artel scaffolding limited

artel scaffolding limited Company Information

Share ARTEL SCAFFOLDING LIMITED
Live 
MatureMidLow

Company Number

03222090

Industry

Specialised construction activities (other than scaffold erection) n.e.c.

 

Shareholders

brendan joseph morrissey

julie morrissey

View All

Group Structure

View All

Contact

Registered Address

fiboard house, 5 oakleigh gardens, whetstone, london, N20 9AB

artel scaffolding limited Estimated Valuation

£2.6m

Pomanda estimates the enterprise value of ARTEL SCAFFOLDING LIMITED at £2.6m based on a Turnover of £5.4m and 0.47x industry multiple (adjusted for size and gross margin).

artel scaffolding limited Estimated Valuation

£0

Pomanda estimates the enterprise value of ARTEL SCAFFOLDING LIMITED at £0 based on an EBITDA of £-63.3k and a 4.34x industry multiple (adjusted for size and gross margin).

artel scaffolding limited Estimated Valuation

£6m

Pomanda estimates the enterprise value of ARTEL SCAFFOLDING LIMITED at £6m based on Net Assets of £2.7m and 2.27x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Artel Scaffolding Limited Overview

Artel Scaffolding Limited is a live company located in whetstone, N20 9AB with a Companies House number of 03222090. It operates in the other specialised construction activities n.e.c. sector, SIC Code 43999. Founded in July 1996, it's largest shareholder is brendan joseph morrissey with a 45% stake. Artel Scaffolding Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.4m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Artel Scaffolding Limited Health Check

Pomanda's financial health check has awarded Artel Scaffolding Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

3 Weak

size

Size

annual sales of £5.4m, make it in line with the average company (£6.7m)

£5.4m - Artel Scaffolding Limited

£6.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (10.1%)

3% - Artel Scaffolding Limited

10.1% - Industry AVG

production

Production

with a gross margin of 25.2%, this company has a comparable cost of product (25.2%)

25.2% - Artel Scaffolding Limited

25.2% - Industry AVG

profitability

Profitability

an operating margin of -1.2% make it less profitable than the average company (6.4%)

-1.2% - Artel Scaffolding Limited

6.4% - Industry AVG

employees

Employees

with 70 employees, this is above the industry average (30)

70 - Artel Scaffolding Limited

30 - Industry AVG

paystructure

Pay Structure

on an average salary of £47.8k, the company has an equivalent pay structure (£47.8k)

£47.8k - Artel Scaffolding Limited

£47.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £77.8k, this is less efficient (£191.7k)

£77.8k - Artel Scaffolding Limited

£191.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 20 days, this is earlier than average (55 days)

20 days - Artel Scaffolding Limited

55 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 48 days, this is slower than average (37 days)

48 days - Artel Scaffolding Limited

37 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Artel Scaffolding Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 43 weeks, this is more cash available to meet short term requirements (20 weeks)

43 weeks - Artel Scaffolding Limited

20 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 47.7%, this is a lower level of debt than the average (60.1%)

47.7% - Artel Scaffolding Limited

60.1% - Industry AVG

ARTEL SCAFFOLDING LIMITED financials

EXPORTms excel logo

Artel Scaffolding Limited's latest turnover from January 2024 is estimated at £5.4 million and the company has net assets of £2.7 million. According to their latest financial statements, Artel Scaffolding Limited has 70 employees and maintains cash reserves of £1.8 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Turnover5,446,9596,306,6744,981,0304,952,1045,006,1395,563,0346,129,0575,119,2315,103,79011,847,46714,287,80013,758,84614,696,4998,672,8416,981,8820
Other Income Or Grants0000000000000000
Cost Of Sales4,076,4564,717,5823,765,3103,770,6053,769,9394,143,7574,532,6653,764,1803,791,8538,924,20110,752,53610,150,98310,673,8846,231,6574,887,9220
Gross Profit1,370,5031,589,0921,215,7211,181,4981,236,2001,419,2771,596,3911,355,0511,311,9372,923,2663,535,2653,607,8634,022,6162,441,1842,093,9600
Admin Expenses1,436,5081,274,1701,209,0891,040,780292,339944,0191,269,1751,335,3941,226,7802,969,6493,215,0313,594,6244,016,2462,198,3191,847,674-157,632
Operating Profit-66,005314,9226,632140,718943,861475,258327,21619,65785,157-46,383320,23413,2396,370242,865246,286157,632
Interest Payable00000002,1602,24600027327300
Interest Receivable91,72754,7104,2731,97513,97111,2095,4811,7242,7692,5291,25794562419166
Pre-Tax Profit25,721369,63210,905142,693957,832486,467332,69619,22185,679-43,854321,49114,1846,721242,784246,292157,638
Tax-6,430-70,230-2,072-27,112-181,988-92,429-63,212-3,844-17,1360-67,513-3,262-1,613-63,124-68,962-44,138
Profit After Tax19,291299,4028,833115,581775,844394,038269,48415,37768,543-43,854253,97810,9225,108179,660177,330113,499
Dividends Paid0000000000000000
Retained Profit19,291299,4028,833115,581775,844394,038269,48415,37768,543-43,854253,97810,9225,108179,660177,330113,499
Employee Costs3,347,6313,676,6222,661,5913,101,6953,244,8973,278,0003,058,3853,251,1571,210,8592,653,4623,270,5953,248,8283,587,8932,377,5511,852,0210
Number Of Employees7081627476787580316887889866530
EBITDA*-63,288707,692349,447431,9431,313,534904,907772,525546,859284,137311,192578,632285,424324,001549,027513,889284,433

