Crapper & Sons Landfill Limited

POWER SEARCH PRICING

SOLUTIONS

crapper & sons landfill limited Company Information

Company Number

03707005

Next Accounts

Jul 2025

Directors

Richard Crapper

Howard Crapper

View All

Shareholders

crapper & sons holdings limited

Group Structure

View All

Industry

Treatment and disposal of non-hazardous waste

Registered Address

park grounds brinkworth road, wootton bassett, swindon, wiltshire, SN4 8DW

Website

www.crapperandsons.co.uk

crapper & sons landfill limited Estimated Valuation

£25.2m

Pomanda estimates the enterprise value of CRAPPER & SONS LANDFILL LIMITED at £25.2m based on Net Assets of £9.9m and 2.55x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Crapper & Sons Landfill Limited is a live company located in swindon, SN4 8DW with a Companies House number of 03707005. It operates in the treatment and disposal of non-hazardous waste sector, SIC Code 38210. Founded in February 1999, it's largest shareholder is crapper & sons holdings limited with a 100% stake. Crapper & Sons Landfill Limited is a mature, mid sized company, Pomanda has estimated its turnover at £17.6m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Crapper & Sons Landfill Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

3 Regular

5 Weak

Size

annual sales of £17.6m, make it larger than the average company (£14.7m)

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (7.5%)

EXPORT

Crapper & Sons Landfill Limited's latest turnover from October 2023 is £17.6 million and the company has net assets of £9.9 million. According to their latest financial statements, Crapper & Sons Landfill Limited has 59 employees and maintains cash reserves of £955.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	17,618,464	19,696,197	16,547,744	14,552,083	15,522,635	14,979,920	11,853,759	11,466,418	28,743,175	25,025,751	25,111,913	13,167,885	10,682,549	8,361,368
Other Income Or Grants
Cost Of Sales	14,386,499	16,853,567	12,466,117	11,092,157	12,266,739	11,813,802	9,307,198	8,931,855	23,164,273	20,579,085	20,434,079	10,495,547	8,382,832	6,564,998
Gross Profit	3,231,965	2,842,630	4,081,627	3,459,926	3,255,897	3,166,118	2,546,560	2,534,563	5,578,902	4,446,666	4,677,834	2,672,339	2,299,717	1,796,371
Admin Expenses	2,459,435	2,061,997	1,414,859	2,024,729	1,551,696	1,506,771	1,123,976	1,802,722	4,471,881	4,153,482	4,526,129	2,700,203	2,005,487	1,745,234	-778,663
Operating Profit	772,530	780,633	2,666,768	1,435,197	1,704,201	1,659,347	1,422,584	731,841	1,107,021	293,184	151,705	-27,864	294,230	51,137	778,663
Interest Payable	372,800	219,870	160,515	119,851	85,078	28,125	30,185	16,953	10,281	15,187	18,186	21,077	15,960	8,212	3,893
Interest Receivable	39,773	7,481	1,782	179	1,430	5,361	2,125	1,735	3,571	3,777	3,658	2,541	1,829	656	268
Pre-Tax Profit	439,503	568,244	2,508,035	1,315,525	1,620,553	1,636,583	1,394,525	716,623	1,100,311	281,773	137,177	-46,400	280,099	43,581	775,038
Tax	-189,836	-59,947	-718,943	-249,950	-307,905	-310,951	-264,960	-143,324	-220,062	-59,172	-31,551		-72,826	-12,203	-217,010
Profit After Tax	249,667	508,297	1,789,092	1,065,575	1,312,648	1,325,632	1,129,565	573,298	880,249	222,601	105,626	-46,400	207,273	31,378	558,027
Dividends Paid
Retained Profit	249,667	508,297	1,789,092	1,065,575	1,312,648	1,325,632	1,129,565	573,298	880,249	222,601	105,626	-46,400	207,273	31,378	558,027
Employee Costs	3,073,640	3,072,763	2,121,570	1,380,477	1,408,713	1,415,487	1,194,121	984,948	3,649,333	2,948,167	2,626,149	1,632,580	1,498,269	1,056,000
Number Of Employees	59	70	45	37	40	41	38	31	119	98	89	56	53	38
EBITDA*	2,227,448	1,582,562	3,156,803	1,773,536	2,103,181	1,659,347	1,712,844	1,011,058	1,346,852	462,150	298,518	89,674	401,599	157,878	883,818

