Trojan Management Search Limited

POWER SEARCH PRICING

SOLUTIONS

trojan management search limited Company Information

Company Number

03387444

Next Accounts

Nov 2025

Directors

Beverly Kay

Sam Rhodes

Shareholders

sam edward rhodes

beverly joan lumley kay

Group Structure

View All

Industry

Temporary employment agency activities

Registered Address

167-169 great portland street, 5th floor, london, W1W 5PF

Website

www.trojan.com

trojan management search limited Estimated Valuation

£156.2k

Pomanda estimates the enterprise value of TROJAN MANAGEMENT SEARCH LIMITED at £156.2k based on a Turnover of £1.1m and 0.15x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Trojan Management Search Limited is a live company located in london, W1W 5PF with a Companies House number of 03387444. It operates in the temporary employment agency activities sector, SIC Code 78200. Founded in June 1997, it's largest shareholder is sam edward rhodes with a 50% stake. Trojan Management Search Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.1m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Trojan Management Search Limited a 2.5 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 Rating2.5out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £1.1m, make it smaller than the average company (£14.5m)

Growth

3 year (CAGR) sales growth of 25%, show it is growing at a faster rate (7.7%)

EXPORT

Trojan Management Search Limited's latest turnover from February 2024 is estimated at £1.1 million and the company has net assets of £3.6 thousand. According to their latest financial statements, Trojan Management Search Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Turnover	1,054,944	1,385,235	118,308	537,931	353,671	308,482	485,965	307,258	196,745	1,019,934	1,016,101	669,480	1,256,070	872,942	1,416,309
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	936,627	1,232,582	106,562	487,090	316,464	275,392	431,267	273,759	174,753	902,460	892,131	590,836	1,098,537	765,099	1,235,579
Gross Profit	118,317	152,653	11,746	50,841	37,206	33,090	54,698	33,499	21,992	117,474	123,970	78,645	157,533	107,844	180,731
Admin Expenses	168,890	88,603	100	23,485	30,618	56,812	43,535	37,215	18,353	106,971	119,314	85,517	107,337	-475	285,085
Operating Profit	-50,573	64,050	11,646	27,356	6,588	-23,722	11,163	-3,716	3,639	10,503	4,656	-6,872	50,196	108,319	-104,354
Interest Payable	0	8,022	13,498	14,632	8,850	2,586	2,551	2,343	1,163	0	0	0	0	0	0
Interest Receivable	1	201	25	0	0	25	25	6	3	1	0	0	0	0	0
Pre-Tax Profit	-50,572	56,228	-1,827	12,723	-2,262	-26,284	8,637	-6,053	2,480	10,504	4,656	-6,872	50,196	108,319	-104,354
Tax	0	-10,683	0	-2,417	0	0	-1,641	0	-496	-2,206	-1,071	0	-13,051	-30,329	0
Profit After Tax	-50,572	45,545	-1,827	10,306	-2,262	-26,284	6,996	-6,053	1,984	8,298	3,585	-6,872	37,145	77,990	-104,354
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-50,572	45,545	-1,827	10,306	-2,262	-26,284	6,996	-6,053	1,984	8,298	3,585	-6,872	37,145	77,990	-104,354
Employee Costs	200,103	196,585	184,200	84,054	256,895	236,490	277,004	355,663	38,944	75,737	75,809	75,164	111,358	70,994	107,612
Number Of Employees	4	4	4	2	6	6	7	9	1	2	2	2	3	2	3
EBITDA*	-49,527	65,554	13,156	28,717	7,955	-22,176	13,096	-1,298	6,661	13,929	7,222	-3,891	55,092	116,341	-94,857

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Tangible Assets	4,180	5,226	5,439	5,044	5,464	6,192	7,738	9,671	12,089	15,111	10,263	11,936	13,964	23,930	31,952
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	4,180	5,226	5,439	5,044	5,464	6,192	7,738	9,671	12,089	15,111	10,263	11,936	13,964	23,930	31,952
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	173,472	269,611	21,960	150,549	77,098	69,060	117,020	50,213	34,722	140,409	137,711	70,681	196,555	136,622	112,472
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	266,322	248,022	228,123	75,577	81,860	98,183	85,231	0	2,927	76,076	0	0	0
Cash	0	53	10,001	0	0	0	6,542	3,584	1,047	245	4	2	0	100	77
misc current assets	0	0	0	0	0	0	0	0	2,667	2,133	0	0	0	0	0
total current assets	173,472	269,664	298,283	398,571	305,221	144,637	205,422	151,980	123,667	142,787	140,642	146,759	196,555	136,722	112,549
total assets	177,652	274,890	303,722	403,615	310,685	150,829	213,160	161,651	135,756	157,898	150,905	158,695	210,519	160,652	144,501
Bank overdraft	0	0	44,984	76,985	29,024	37,338	39,297	39,206	35,774	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	119,331	164,578	145	1,676	6,155	5,112	10,561	11,848	14,997	129,365	117,176	107,761	126,188	92,998	238,855
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	134,476	135,707	78,446	104,768	133,113	86,940	54,791	0	0	0	0	0	0
total current liabilities	119,331	164,578	179,605	214,368	113,625	147,218	182,971	137,994	105,562	129,365	117,176	107,761	126,188	92,998	238,855
loans	0	0	115,465	177,885	195,849	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	54,696	54,715	0	0	0	0	0	0	0	0	14,182	36,025	62,550	84,018	0
provisions	0	1,400	0	883	1,038	1,176	1,470	1,934	2,418	2,741	2,053	1,000	1,000	0	0
total long term liabilities	54,696	56,115	115,465	178,768	196,887	1,176	1,470	1,934	2,418	2,741	16,235	37,025	63,550	84,018	0
total liabilities	174,027	220,693	295,070	393,136	310,512	148,394	184,441	139,928	107,980	132,106	133,411	144,786	189,738	177,016	238,855
net assets	3,625	54,197	8,652	10,479	173	2,435	28,719	21,723	27,776	25,792	17,494	13,909	20,781	-16,364	-94,354
total shareholders funds	3,625	54,197	8,652	10,479	173	2,435	28,719	21,723	27,776	25,792	17,494	13,909	20,781	-16,364	-94,354

