%)
- Chelsea Insurance Brokers Limited
98.7% - Industry AVG
Profitability
an operating margin of -8.3% make it less profitable than the average company (14.9%)
- Chelsea Insurance Brokers Limited
14.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (16)
2 - Chelsea Insurance Brokers Limited
16 - Industry AVG
Pay Structure
on an average salary of £123.5k, the company has an equivalent pay structure (£123.5k)
- Chelsea Insurance Brokers Limited
£123.5k - Industry AVG
Efficiency
resulting in sales per employee of £31.1k, this is less efficient (£212.9k)
- Chelsea Insurance Brokers Limited
£212.9k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (233 days)
- Chelsea Insurance Brokers Limited
233 days - Industry AVG
Creditor Days
its suppliers are paid after 415 days, this is quicker than average (787 days)
- Chelsea Insurance Brokers Limited
787 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Chelsea Insurance Brokers Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Chelsea Insurance Brokers Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2491.5%, this is a higher level of debt than the average (78.6%)
2491.5% - Chelsea Insurance Brokers Limited
78.6% - Industry AVG
CHELSEA INSURANCE BROKERS LIMITED financials
Chelsea Insurance Brokers Limited's latest turnover from June 2023 is estimated at £62.2 thousand and the company has net assets of -£20.5 thousand. According to their latest financial statements, Chelsea Insurance Brokers Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | 2 | 1 | |||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 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 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1 | 11,316 | 14,056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 857 | 11,316 | 14,056 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total assets | 857 | 11,316 | 14,056 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank overdraft | 0 | 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 | 0 |
| Trade Creditors | 21,352 | 26,630 | 26,000 | 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 | 0 |
| other short term finances | 0 | 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 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 21,352 | 26,630 | 26,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| loans | 0 | 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 | 0 |
| Accruals and Deferred Income | 0 | 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 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 21,352 | 26,630 | 26,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| net assets | -20,495 | -15,314 | -11,944 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total shareholders funds | -20,495 | -15,314 | -11,944 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||||||||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | ||||||||||
| Tax | |||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -10,459 | -2,740 | 14,056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Creditors | -5,278 | 630 | 26,000 | 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 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 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 | 0 |
| Other Short Term Loans | 0 | 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 | 0 |
| Hire Purchase and Lease Commitments | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
chelsea insurance brokers limited Credit Report and Business Information
Chelsea Insurance Brokers Limited Competitor Analysis
Perform a competitor analysis for chelsea insurance brokers limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in W1K area or any other competitors across 12 key performance metrics.
chelsea insurance brokers limited Ownership
CHELSEA INSURANCE BROKERS LIMITED group structure
Chelsea Insurance Brokers Limited has no subsidiary companies.
Ultimate parent company
CHELSEA INSURANCE BROKERS LIMITED
03001530
chelsea insurance brokers limited directors
Chelsea Insurance Brokers Limited currently has 2 directors. The longest serving directors include Mr Craig Gaunt (Dec 1994) and Ms Laura Bugge (Apr 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Craig Gaunt | 72 years | Dec 1994 | - | Director | |
| Ms Laura Bugge | England | 25 years | Apr 2021 | - | Director |
P&L
June 2023turnover
62.2k
-18%
operating profit
-5.2k
0%
gross margin
69.9%
+0.45%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
-20.5k
+0.34%
total assets
857
-0.92%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
chelsea insurance brokers limited company details
company number
03001530
Type
Private limited with Share Capital
industry
65202 - Non-life reinsurance
incorporation date
December 1994
age
30
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
one voice communications limited (September 2010)
last accounts submitted
June 2023
address
4 old park lane, london, W1K 1QW
accountant
AA CHARTERED ACCOUNTANTS
auditor
-
chelsea insurance brokers 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 did not find charges/mortgages relating to chelsea insurance brokers limited.
chelsea insurance brokers limited Companies House Filings - See Documents
| date | description | view/download |
|---|
