independent scaffolding services limited Company Information
Company Number
03359123
Next Accounts
Jan 2026
Shareholders
s. phillips
michelle phillips
View AllGroup Structure
View All
Industry
Other personal service activities n.e.c.
Registered Address
unit 5 albion industrial estate, oldbury road, west bromwich, west midlands, B70 9BP
Website
http://indscaff.co.ukindependent scaffolding services limited Estimated Valuation
Pomanda estimates the enterprise value of INDEPENDENT SCAFFOLDING SERVICES LIMITED at £2.4m based on a Turnover of £3.2m and 0.76x industry multiple (adjusted for size and gross margin).
independent scaffolding services limited Estimated Valuation
Pomanda estimates the enterprise value of INDEPENDENT SCAFFOLDING SERVICES LIMITED at £1.3m based on an EBITDA of £279.8k and a 4.5x industry multiple (adjusted for size and gross margin).
independent scaffolding services limited Estimated Valuation
Pomanda estimates the enterprise value of INDEPENDENT SCAFFOLDING SERVICES LIMITED at £1.5m based on Net Assets of £670.9k and 2.27x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Independent Scaffolding Services Limited Overview
Independent Scaffolding Services Limited is a live company located in west bromwich, B70 9BP with a Companies House number of 03359123. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in April 1997, it's largest shareholder is s. phillips with a 25% stake. Independent Scaffolding Services Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.2m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Independent Scaffolding Services Limited Health Check
Pomanda's financial health check has awarded Independent Scaffolding Services Limited a 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
5 Strong
3 Regular
3 Weak
Size
annual sales of £3.2m, make it larger than the average company (£939k)
- Independent Scaffolding Services Limited
£939k - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (9.7%)
- Independent Scaffolding Services Limited
9.7% - Industry AVG
Production
with a gross margin of 40.4%, this company has a comparable cost of product (40.4%)
- Independent Scaffolding Services Limited
40.4% - Industry AVG
Profitability
an operating margin of 7.5% make it more profitable than the average company (6.1%)
- Independent Scaffolding Services Limited
6.1% - Industry AVG
Employees
with 39 employees, this is above the industry average (14)
39 - Independent Scaffolding Services Limited
14 - Industry AVG
Pay Structure
on an average salary of £31.9k, the company has an equivalent pay structure (£31.9k)
- Independent Scaffolding Services Limited
£31.9k - Industry AVG
Efficiency
resulting in sales per employee of £81.2k, this is equally as efficient (£90.7k)
- Independent Scaffolding Services Limited
£90.7k - Industry AVG
Debtor Days
it gets paid by customers after 42 days, this is later than average (29 days)
- Independent Scaffolding Services Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 8 days, this is quicker than average (37 days)
- Independent Scaffolding Services Limited
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Independent Scaffolding Services Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 80 weeks, this is more cash available to meet short term requirements (47 weeks)
80 weeks - Independent Scaffolding Services Limited
47 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 27.2%, this is a lower level of debt than the average (42.9%)
27.2% - Independent Scaffolding Services Limited
42.9% - Industry AVG
INDEPENDENT SCAFFOLDING SERVICES LIMITED financials
Independent Scaffolding Services Limited's latest turnover from April 2024 is estimated at £3.2 million and the company has net assets of £670.9 thousand. According to their latest financial statements, Independent Scaffolding Services Limited has 39 employees and maintains cash reserves of £364.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Apr 2024 | Apr 2023 | 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 | |||||||||||||||
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 | 39 | 34 | 33 | 34 | 32 | 37 | 32 | 33 | |||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024 | Apr 2023 | 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 | 158,274 | 37,720 | 12,558 | 19,833 | 6,033 | 6,508 | 7,773 | 12,637 | 30,136 | 29,884 | 38,778 | 15,494 | 21,224 | 20,458 | 47,931 |
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 | 158,274 | 37,720 | 12,558 | 19,833 | 6,033 | 6,508 | 7,773 | 12,637 | 30,136 | 29,884 | 38,778 | 15,494 | 21,224 | 20,458 | 47,931 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 372,921 | 317,909 | 247,617 | 379,169 | 116,916 | 418,900 | 328,324 | 387,733 | 345,079 | 460,288 | 450,221 | 398,549 | 352,271 | 561,137 | 394,721 |
Group Debtors | 0 | 0 | 50,668 | 50,668 | 50,668 | 58,168 | 58,168 | 58,249 | 58,249 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 25,699 | 29,228 | 31,248 | 41,929 | 53,142 | 52,699 | 34,847 | 33,751 | 59,490 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 364,335 | 364,382 | 403,907 | 170,620 | 233,912 | 265,112 | 221,577 | 322,371 | 298,742 | 117,459 | 244,667 | 111,205 | 235,007 | 77,551 | 141,867 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 762,955 | 711,519 | 733,440 | 642,386 | 454,638 | 794,879 | 642,916 | 802,104 | 761,560 | 577,747 | 694,888 | 509,754 | 587,278 | 638,688 | 536,588 |