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Operating Activities
Operating Profit	-50,573	64,050	11,646	27,356	6,588	-23,722	11,163	-3,716	3,639	10,503	4,656	-6,872	50,196	108,319	-104,354
Depreciation	1,046	1,504	1,510	1,361	1,367	1,546	1,933	2,418	3,022	3,426	2,566	2,981	4,896	8,022	8,497
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,000
Tax	0	-10,683	0	-2,417	0	0	-1,641	0	-496	-2,206	-1,071	0	-13,051	-30,329	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-96,139	-18,671	-110,289	93,350	160,584	-54,243	50,484	28,443	-20,456	-229	-6,119	-49,798	59,933	24,150	112,472
Creditors	-45,247	164,433	-1,531	-4,479	1,043	-5,449	-1,287	-3,149	-114,368	12,189	9,415	-18,427	33,190	-145,857	238,855
Accruals and Deferred Income	0	-134,476	-1,231	57,261	-26,322	-28,345	46,173	32,149	54,791	0	0	0	0	0	0
Deferred Taxes & Provisions	-1,400	1,400	-883	-155	-138	-294	-464	-484	-323	688	1,053	0	1,000	0	0
Cash flow from operations	-35	104,899	119,800	-14,423	-178,046	-2,021	5,393	-1,225	-33,279	24,829	22,738	27,480	16,298	-83,995	31,526
Investing Activities
capital expenditure	0	-1,291	-1,905	-941	-639	0	0	0	0	-8,274	-893	-953	5,070	0	-41,449
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	-1,291	-1,905	-941	-639	0	0	0	0	-8,274	-893	-953	5,070	0	-41,449
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	-115,465	-62,420	-17,964	195,849	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	-19	54,715	0	0	0	0	0	0	0	-14,182	-21,843	-26,525	-21,468	84,018	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10,000
interest	1	-7,821	-13,473	-14,632	-8,850	-2,561	-2,526	-2,337	-1,160	1	0	0	0	0	0
cash flow from financing	-18	-68,571	-75,893	-32,596	186,999	-2,561	-2,526	-2,337	-1,160	-14,181	-21,843	-26,525	-21,468	84,018	10,000
cash and cash equivalents
cash	-53	-9,948	10,001	0	0	-6,542	2,958	2,537	802	241	2	2	-100	23	77
overdraft	0	-44,984	-32,001	47,961	-8,314	-1,959	91	3,432	35,774	0	0	0	0	0	0
change in cash	-53	35,036	42,002	-47,961	8,314	-4,583	2,867	-895	-34,972	241	2	2	-100	23	77

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for trojan management search limited. Get real-time insights into trojan management search 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

Perform a competitor analysis for trojan management search limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in W1W area or any other competitors across 12 key performance metrics.

TROJAN MANAGEMENT SEARCH LIMITED group structure

Trojan Management Search Limited has no subsidiary companies.

Ultimate parent company

TROJAN MANAGEMENT SEARCH LIMITED

03387444

TROJAN MANAGEMENT SEARCH LIMITED Shareholders

sam edward rhodes	50%
beverly joan lumley kay	50%

Trojan Management Search Limited currently has 2 directors. The longest serving directors include Mrs Beverly Kay (Oct 1999) and Mr Sam Rhodes (Jun 2009).

officer	country	age	start	end	role
Mrs Beverly Kay	United Kingdom	72 years	Oct 1999	-	Director
Mr Sam Rhodes	United Kingdom	45 years	Jun 2009	-	Director

P&L

February 2024

turnover

1.1m

-24%

operating profit

-50.6k

gross margin

11.3%

+1.77%

turnover

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

Balance Sheet

February 2024

net assets

3.6k

-0.93%

total assets

177.7k

-0.35%

cash

-1%

net assets

Total assets minus all liabilities

Similar Companies

global bankers search and selection ltd

hadfield education ltd

express resource limited

3.5

brilliantine limited

the belsteads group limited

company number

03387444

Type

Private limited with Share Capital

industry

78200 - Temporary employment agency activities

incorporation date

June 1997

ultimate parent company

None

previous names

knighton search limited (September 2000)

address

167-169 great portland street, 5th floor, london, W1W 5PF

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 trojan management search limited. Currently there are 1 open charges and 0 have been satisfied in the past.

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 TROJAN MANAGEMENT SEARCH LIMITED. This can take several minutes, an email will notify you when this has completed.

trojan management search limited Company Information

trojan management search limited Estimated Valuation

trojan management search limited Estimated Valuation

trojan management search limited Estimated Valuation

Trojan Management Search Limited Overview

Trojan Management Search Limited Health Check

TROJAN MANAGEMENT SEARCH LIMITED financials

trojan management search limited Credit Report and Business Information

Trojan Management Search Limited Competitor Analysis

trojan management search limited Ownership

trojan management search limited directors

trojan management search limited company details

trojan management search limited Charges & Mortgages

trojan management search limited Capital Raised & Share Issues BETA

trojan management search limited Companies House Filings - See Documents