crosswater limited

crosswater limited Company Information

Share CROSSWATER LIMITED
Live 
MatureLargeHealthy

Company Number

03619276

Industry

Wholesale of hardware, plumbing and heating equipment and supplies

 

Directors

David Hance

David Button

View All

Shareholders

bathroom brands holdings uk limited

Group Structure

View All

Contact

Registered Address

lake view house rennie drive, dartford, kent, DA1 5FU

crosswater limited Estimated Valuation

£112.4m

Pomanda estimates the enterprise value of CROSSWATER LIMITED at £112.4m based on a Turnover of £91m and 1.24x industry multiple (adjusted for size and gross margin).

crosswater limited Estimated Valuation

£191.4m

Pomanda estimates the enterprise value of CROSSWATER LIMITED at £191.4m based on an EBITDA of £18.4m and a 10.41x industry multiple (adjusted for size and gross margin).

crosswater limited Estimated Valuation

£149.9m

Pomanda estimates the enterprise value of CROSSWATER LIMITED at £149.9m based on Net Assets of £72.4m and 2.07x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Crosswater Limited Overview

Crosswater Limited is a live company located in kent, DA1 5FU with a Companies House number of 03619276. It operates in the wholesale of hardware, plumbing and heating equipment and supplies sector, SIC Code 46740. Founded in August 1998, it's largest shareholder is bathroom brands holdings uk limited with a 100% stake. Crosswater Limited is a mature, large sized company, Pomanda has estimated its turnover at £91m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Crosswater Limited Health Check

Pomanda's financial health check has awarded Crosswater Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 1 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

4 Regular

positive_score

1 Weak

size

Size

annual sales of £91m, make it larger than the average company (£19.5m)

£91m - Crosswater Limited

£19.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (7.3%)

10% - Crosswater Limited

7.3% - Industry AVG

production

Production

with a gross margin of 47.7%, this company has a lower cost of product (27.8%)

47.7% - Crosswater Limited

27.8% - Industry AVG

profitability

Profitability

an operating margin of 16.3% make it more profitable than the average company (5.7%)

16.3% - Crosswater Limited

5.7% - Industry AVG

employees

Employees

with 256 employees, this is above the industry average (64)

256 - Crosswater Limited

64 - Industry AVG

paystructure

Pay Structure

on an average salary of £42.7k, the company has an equivalent pay structure (£42.5k)

£42.7k - Crosswater Limited

£42.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £355.5k, this is equally as efficient (£338.4k)

£355.5k - Crosswater Limited

£338.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 56 days, this is near the average (52 days)

56 days - Crosswater Limited

52 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 43 days, this is close to average (44 days)

43 days - Crosswater Limited

44 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 117 days, this is more than average (91 days)

117 days - Crosswater Limited

91 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 25 weeks, this is more cash available to meet short term requirements (15 weeks)

25 weeks - Crosswater Limited

15 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 22%, this is a lower level of debt than the average (49%)

