shaw and company (surveyors) limited
shaw and company (surveyors) limited Company Information
Company Number
03459444
Website
www.hmlshaw.comRegistered Address
9-11 the quadrant, richmond, surrey, TW9 1BP
Industry
Management of real estate on a fee or contract basis
Telephone
03330325955
Next Accounts Due
September 2025
Group Structure
View All
Shareholders
vegner group ltd 100%
shaw and company (surveyors) limited Estimated Valuation
Pomanda estimates the enterprise value of SHAW AND COMPANY (SURVEYORS) LIMITED at £875.5k based on a Turnover of £684.8k and 1.28x industry multiple (adjusted for size and gross margin).
shaw and company (surveyors) limited Estimated Valuation
Pomanda estimates the enterprise value of SHAW AND COMPANY (SURVEYORS) LIMITED at £1.9m based on an EBITDA of £430.4k and a 4.48x industry multiple (adjusted for size and gross margin).
shaw and company (surveyors) limited Estimated Valuation
Pomanda estimates the enterprise value of SHAW AND COMPANY (SURVEYORS) LIMITED at £2.2m based on Net Assets of £1.4m and 1.62x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Shaw And Company (surveyors) Limited Overview
Shaw And Company (surveyors) Limited is a live company located in surrey, TW9 1BP with a Companies House number of 03459444. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in November 1997, it's largest shareholder is vegner group ltd with a 100% stake. Shaw And Company (surveyors) Limited is a mature, small sized company, Pomanda has estimated its turnover at £684.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Shaw And Company (surveyors) Limited Health Check
Pomanda's financial health check has awarded Shaw And Company (Surveyors) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs
3 Strong
1 Regular
7 Weak
Size
annual sales of £446.8k, make it smaller than the average company (£1m)
- Shaw And Company (surveyors) Limited
£1m - Industry AVG
Growth
3 year (CAGR) sales growth of -25%, show it is growing at a slower rate (3.7%)
- Shaw And Company (surveyors) Limited
3.7% - Industry AVG
Production
with a gross margin of 12.8%, this company has a higher cost of product (44.3%)
- Shaw And Company (surveyors) Limited
44.3% - Industry AVG
Profitability
an operating margin of 47.1% make it more profitable than the average company (8.6%)
- Shaw And Company (surveyors) Limited
8.6% - Industry AVG
Employees
with 8 employees, this is below the industry average (10)
8 - Shaw And Company (surveyors) Limited
10 - Industry AVG
Pay Structure
on an average salary of £40.6k, the company has an equivalent pay structure (£40.6k)
- Shaw And Company (surveyors) Limited
£40.6k - Industry AVG
Efficiency
resulting in sales per employee of £55.9k, this is less efficient (£96k)
- Shaw And Company (surveyors) Limited
£96k - Industry AVG
Debtor Days
it gets paid by customers after 148 days, this is later than average (32 days)
- Shaw And Company (surveyors) Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 22 days, this is quicker than average (33 days)
- Shaw And Company (surveyors) Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Shaw And Company (surveyors) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 118 weeks, this is more cash available to meet short term requirements (25 weeks)
118 weeks - Shaw And Company (surveyors) Limited
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 16.4%, this is a lower level of debt than the average (81.1%)
16.4% - Shaw And Company (surveyors) Limited
81.1% - Industry AVG
SHAW AND COMPANY (SURVEYORS) LIMITED financials
Shaw And Company (Surveyors) Limited's latest turnover from December 2023 is estimated at £684.8 thousand and the company has net assets of £1.4 million. According to their latest financial statements, Shaw And Company (Surveyors) Limited has 9 employees and maintains cash reserves of £747.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 882,489 | 714,738 | 1,050,046 | 1,024,482 | 1,049,777 | 982,241 | 863,847 | 760,128 | 799,980 | 801,301 | 775,832 | 622,815 | 674,444 | ||