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	13,287,949	12,261,545	12,464,539	9,186,377	9,020,476	6,873,061	3,518,957	2,961,378	2,761,124	2,376,400	2,001,538	2,040,288	2,074,908	1,708,797	1,762,682
Intangible Assets
Investments & Other	251	251	251	102	102	102	102
Debtors (Due After 1 year)	1,054,063	1,054,243	1,013,492	1,013,635	1,013,720	697,834
Total Fixed Assets	14,342,263	13,316,039	13,478,282	10,200,114	10,034,298	7,570,997	3,519,059	2,961,378	2,761,124	2,376,400	2,001,538	2,040,288	2,074,908	1,708,797	1,762,682
Stock & work in progress	36,900	25,840	32,400	42,000	51,350	41,000	16,350	16,500
Trade Debtors	4,570,049	3,817,804	3,473,663	3,125,680	3,048,659	2,921,582	2,705,023	2,600,064	3,173,989	2,451,333	1,836,640	1,132,188	881,974	591,467	486,899
Group Debtors
Misc Debtors	1,177,892	1,013,931	1,104,968	860,989	1,106,836	392,420	3,227,013	1,486,336
Cash	955,907	231,232	104,348	153,101	204,776	176,656	1,252,864	447,412	940,598	487,760	1,022,877	440,317	576,173	155,276	107,130
misc current assets
total current assets	6,740,748	5,088,807	4,715,379	4,181,770	4,411,621	3,531,658	7,201,250	4,550,312	4,114,587	2,939,093	2,859,517	1,572,505	1,458,147	746,743	594,029
total assets	21,083,011	18,404,846	18,193,661	14,381,884	14,445,919	11,102,655	10,720,309	7,511,690	6,875,711	5,315,493	4,861,055	3,612,793	3,533,055	2,455,540	2,356,711
Bank overdraft			680,147	680,139	666,667	250,000	250,000	424,242
Bank loan	500,000	340,074
Trade Creditors	1,062,017	1,209,961	973,621	677,946	794,269	927,734	827,919	564,626	3,804,656	3,140,735	3,168,787	2,010,754	1,908,624	1,507,848	1,461,368
Group/Directors Accounts			32,662				102
other short term finances			47,918
hp & lease commitments	910,976	1,000,427	764,935	246,139	314,002	301,436	357,355	273,338
other current liabilities	4,006,459	2,641,808	2,180,693	3,326,167	3,574,584	3,921,856	4,297,302	2,739,926
total current liabilities	6,479,452	5,192,270	4,679,976	4,930,391	5,349,522	5,401,026	5,732,678	4,002,132	3,804,656	3,140,735	3,168,787	2,010,754	1,908,624	1,507,848	1,461,368
loans	1,791,667		340,074	1,020,229	1,562,500	41,667	291,667		118,262	198,069	269,217	290,349	358,189	132,901	119,789
hp & lease commitments	1,452,528	2,323,839	2,819,850	520,507	595,290	320,163	494,170	496,271
Accruals and Deferred Income
other liabilities				47,918	168,157				766,905	744,933	476,663	466,528	386,663	152,475	147,193
provisions	1,445,836	1,224,876	1,198,197	496,367	469,553	351,550	539,177	480,235	226,134	152,251	89,484	93,884	81,901	71,911	69,334
total long term liabilities	4,690,031	3,548,715	4,358,121	2,085,021	2,795,500	713,380	1,325,014	976,506	1,111,301	1,095,253	835,364	850,761	826,753	357,287	336,316
total liabilities	11,169,483	8,740,985	9,038,097	7,015,412	8,145,022	6,114,406	7,057,692	4,978,638	4,915,957	4,235,988	4,004,151	2,861,515	2,735,377	1,865,135	1,797,684
net assets	9,913,528	9,663,861	9,155,564	7,366,472	6,300,897	4,988,249	3,662,617	2,533,052	1,959,754	1,079,505	856,904	751,278	797,678	590,405	559,027
total shareholders funds	9,913,528	9,663,861	9,155,564	7,366,472	6,300,897	4,988,249	3,662,617	2,533,052	1,959,754	1,079,505	856,904	751,278	797,678	590,405	559,027