22% - Crosswater Limited

49% - Industry AVG

CROSSWATER LIMITED financials

EXPORTms excel logo

Crosswater Limited's latest turnover from December 2023 is £91 million and the company has net assets of £72.4 million. According to their latest financial statements, Crosswater Limited has 256 employees and maintains cash reserves of £9.8 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Jul 2011Jul 2010Jul 2009
Turnover91,005,00096,677,00092,784,00069,239,00074,788,00078,811,00079,855,00068,545,00051,744,00051,579,00047,842,00038,641,00014,951,00032,945,00033,750,00023,648,000
Other Income Or Grants0000000000000000
Cost Of Sales47,620,00054,877,00055,827,00041,543,00044,772,00048,466,00049,045,00041,692,00031,693,00033,531,00031,077,00024,641,0009,229,00020,694,00021,385,00014,606,000
Gross Profit43,385,00041,800,00036,957,00027,696,00030,016,00030,345,00030,810,00026,853,00020,051,00018,048,00016,765,00014,000,0005,722,00012,251,00012,365,0009,042,000
Admin Expenses28,516,00028,157,00022,774,00020,148,00025,633,00022,806,00026,026,00017,397,00014,757,00014,149,00013,027,00010,069,0003,746,0008,451,0008,165,0005,367,000
Operating Profit14,869,00013,643,00014,183,0007,548,0004,383,0007,539,0004,784,0009,456,0005,294,0003,899,0003,738,0003,931,0001,976,0003,800,0004,200,0003,675,000
Interest Payable495,000414,000237,000270,000901,000203,00088,00082,00098,00051,00011,00014,00011,00087,00057,00076,000
Interest Receivable51,0000101,000000000004,0000001,000
Pre-Tax Profit14,425,00013,229,00014,047,0007,278,0003,482,0007,336,0004,029,00011,056,0005,196,0003,848,0003,727,0003,921,0001,965,0003,713,0004,143,0003,600,000
Tax-2,205,000-2,116,000-1,806,000-195,00028,000-950,000-684,000-1,642,000-789,000-768,000-749,000-748,000-413,000-1,075,000-1,066,000-983,000
Profit After Tax12,220,00011,113,00012,241,0007,083,0003,510,0006,386,0003,345,0009,414,0004,407,0003,080,0002,978,0003,173,0001,552,0002,638,0003,077,0002,617,000
Dividends Paid000000006,000,00001,268,0001,835,000116,0006,500,0000600,000
Retained Profit12,220,00011,113,00012,241,0007,083,0003,510,0006,386,0003,345,0009,414,000-1,593,0001,880,0001,710,0001,338,0001,436,000-3,862,0003,077,0002,017,000
Employee Costs10,925,00010,221,0009,174,0007,689,0007,970,0007,917,0007,342,0007,154,0006,433,0005,683,0004,695,0003,970,0001,409,0003,145,0002,970,0001,733,000
Number Of Employees25622121122323921520318817215313812811312411453
EBITDA*18,377,00018,855,00019,209,00012,919,00010,491,00013,057,0009,373,00012,641,0006,527,0004,371,0004,997,0004,235,0002,083,0004,055,0004,429,0003,813,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Jul 2011Jul 2010Jul 2009
Tangible Assets3,817,0004,105,0003,858,0003,928,0005,067,0005,696,0005,651,0004,953,0004,718,0004,779,000626,0001,659,0001,646,0001,685,0001,820,0001,680,000
Intangible Assets99,0001,084,0004,040,0006,995,0009,951,00013,608,00016,741,00019,867,000214,000747,0001,387,00000000
Investments & Other0107,00000000000000000
Debtors (Due After 1 year)0087,00089,000106,00000000000000
Total Fixed Assets3,916,0005,296,0007,811,00010,834,00014,912,00019,304,00022,392,00024,820,0004,932,0005,526,0002,013,0001,659,0001,646,0001,685,0001,820,0001,680,000
Stock & work in progress15,352,00019,769,00020,638,00015,810,00013,393,00012,942,00010,619,00010,371,0007,928,0006,177,0006,436,0006,579,0004,590,0004,027,0004,869,0002,890,000
Trade Debtors14,048,00013,119,00012,403,00010,571,0009,244,0008,918,0009,048,0007,964,0007,872,0007,069,0007,394,0006,184,0005,171,0005,901,0004,898,0003,377,000
Group Debtors47,943,00033,461,00031,345,00023,433,00014,211,00017,629,00024,229,00010,975,00086,0001,852,000586,000590,000417,00094,0002,846,0001,057,000
Misc Debtors1,712,0001,697,0001,005,0001,142,000892,000920,000954,000736,000748,000300,0001,557,000947,000811,000876,000983,000874,000
Cash9,818,0007,699,0004,924,0006,824,0004,184,0007,397,0005,491,0004,953,0001,950,000748,000687,0006,0001,276,00001,057,0000
misc current assets00198,000002,464,00001,682,00000000000
total current assets88,873,00075,745,00070,537,00058,565,00042,137,00050,270,00050,341,00036,681,00018,584,00016,146,00016,660,00014,306,00012,265,00010,898,00014,653,0008,198,000
total assets92,789,00081,041,00078,348,00069,399,00057,049,00069,574,00072,733,00061,501,00023,516,00021,672,00018,673,00015,965,00013,911,00012,583,00016,473,0009,878,000
Bank overdraft00000000001,826,000283,0000475,0000261,000
Bank loan005,913,000000334,00000001,263,0000000
Trade Creditors 5,683,0005,425,0005,139,0005,675,0003,943,0004,071,0006,703,0002,441,0002,104,0001,822,0002,079,0002,018,0003,770,0003,869,0003,768,0003,551,000
Group/Directors Accounts4,080,0004,604,000000000003,288,0003,512,0002,202,0002,045,0001,705,0000
other short term finances665,00032,0000988,0001,421,0000667,000001,591,000000000