| Other Income Or Grants | 0 | ||||||||||||||
| Cost Of Sales | 0 | ||||||||||||||
| Gross Profit | 882,489 | ||||||||||||||
| Admin Expenses | 627,501 | ||||||||||||||
| Operating Profit | 254,988 | 63,698 | 34,638 | 152,657 | 25,215 | 98,319 | |||||||||
| Interest Payable | 145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Pre-Tax Profit | 254,843 | 39,334 | 156,085 | 188,350 | 150,583 | 178,225 | 128,064 | 26,234 | 63,698 | 34,638 | 152,657 | 25,215 | 98,319 | ||
| Tax | -255,398 | -36,464 | -129,518 | -35,835 | -27,814 | -34,565 | -27,970 | -5,511 | -32,688 | -1,331 | -108,371 | -5,371 | 0 | ||
| Profit After Tax | -555 | 2,870 | 26,567 | 152,515 | 122,769 | 143,660 | 100,094 | 20,723 | 31,010 | 33,307 | 44,286 | 19,844 | 98,319 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Retained Profit | -555 | 2,870 | 26,567 | 152,515 | 122,769 | 143,660 | 100,094 | 20,723 | 31,010 | 33,307 | 44,286 | 19,844 | 98,319 | ||
| Employee Costs | 509,420 | 525,029 | 616,729 | 558,066 | 635,178 | 577,807 | 548,521 | 509,588 | 529,013 | 522,726 | 464,525 | 447,783 | 438,115 | ||
| Number Of Employees | 9 | 8 | 11 | 10 | 10 | 11 | 11 | 10 | 11 | 12 | 12 | 12 | 11 | 11 | 10 |
| EBITDA* | 254,988 | 66,177 | 36,380 | 154,228 | 26,502 | 99,134 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,940 | 0 | 0 | 0 | 2,042 | 2,588 | 2,220 | 2,909 | 1,626 | 3,322 | 5,487 | 5,922 | 3,114 | 4,685 | 2,602 |
| 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 | 1,940 | 0 | 0 | 0 | 2,042 | 2,588 | 2,220 | 2,909 | 1,626 | 3,322 | 5,487 | 5,922 | 3,114 | 4,685 | 2,602 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 294,463 | 181,506 | 186,737 | 163,568 | 277,456 | 201,283 | 266,072 | 325,182 | 249,711 | 249,669 | 240,803 | 266,958 | 443,814 | 256,453 | 323,161 |
| Group Debtors | 664,566 | 701,383 | 124,524 | 799,716 | 624,631 | 704,056 | 255,899 | 277,147 | 154,511 | 162,690 | 149,325 | 140,313 | 54,726 | 64,109 | 26,661 |
| Misc Debtors | 18,608 | 10,181 | 31,708 | 31,448 | 36,991 | 27,355 | 4,169 | 6,025 | 8,511 | 8,030 | 3,105 | 4,546 | 3,468 | 3,306 | 4,042 |
| Cash | 747,182 | 535,303 | 1,052,280 | 181,590 | 382,065 | 272,989 | 498,414 | 282,438 | 367,452 | 130,685 | 185,607 | 113,769 | 91,429 | 124,086 | 62,939 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,724,819 | 1,428,373 | 1,395,249 | 1,176,322 | 1,321,143 | 1,205,683 | 1,024,554 | 890,792 | 780,185 | 551,074 | 578,840 | 525,586 | 593,437 | 447,954 | 416,803 |
| total assets | 1,726,759 | 1,428,373 | 1,395,249 | 1,176,322 | 1,323,185 | 1,208,271 | 1,026,774 | 893,701 | 781,811 | 554,396 | 584,327 | 531,508 | 596,551 | 452,639 | 419,405 |
| 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 | 16,705 | 24,134 | 39,177 | 49,355 | 73,834 | 47,372 | 44,780 | 14,748 | 12,592 | 5,675 | 10,113 | 5,344 | 647 | 202 | 1,419 |
| Group/Directors Accounts | 273,356 | 114,295 | 295,140 | 39,742 | 125,766 | 0 | 5,930 | 14,206 | 88,628 | 762 | 26,055 | 20,397 | 98,903 | 52,672 | 37,607 |
| 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 | 84,594 | 96,339 | 65,282 | 91,020 | 130,250 | 194,131 | 161,811 | 173,263 | 132,767 | 100,229 | 121,152 | 109,770 | 134,311 | 81,361 | 81,819 |
| total current liabilities | 374,655 | 234,768 | 399,599 | 180,117 | 329,850 | 241,503 | 212,521 | 202,217 | 233,987 | 106,666 | 157,320 | 135,511 | 233,861 | 134,235 | 120,845 |
| 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 | 374,655 | 234,768 | 399,599 | 180,117 | 329,850 | 241,503 | 212,521 | 202,217 | 233,987 | 106,666 | 157,320 | 135,511 | 233,861 | 134,235 | 120,845 |
| net assets | 1,352,104 | 1,193,605 | 995,650 | 996,205 | 993,335 | 966,768 | 814,253 | 691,484 | 547,824 | 447,730 | 427,007 | 395,997 | 362,690 | 318,404 | 298,560 |
| total shareholders funds | 1,352,104 | 1,193,605 | 995,650 | 996,205 | 993,335 | 966,768 | 814,253 | 691,484 | 547,824 | 447,730 | 427,007 | 395,997 | 362,690 | 318,404 | 298,560 |
| Dec 2023 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 254,988 | 63,698 | 34,638 | 152,657 | 25,215 | 98,319 | |||||||||