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Tangible Assets741,9171,178,3131,028,447873,6721,107,9541,283,7391,329,4961,580,1051,390,9991,072,116776,174818,960955,784918,488802,812380,398
Intangible Assets0000000000000000
Investments & Other0000000000000000
Debtors (Due After 1 year)0000000000000000
Total Fixed Assets741,9171,178,3131,028,447873,6721,107,9541,283,7391,329,4961,580,1051,390,9991,072,116776,174818,960955,784918,488802,812380,398
Stock & work in progress0000000000000000
Trade Debtors308,459360,644530,474387,932640,068795,718834,393461,197433,3521,473,0352,149,7462,020,4432,121,4081,234,749875,269360,574
Group Debtors1,314,448736,853947,935791,50085,00093,736124,136000000000
Misc Debtors948,6461,096,6981,173,997967,711929,699471,321987,886966,4401,030,4860000000
Cash1,780,1091,714,2431,412,0402,006,0371,943,2011,782,4201,206,684985,610393,420713,986297,720205,262172,90776,57802,324
misc current assets0000000000000000
total current assets4,351,6623,908,4384,064,4464,153,1803,597,9683,143,1953,153,0992,413,2471,857,2582,187,0212,447,4662,225,7052,294,3151,311,327875,269362,898
total assets5,093,5795,086,7515,092,8935,026,8524,705,9224,426,9344,482,5953,993,3523,248,2573,259,1373,223,6403,044,6653,250,0992,229,8151,678,081743,296
Bank overdraft0000000069,1200000000
Bank loan0000000000000000
Trade Creditors 541,821766,251479,819495,676118,978170,185403,947257,1311,184,2212,364,2092,438,8242,501,3292,726,0281,685,4251,372,062627,765
Group/Directors Accounts00417,0000046,309129,987154,89500000000
other short term finances0000000000000000
hp & lease commitments141,479160,971206,489114,768166,300206,939240,163226,75662,2520000000
other current liabilities1,443,4711,069,8731,136,9851,922,6001,907,0722,217,3402,342,5181,968,221993,2810000000
total current liabilities2,126,7711,997,0952,240,2932,533,0442,192,3502,640,7733,116,6152,607,0032,308,8742,364,2092,438,8242,501,3292,726,0281,685,4251,372,062627,765
loans00000000000008,40400
hp & lease commitments161,512253,748410,908127,998234,533282,966268,361550,73878,1890000000
Accruals and Deferred Income0000000000000000
other liabilities000000000129,16744,21956,71748,37465,39715,0901,932
provisions142,060192,06397,24930,20059,01059,01047,47254,94895,90869,018000000
total long term liabilities303,572445,811508,157158,198293,543341,976315,833605,686174,097198,18544,21956,71748,37473,80115,0901,932
total liabilities2,430,3432,442,9062,748,4502,691,2422,485,8932,982,7493,432,4483,212,6892,482,9712,562,3942,483,0432,558,0462,774,4021,759,2261,387,152629,697
net assets2,663,2362,643,8452,344,4432,335,6102,220,0291,444,1851,050,147780,663765,286696,743740,597486,619475,697470,589290,929113,599
total shareholders funds2,663,2362,643,8452,344,4432,335,6102,220,0291,444,1851,050,147780,663765,286696,743740,597486,619475,697470,589290,929113,599
Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Operating Activities
Operating Profit-66,005314,9226,632140,718943,861475,258327,21619,65785,157-46,383320,23413,2396,370242,865246,286157,632
Depreciation2,717392,770342,815291,225369,673429,649445,309527,202198,980357,575258,398272,185317,631306,162267,603126,801
Amortisation0000000000000000
Tax-6,430-70,230-2,072-27,112-181,988-92,429-63,212-3,844-17,1360-67,513-3,262-1,613-63,124-68,962-44,138
Stock0000000000000000
Debtors377,358-458,211505,263492,376293,992-585,640518,778-36,201-9,197-676,711129,303-100,965886,659359,480514,695360,574
Creditors-224,430286,432-15,857376,698-51,207-233,762146,816-927,090-1,179,988-74,615-62,505-224,6991,040,603313,363744,297627,765
Accruals and Deferred Income373,598-67,112-785,61515,528-310,268-125,178374,297974,940993,2810000000
Deferred Taxes & Provisions-50,00394,81467,049-28,810011,538-7,476-40,96026,89069,018000000
Cash flow from operations-347,9111,409,807-892,311275,871476,0791,050,716704,172586,106116,381982,306319,311158,428476,332439,786674,529507,486
Investing Activities
capital expenditure433,679-542,636-497,590-56,943-193,888-383,892-194,700-716,308-517,863-653,517-215,612-135,361-354,927-421,838-690,017-507,199
Change in Investments0000000000000000
cash flow from investments433,679-542,636-497,590-56,943-193,888-383,892-194,700-716,308-517,863-653,517-215,612-135,361-354,927-421,838-690,017-507,199
Financing Activities
Bank loans0000000000000000
Group/Directors Accounts0-417,000417,0000-46,309-83,678-24,908154,89500000000
Other Short Term Loans 0000000000000000
Long term loans000000000000-8,4048,40400
Hire Purchase and Lease Commitments-111,728-202,678374,631-158,067-89,072-18,619-268,970637,053140,4410000000
other long term liabilities00000000-129,16784,948-12,4988,343-17,02350,30713,1581,932
share issue10000000000000000100
interest91,72754,7104,2731,97513,97111,2095,481-4365232,5291,257945351-8266
cash flow from financing-19,901-564,968795,904-156,092-121,410-91,088-288,397791,51211,79787,477-11,2419,288-25,07658,62913,1642,038
cash and cash equivalents
cash65,866302,203-593,99762,836160,781575,736221,074592,190-320,566416,26692,45832,35596,32976,578-2,3242,324
overdraft0000000-69,12069,1200000000
change in cash65,866302,203-593,99762,836160,781575,736221,074661,310-389,686416,26692,45832,35596,32976,578-2,3242,324