hp & lease commitments510,000523,000291,000222,000230,000409,000587,000714,000433,000315,000065,000252,000241,000199,000205,000
other current liabilities8,806,0008,500,00016,791,00014,849,00015,036,00028,239,00037,040,00039,420,00011,739,0007,078,0003,936,0002,990,0003,128,0002,721,0003,441,0001,377,000
total current liabilities19,744,00019,084,00028,134,00021,734,00020,630,00032,719,00045,331,00042,575,00014,276,00010,806,00011,129,00010,131,0009,352,0009,351,0009,113,0005,394,000
loans091,000622,00021,924,00013,240,00012,604,00011,522,0002,594,0002,606,0002,884,000000000
hp & lease commitments636,000786,000311,00093,000174,000113,000458,0001,297,0001,303,0001,442,0000063,000172,000438,000639,000
Accruals and Deferred Income0000000000000000
other liabilities00000959,000922,000000000000
provisions00000308,000258,000768,000212,0000000000
total long term liabilities636,000877,000311,00010,962,0006,620,0007,415,0006,812,0001,681,0001,409,0001,442,0000063,000172,000438,000639,000
total liabilities20,380,00019,961,00028,445,00032,696,00027,250,00040,134,00052,143,00044,256,00015,685,00012,248,00011,129,00010,131,0009,415,0009,523,0009,551,0006,033,000
net assets72,409,00061,080,00049,903,00036,703,00029,799,00029,440,00020,590,00017,245,0007,831,0009,424,0007,544,0005,834,0004,496,0003,060,0006,922,0003,845,000
total shareholders funds72,409,00061,080,00049,903,00036,703,00029,799,00029,440,00020,590,00017,245,0007,831,0009,424,0007,544,0005,834,0004,496,0003,060,0006,922,0003,845,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Jul 2011Jul 2010Jul 2009
Operating Activities
Operating Profit14,869,00013,643,00014,183,0007,548,0004,383,0007,539,0004,784,0009,456,0005,294,0003,899,0003,738,0003,931,0001,976,0003,800,0004,200,0003,675,000
Depreciation2,523,0002,256,0002,071,0002,415,0002,989,0002,385,0001,463,000905,000700,000472,0001,046,000304,000107,000255,000229,000138,000
Amortisation985,0002,956,0002,955,0002,956,0003,119,0003,133,0003,126,0002,280,000533,0000213,00000000
Tax-2,205,000-2,116,000-1,806,000-195,00028,000-950,000-684,000-1,642,000-789,000-768,000-749,000-748,000-413,000-1,075,000-1,066,000-983,000
Stock-4,417,000-869,0004,828,0002,417,000451,0002,323,000248,0002,443,0001,751,000-259,000-143,0001,989,000-279,000-842,0001,979,0002,890,000
Debtors15,426,0003,437,0009,605,00010,782,000-3,014,000-6,764,00014,556,00010,969,000-515,000-316,0001,816,0001,322,000-2,328,000-1,856,0003,419,0005,308,000
Creditors258,000286,000-536,0001,732,000-128,000-2,632,0004,262,000337,000282,000-257,00061,000-1,752,0002,000101,000217,0003,551,000
Accruals and Deferred Income306,000-8,291,0001,942,000-187,000-13,203,000-8,801,000-2,380,00027,681,0004,661,0003,142,000946,000-138,000-313,000-720,0002,064,0001,377,000
Deferred Taxes & Provisions0000-308,00050,000-510,000556,000212,0000000000
Cash flow from operations5,727,0006,166,0004,376,0001,070,000-557,0005,165,000-4,743,00026,161,0009,657,0007,063,0003,582,000-1,714,0003,966,0005,059,000246,000-440,000
Investing Activities
capital expenditure-2,235,000-2,503,000-2,001,000-1,276,000-1,822,000-2,430,000-2,161,000-23,073,000-639,000-3,985,000-1,613,000-317,00067,000-120,000-369,000-1,818,000
Change in Investments-107,000107,00000000000000000
cash flow from investments-2,128,000-2,610,000-2,001,000-1,276,000-1,822,000-2,430,000-2,161,000-23,073,000-639,000-3,985,000-1,613,000-317,00067,000-120,000-369,000-1,818,000
Financing Activities
Bank loans0-5,913,0005,913,00000-334,000334,000000-1,263,0001,263,0000000
Group/Directors Accounts-524,0004,604,0000000000-3,288,000-224,0001,310,000497,000340,0001,705,0000
Other Short Term Loans 633,00032,000-988,000-433,0001,421,000-667,000667,0000-1,591,0001,591,000000000
Long term loans-91,000-531,000-21,302,0008,684,000636,0001,082,0008,928,000-12,000-278,0002,884,000000000
Hire Purchase and Lease Commitments-163,000707,000287,000-89,000-118,000-523,000-966,000275,000-21,0001,757,000-65,000-250,000-322,000-224,000-207,000844,000
other long term liabilities0000-959,00037,000922,000000000000
share issue-891,00064,000959,000-179,000-3,151,0002,464,000000000-3,862,000001,828,000
interest-444,000-414,000-136,000-270,000-901,000-203,000-88,000-82,000-98,000-51,000-11,000-10,000-11,000-87,000-57,000-75,000
cash flow from financing-1,480,000-1,451,000-15,267,0007,713,000-3,072,0001,856,0009,797,000181,000-1,988,0002,893,000-1,563,0002,313,000-3,698,00029,0001,441,0002,597,000
cash and cash equivalents
cash2,119,0002,775,000-1,900,0002,640,000-3,213,0001,906,000538,0003,003,0001,202,00061,000681,000-1,270,000219,000-1,057,0001,057,0000
overdraft000000000-1,826,0001,543,000283,0000475,000-261,000261,000
change in cash2,119,0002,775,000-1,900,0002,640,000-3,213,0001,906,000538,0003,003,0001,202,0001,887,000-862,000-1,553,000219,000-1,532,0001,318,000-261,000