| Depreciation | 84 | 0 | 0 | 2,042 | 1,200 | 1,021 | 1,176 | 1,550 | 1,696 | 2,356 | 2,479 | 1,742 | 1,571 | 1,287 | 815 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -255,398 | -36,464 | -129,518 | -35,835 | -27,814 | -34,565 | -27,970 | -5,511 | -32,688 | -1,331 | -108,371 | -5,371 | 0 | ||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 634,668 | 550,101 | -651,763 | 55,654 | 6,384 | 406,554 | -82,214 | 195,621 | -7,656 | 27,156 | -18,584 | -90,191 | 178,140 | -29,996 | 353,864 |
| Creditors | -22,472 | -15,043 | -10,178 | -24,479 | 26,462 | 2,592 | 30,032 | 2,156 | 6,917 | -4,438 | 4,769 | 4,697 | 445 | -1,217 | 1,419 |
| Accruals and Deferred Income | 19,312 | 31,057 | -25,738 | -39,230 | -63,881 | 32,320 | -11,452 | 40,496 | 32,538 | -20,923 | 11,382 | -24,541 | 52,950 | -458 | 81,819 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 615,437 | 68,224 | 105,396 | -78,888 | 49,452 | -171,492 | |||||||||
| 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 | -21,784 | -180,845 | 255,398 | -86,024 | 125,766 | -5,930 | -8,276 | -74,422 | 87,866 | -25,293 | 5,658 | -78,506 | 46,231 | 15,065 | 37,607 |
| 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 | -145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| cash flow from financing | 255,253 | -86,024 | 125,766 | -5,930 | -8,276 | -74,422 | 87,866 | -25,293 | 5,658 | -78,506 | 46,231 | 15,065 | 237,848 | ||
| cash and cash equivalents | |||||||||||||||
| cash | -305,098 | -516,977 | 870,690 | -200,475 | 109,076 | -225,425 | 215,976 | -85,014 | 236,767 | -54,922 | 71,838 | 22,340 | -32,657 | 61,147 | 62,939 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -305,098 | -516,977 | 870,690 | -200,475 | 109,076 | -225,425 | 215,976 | -85,014 | 236,767 | -54,922 | 71,838 | 22,340 | -32,657 | 61,147 | 62,939 |
shaw and company (surveyors) limited Credit Report and Business Information
Shaw And Company (surveyors) Limited Competitor Analysis
Perform a competitor analysis for shaw and company (surveyors) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in TW9 area or any other competitors across 12 key performance metrics.
shaw and company (surveyors) limited Ownership
SHAW AND COMPANY (SURVEYORS) LIMITED group structure
Shaw And Company (Surveyors) Limited has no subsidiary companies.
Ultimate parent company
FC SUN INTRESSENTER AB
#0140134
2 parents
SHAW AND COMPANY (SURVEYORS) LIMITED
03459444
shaw and company (surveyors) limited directors
Shaw And Company (Surveyors) Limited currently has 4 directors. The longest serving directors include Mr Charles Guthrie (Dec 2019) and Mr Matthew Gawne (Jan 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Charles Guthrie | 60 years | Dec 2019 | - | Director | |
| Mr Matthew Gawne | 37 years | Jan 2023 | - | Director | |
| Mr Simon Gibbs | England | 61 years | Jan 2023 | - | Director |
| Mr David Bond | 60 years | Mar 2023 | - | Director |
P&L
December 2023turnover
684.8k
-22%
operating profit
430.3k
0%
gross margin
12.1%
-87.96%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
1.4m
+0.36%
total assets
1.7m
+0.24%
cash
747.2k
-0.29%
net assets
Total assets minus all liabilities
shaw and company (surveyors) limited company details
company number
03459444
Type
Private limited with Share Capital
industry
68320 - Management of real estate on a fee or contract basis
incorporation date
November 1997
age
27
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
tecton services limited (August 2006)
prp asset management limited (November 2002)
See moreaccountant
-
auditor
-
address
9-11 the quadrant, richmond, surrey, TW9 1BP
Bank
BANK OF SCOTLAND
Legal Advisor
-
shaw and company (surveyors) 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 3 charges/mortgages relating to shaw and company (surveyors) limited. Currently there are 0 open charges and 3 have been satisfied in the past.
shaw and company (surveyors) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