artel scaffolding 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 artel scaffolding limited. Get real-time insights into artel scaffolding 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

Artel Scaffolding Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for artel scaffolding limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in N20 area or any other competitors across 12 key performance metrics.

artel scaffolding limited Ownership

ARTEL SCAFFOLDING LIMITED group structure

Artel Scaffolding Limited has no subsidiary companies.

Ultimate parent company

ARTEL SCAFFOLDING LIMITED

03222090

ARTEL SCAFFOLDING LIMITED Shareholders

brendan joseph morrissey 45%
julie morrissey 45%
carl sharley 7.5%
brendan & julie morrissey 2.5%

artel scaffolding limited directors

Artel Scaffolding Limited currently has 3 directors. The longest serving directors include Mrs Julie Morrissey (Jul 2008) and Mr Brendan Morrissey (Feb 2011).

officercountryagestartendrole
Mrs Julie Morrissey59 years Jul 2008- Director
Mr Brendan Morrissey58 years Feb 2011- Director
Mr Michael BradburyUnited Kingdom72 years Aug 2013- Director

P&L

January 2024

turnover

5.4m

-14%

operating profit

-66k

0%

gross margin

25.2%

-0.14%

turnover

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

Balance Sheet

January 2024

net assets

2.7m

+0.01%

total assets

5.1m

0%

cash

1.8m

+0.04%

net assets

Total assets minus all liabilities

artel scaffolding limited company details

company number

03222090

Type

Private limited with Share Capital

industry

43999 - Specialised construction activities (other than scaffold erection) n.e.c.

incorporation date

July 1996

age

29

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

January 2024

previous names

pink scaffolding limited (March 2004)

morricom double total cable technology limited (September 2002)

accountant

-

auditor

-

address

fiboard house, 5 oakleigh gardens, whetstone, london, N20 9AB

Bank

-

Legal Advisor

-

artel scaffolding 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 4 charges/mortgages relating to artel scaffolding limited. Currently there are 2 open charges and 2 have been satisfied in the past.

artel scaffolding 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 ARTEL SCAFFOLDING LIMITED. This can take several minutes, an email will notify you when this has completed.

artel scaffolding limited Companies House Filings - See Documents

datedescriptionview/download