crosswater 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 crosswater limited. Get real-time insights into crosswater 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

Crosswater Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for crosswater limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other large companies, companies in DA1 area or any other competitors across 12 key performance metrics.

crosswater limited Ownership

CROSSWATER LIMITED group structure

Crosswater Limited has 1 subsidiary company.

Ultimate parent company

2 parents

CROSSWATER LIMITED

03619276

1 subsidiary

CROSSWATER LIMITED Shareholders

bathroom brands holdings uk limited 100%

crosswater limited directors

Crosswater Limited currently has 3 directors. The longest serving directors include Mr David Hance (Aug 1998) and Mr David Button (Aug 2016).

officercountryagestartendrole
Mr David HanceEngland59 years Aug 1998- Director
Mr David ButtonUnited Kingdom58 years Aug 2016- Director
Mr Alan DaveyUnited Kingdom55 years Mar 2019- Director

P&L

December 2023

turnover

91m

-6%

operating profit

14.9m

+9%

gross margin

47.7%

+10.26%

turnover

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

Balance Sheet

December 2023

net assets

72.4m

+0.19%

total assets

92.8m

+0.14%

cash

9.8m

+0.28%

net assets

Total assets minus all liabilities

crosswater limited company details

company number

03619276

Type

Private limited with Share Capital

industry

46740 - Wholesale of hardware, plumbing and heating equipment and supplies

incorporation date

August 1998

age

26

incorporated

UK

ultimate parent company

accounts

Full Accounts

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

GRANT THORNTON UK LLP

address

lake view house rennie drive, dartford, kent, DA1 5FU

Bank

-

Legal Advisor

-

crosswater 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 14 charges/mortgages relating to crosswater limited. Currently there are 6 open charges and 8 have been satisfied in the past.

charges

crosswater limited Companies House Filings - See Documents

datedescriptionview/download