sternberg clarke limited

3

sternberg clarke limited Company Information

Share STERNBERG CLARKE LIMITED
Live 
MatureSmallDeclining

Company Number

03419165

Registered Address

the landing, 131 upper richmond road, london, SW15 2DD

Industry

Other amusement and recreation activities

 

Telephone

02088771102

Next Accounts Due

September 2024

Group Structure

View All

Directors

Duncan Clarke26 Years

Adam Sternberg26 Years

Shareholders

adam noah sternberg 50%

duncan peter clarke 50%

sternberg clarke limited Estimated Valuation

£4.8m

Pomanda estimates the enterprise value of STERNBERG CLARKE LIMITED at £4.8m based on a Turnover of £4m and 1.22x industry multiple (adjusted for size and gross margin).

sternberg clarke limited Estimated Valuation

£1.1m

Pomanda estimates the enterprise value of STERNBERG CLARKE LIMITED at £1.1m based on an EBITDA of £273k and a 4.18x industry multiple (adjusted for size and gross margin).

sternberg clarke limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of STERNBERG CLARKE LIMITED at £1.5m based on Net Assets of £558.4k and 2.7x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Sternberg Clarke Limited Overview

Sternberg Clarke Limited is a live company located in london, SW15 2DD with a Companies House number of 03419165. It operates in the other amusement and recreation activities n.e.c. sector, SIC Code 93290. Founded in August 1997, it's largest shareholder is adam noah sternberg with a 50% stake. Sternberg Clarke Limited is a mature, small sized company, Pomanda has estimated its turnover at £4m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Sternberg Clarke Limited Health Check

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

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

3 Regular

positive_score

5 Weak

size

Size

annual sales of £4m, make it larger than the average company (£351.8k)

£4m - Sternberg Clarke Limited

£351.8k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (2.7%)

-11% - Sternberg Clarke Limited

2.7% - Industry AVG

production

Production

with a gross margin of 61.7%, this company has a comparable cost of product (61.7%)

61.7% - Sternberg Clarke Limited

61.7% - Industry AVG

profitability

Profitability

an operating margin of 6.7% make it less profitable than the average company (13.3%)

6.7% - Sternberg Clarke Limited

13.3% - Industry AVG

employees

Employees

with 8 employees, this is similar to the industry average (10)

8 - Sternberg Clarke Limited

10 - Industry AVG

paystructure

Pay Structure

on an average salary of £18k, the company has an equivalent pay structure (£18k)

£18k - Sternberg Clarke Limited

£18k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £497.2k, this is more efficient (£54.5k)

£497.2k - Sternberg Clarke Limited

£54.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 31 days, this is later than average (12 days)

31 days - Sternberg Clarke Limited

12 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 96 days, this is slower than average (53 days)

96 days - Sternberg Clarke Limited

53 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Sternberg Clarke Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 49 weeks, this is less cash available to meet short term requirements (94 weeks)

49 weeks - Sternberg Clarke Limited

94 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 57.5%, this is a higher level of debt than the average (31.4%)

57.5% - Sternberg Clarke Limited

31.4% - Industry AVG

STERNBERG CLARKE LIMITED financials

EXPORTms excel logo

Sternberg Clarke Limited's latest turnover from December 2022 is estimated at £4 million and the company has net assets of £558.4 thousand. According to their latest financial statements, Sternberg Clarke Limited has 8 employees and maintains cash reserves of £719.3 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover3,977,9133,097,2961,765,4805,607,6676,215,5406,354,5025,056,9627,706,0728,477,8607,242,6338,400,1528,699,6365,909,7140
Other Income Or Grants00000000000000
Cost Of Sales1,522,8401,201,793726,5812,413,9422,763,4422,910,6982,136,2273,386,0063,460,1723,061,6663,593,2923,870,0412,672,2700
Gross Profit2,455,0731,895,5041,038,8983,193,7253,452,0983,443,8042,920,7354,320,0665,017,6884,180,9674,806,8604,829,5943,237,4440
Admin Expenses2,187,9711,574,3271,019,6123,134,0483,454,1293,411,4992,940,3514,275,9644,994,2184,173,6764,796,7514,825,1853,238,29471,582
Operating Profit267,102321,17719,28659,677-2,03132,305-19,61644,10223,4707,29110,1094,409-850-71,582
Interest Payable1,7143,9402,74500000000000
Interest Receivable21,5067541228924734504321,081807361202157820
Pre-Tax Profit286,894317,99116,66360,569-1,55832,754-19,18445,18324,2777,65210,3114,566-768-71,582
Tax-54,510-60,418-3,166-11,5080-6,2230-9,036-5,098-1,760-2,475-1,18700
Profit After Tax232,384257,57313,49749,061-1,55826,531-19,18436,14619,1795,8927,8363,379-768-71,582
Dividends Paid00000000000000
Retained Profit232,384257,57313,49749,061-1,55826,531-19,18436,14619,1795,8927,8363,379-768-71,582
Employee Costs143,885121,244184,217274,233317,769309,444311,220297,1832,922,9082,486,5023,064,1523,134,3382,064,1210
Number Of Employees871115171818181761451681751170
EBITDA*273,018327,09319,28659,677-2,03134,825-10,63653,08232,45016,26919,1347,028482-63,691