total assets | 921,229 | 749,239 | 745,998 | 662,219 | 460,671 | 801,387 | 650,689 | 814,741 | 791,696 | 607,631 | 733,666 | 525,248 | 608,502 | 659,146 | 584,519 |
Bank overdraft | 10,046 | 9,544 | 9,696 | 10,000 | 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 | 45,328 | 45,648 | 30,207 | 57,661 | 17,569 | 99,089 | 25,490 | 28,316 | 72,711 | 174,252 | 235,471 | 149,873 | 135,549 | 225,505 | 121,053 |
Group/Directors Accounts | 664 | 596 | 249 | 23 | 298 | 725 | 572 | 32 | 245 | 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 | 180,259 | 187,337 | 208,084 | 183,788 | 81,514 | 174,796 | 125,120 | 170,964 | 165,233 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 236,297 | 243,125 | 248,236 | 251,472 | 99,381 | 274,610 | 151,182 | 199,312 | 238,189 | 174,252 | 235,471 | 149,873 | 135,549 | 225,505 | 121,053 |
loans | 14,049 | 24,352 | 33,840 | 40,000 | 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 | 1,056 | 2,753 | 7,396 | 5,441 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 14,049 | 24,352 | 33,840 | 40,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,056 | 2,753 | 7,396 | 5,441 | 0 |
total liabilities | 250,346 | 267,477 | 282,076 | 291,472 | 99,381 | 274,610 | 151,182 | 199,312 | 238,189 | 174,252 | 236,527 | 152,626 | 142,945 | 230,946 | 121,053 |
net assets | 670,883 | 481,762 | 463,922 | 370,747 | 361,290 | 526,777 | 499,507 | 615,429 | 553,507 | 433,379 | 497,139 | 372,622 | 465,557 | 428,200 | 463,466 |
total shareholders funds | 670,883 | 481,762 | 463,922 | 370,747 | 361,290 | 526,777 | 499,507 | 615,429 | 553,507 | 433,379 | 497,139 | 372,622 | 465,557 | 428,200 | 463,466 |
Apr 2024 | Apr 2023 | 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 | |||||||||||||||
Depreciation | 43,460 | 16,692 | 7,275 | 7,900 | 2,475 | 6,027 | 7,364 | 17,499 | 18,497 | 17,094 | 15,943 | 9,005 | 12,359 | 36,618 | 56,294 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | |||||||||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | 51,483 | 17,604 | -142,233 | 251,040 | -309,041 | 108,428 | -58,394 | 16,915 | 2,530 | 10,067 | 51,672 | 46,278 | -208,866 | 166,416 | 394,721 |
Creditors | -320 | 15,441 | -27,454 | 40,092 | -81,520 | 73,599 | -2,826 | -44,395 | -101,541 | -61,219 | 85,598 | 14,324 | -89,956 | 104,452 | 121,053 |
Accruals and Deferred Income | -7,078 | -20,747 | 24,296 | 102,274 | -93,282 | 49,676 | -45,844 | 5,731 | 165,233 | 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 | 68 | 347 | 226 | -275 | -427 | 153 | 540 | -213 | 245 | 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 | -10,303 | -9,488 | -6,160 | 40,000 | 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 | -1,056 | -1,697 | -4,643 | 1,955 | 5,441 | 0 |
share issue | |||||||||||||||
interest | |||||||||||||||
cash flow from financing | |||||||||||||||
cash and cash equivalents | |||||||||||||||
cash | -47 | -39,525 | 233,287 | -63,292 | -31,200 | 43,535 | -100,794 | 23,629 | 181,283 | -127,208 | 133,462 | -123,802 | 157,456 | -64,316 | 141,867 |
overdraft | 502 | -152 | -304 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -549 | -39,373 | 233,591 | -73,292 | -31,200 | 43,535 | -100,794 | 23,629 | 181,283 | -127,208 | 133,462 | -123,802 | 157,456 | -64,316 | 141,867 |
independent scaffolding services limited Credit Report and Business Information
Independent Scaffolding Services Limited Competitor Analysis
Perform a competitor analysis for independent scaffolding services limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in B70 area or any other competitors across 12 key performance metrics.
independent scaffolding services limited Ownership
INDEPENDENT SCAFFOLDING SERVICES LIMITED group structure
Independent Scaffolding Services Limited has no subsidiary companies.
Ultimate parent company
INDEPENDENT SCAFFOLDING SERVICES LIMITED
03359123
independent scaffolding services limited directors
Independent Scaffolding Services Limited currently has 3 directors. The longest serving directors include Mr Stuart Slater (Mar 2011) and Mr Steven Pearce (Jan 2025).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Stuart Slater | 45 years | Mar 2011 | - | Director | |
Mr Steven Pearce | England | 50 years | Jan 2025 | - | Director |
Mr Gregory Phillips | England | 24 years | Jan 2025 | - | Director |
P&L
April 2024turnover
3.2m
+21%
operating profit
236.3k
0%
gross margin
40.4%
-1.72%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
670.9k
+0.39%
total assets
921.2k
+0.23%
cash
364.3k
0%
net assets
Total assets minus all liabilities
independent scaffolding services limited company details
company number
03359123
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
April 1997
age
28
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
N/A
accountant
MICHAEL DUFTY PARTNERSHIP LIMITED
auditor
-
address
unit 5 albion industrial estate, oldbury road, west bromwich, west midlands, B70 9BP
Bank
-
Legal Advisor
-
independent scaffolding services 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 independent scaffolding services limited.
independent scaffolding services 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 INDEPENDENT SCAFFOLDING SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
independent scaffolding services limited Companies House Filings - See Documents
date | description | view/download |
---|