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets17,74723,66300002,52011,50020,48029,46033,50517,2016,3786,712
Intangible Assets00000000000000
Investments & Other100100100100100100100100000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets17,84723,7631001001001002,62011,60020,48029,46033,50517,2016,3786,712
Stock & work in progress00000000000000
Trade Debtors338,622305,250149,722416,673474,364467,729391,933618,266482,550406,234461,009427,670317,752270,272
Group Debtors223,497204,955138,955212,500220,550194,550205,805125,900000000
Misc Debtors15,8177,9084,049102,24334,13352,807103,88638,541000000
Cash719,270509,63293,760149,87388,01338,023141,817203,464228,84693,94650,54630,12132,59348
misc current assets00000000000000
total current assets1,297,2061,027,745386,486881,289817,060753,109843,441986,171711,396500,180511,555457,791350,345270,320
total assets1,315,0531,051,508386,586881,389817,160753,209846,061997,771731,876529,640545,060474,992356,723277,032
Bank overdraft00000000000000
Bank loan018,00010,50000000000000
Trade Creditors 404,101479,79159,935560,703550,133538,137597,773572,077765,491580,971601,938542,310429,071347,115
Group/Directors Accounts00000000000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities348,546205,517168,220265,752261,154207,641267,388424,661000000
total current liabilities752,647703,308238,655826,455811,287745,778865,161996,738765,491580,971601,938542,310429,071347,115
loans018,08879,50000000000000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities0000000000000834
provisions4,0184,108000009492,4473,9104,2551,6510663
total long term liabilities4,01822,19679,50000009492,4473,9104,2551,65101,497
total liabilities756,665725,504318,155826,455811,287745,778865,161997,687767,938584,881606,193543,961429,071348,612
net assets558,388326,00468,43154,9345,8737,431-19,10084-36,062-55,241-61,133-68,969-72,348-71,580
total shareholders funds558,388326,00468,43154,9345,8737,431-19,10084-36,062-55,241-61,133-68,969-72,348-71,580
Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit267,102321,17719,28659,677-2,03132,305-19,61644,10223,4707,29110,1094,409-850-71,582
Depreciation5,9165,9160002,5208,9808,9808,9808,9789,0252,6191,3327,891
Amortisation00000000000000
Tax-54,510-60,418-3,166-11,5080-6,2230-9,036-5,098-1,760-2,475-1,18700
Stock00000000000000
Debtors59,823225,387-438,6902,36913,96113,462-81,083300,15776,316-54,77533,339109,91847,480270,272
Creditors-75,690419,856-500,76810,57011,996-59,63625,696-193,414184,520-20,96759,628113,23981,956347,115
Accruals and Deferred Income143,02937,297-97,5324,59853,513-59,747-157,273424,661000000
Deferred Taxes & Provisions-904,1080000-949-1,498-1,463-3452,6041,651-663663
Cash flow from operations225,934502,549-143,49060,96849,517-104,243-62,079-26,362134,09347,97245,55210,81334,29513,815
Investing Activities
capital expenditure0-29,5790000000-4,933-25,329-13,442-998-14,603
Change in Investments0000000100000000
cash flow from investments0-29,57900000-1000-4,933-25,329-13,442-998-14,603
Financing Activities
Bank loans-18,0007,50010,50000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 00000000000000
Long term loans-18,088-61,41279,50000000000000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities000000000000-834834
share issue00000000000002
interest19,792-3,186-2,6238924734504321,081807361202157820
cash flow from financing-16,296-57,09887,3778924734504321,081807361202157-752836
cash and cash equivalents
cash209,638415,872-56,11361,86049,990-103,794-61,647-25,382134,90043,40020,425-2,47232,54548
overdraft00000000000000
change in cash209,638415,872-56,11361,86049,990-103,794-61,647-25,382134,90043,40020,425-2,47232,54548

sternberg clarke 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 sternberg clarke limited. Get real-time insights into sternberg clarke 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

Sternberg Clarke Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for sternberg clarke limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

sternberg clarke limited Ownership

STERNBERG CLARKE LIMITED group structure

Sternberg Clarke Limited has 1 subsidiary company.

Ultimate parent company

STERNBERG CLARKE LIMITED

03419165

1 subsidiary

STERNBERG CLARKE LIMITED Shareholders

adam noah sternberg 50%
duncan peter clarke 50%

sternberg clarke limited directors

Sternberg Clarke Limited currently has 2 directors. The longest serving directors include Mr Duncan Clarke (Aug 1997) and Mr Adam Sternberg (Aug 1997).

officercountryagestartendrole
Mr Duncan ClarkeUnited Kingdom61 years Aug 1997- Director
Mr Adam SternbergUnited Kingdom61 years Aug 1997- Director

P&L

December 2022

turnover

4m

+28%

operating profit

267.1k

0%

gross margin

61.8%

+0.85%

turnover

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

Balance Sheet

December 2022

net assets

558.4k

+0.71%

total assets

1.3m

+0.25%

cash

719.3k

+0.41%

net assets

Total assets minus all liabilities

sternberg clarke limited company details

company number

03419165

Type

Private limited with Share Capital

industry

93290 - Other amusement and recreation activities

incorporation date

August 1997

age

27

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

UK

address

the landing, 131 upper richmond road, london, SW15 2DD

last accounts submitted

December 2022

sternberg clarke 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 1 charges/mortgages relating to sternberg clarke limited. Currently there are 1 open charges and 0 have been satisfied in the past.

charges

sternberg clarke limited Companies House Filings - See Documents

datedescriptionview/download