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	772,530	780,633	2,666,768	1,435,197	1,704,201	1,659,347	1,422,584	731,841	1,107,021	293,184	151,705	-27,864	294,230	51,137	778,663
Depreciation	1,454,918	801,929	490,035	338,339	398,980		290,260	279,217	239,831	168,966	146,813	117,538	107,369	106,741	105,155
Amortisation
Tax	-189,836	-59,947	-718,943	-249,950	-307,905	-310,951	-264,960	-143,324	-220,062	-59,172	-31,551		-72,826	-12,203	-217,010
Stock	11,060	-6,560	-9,600	-9,350	10,350	24,650	-150	16,500
Debtors	916,026	293,855	591,819	-168,911	1,157,379	-1,920,200	1,845,636	912,411	722,656	614,693	704,452	250,214	290,507	104,568	486,899
Creditors	-147,944	236,340	295,675	-116,323	-133,465	99,815	263,293	-3,240,030	663,921	-28,052	1,158,033	102,130	400,776	46,480	1,461,368
Accruals and Deferred Income	1,364,651	461,115	-1,145,474	-248,417	-347,272	-375,446	1,557,376	2,739,926
Deferred Taxes & Provisions	220,960	26,679	701,830	26,814	118,003	-187,627	58,942	254,101	73,883	62,767	-4,400	11,983	9,990	2,577	69,334
Cash flow from operations	2,548,193	1,959,454	1,707,672	1,363,921	264,813	2,780,688	1,482,009	-307,180	1,141,938	-177,000	716,148	-46,427	449,032	90,164	1,710,611
Investing Activities
capital expenditure				-504,240	-2,546,395	-3,354,104	-847,839	-479,471	-624,555	-543,828	-108,063	-82,918	-473,480	-52,856	-1,867,837
Change in Investments			149				102
cash flow from investments			-149	-504,240	-2,546,395	-3,354,104	-847,941	-479,471	-624,555	-543,828	-108,063	-82,918	-473,480	-52,856	-1,867,837
Financing Activities
Bank loans	159,926	340,074
Group/Directors Accounts		-32,662	32,662			-102	102
Other Short Term Loans		-47,918	47,918
Long term loans	1,791,667	-340,074	-680,155	-542,271	1,520,833	-250,000	291,667	-118,262	-79,807	-71,148	-21,132	-67,840	225,288	13,112	119,789
Hire Purchase and Lease Commitments	-960,762	-260,519	2,818,139	-142,646	287,693	-229,926	81,916	769,609
other long term liabilities			-47,918	-120,239	168,157			-766,905	21,972	268,270	10,135	79,865	234,188	5,282	147,193
share issue															1,000
interest	-333,027	-212,389	-158,733	-119,672	-83,648	-22,764	-28,060	-15,218	-6,710	-11,410	-14,528	-18,536	-14,131	-7,556	-3,625
cash flow from financing	657,804	-553,488	2,011,913	-924,828	1,893,035	-502,792	345,625	-130,776	-64,545	185,712	-25,525	-6,511	445,345	10,838	264,357
cash and cash equivalents
cash	724,675	126,884	-48,753	-51,675	28,120	-1,076,208	805,452	-493,186	452,838	-535,117	582,560	-135,856	420,897	48,146	107,130
overdraft		-680,147	8	13,472	416,667		-174,242	424,242
change in cash	724,675	807,031	-48,761	-65,147	-388,547	-1,076,208	979,694	-917,428	452,838	-535,117	582,560	-135,856	420,897	48,146	107,130

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for crapper & sons landfill limited. Get real-time insights into crapper & sons landfill 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 crapper & sons landfill limited by selecting its closest rivals, whether from the WATER SUPPLY; SEWERAGE, WASTE MANAGEMENT AND REMEDIATION ACTIVITIES sector, other mid companies, companies in SN4 area or any other competitors across 12 key performance metrics.

CRAPPER & SONS LANDFILL LIMITED group structure

Crapper & Sons Landfill Limited has 4 subsidiary companies.

Ultimate parent company

CRAPPER & SONS HOLDINGS LIMITED

15642681

1 parent

CRAPPER & SONS LANDFILL LIMITED

03707005

4 subsidiaries

NEEDHAMS BUILDING CONTRACTORS (SWINDON) LTD

10595317

CRAPPERS BIOMASS LTD

08837466

PARK GROUNDS FARM LTD

07464786

PARK GROUNDS HOLDINGS LIMITED

14106807

CRAPPER & SONS LANDFILL LIMITED Shareholders

crapper & sons holdings limited

100%

Crapper & Sons Landfill Limited currently has 7 directors. The longest serving directors include Mr Richard Crapper (Jan 2000) and Mr Howard Crapper (Jan 2010).

officer	country	age	start	end	role
Mr Richard Crapper	United Kingdom	53 years	Jan 2000	-	Director
Mr Howard Crapper	United Kingdom	74 years	Jan 2010	-	Director
Mr Roger Crapper	England	82 years	Jan 2011	-	Director
Mr Lawrence Crapper	England	80 years	Jan 2011	-	Director
Mrs Jane Bowden	England	56 years	Nov 2013	-	Director
Mr Nicholas Ash	England	56 years	Mar 2018	-	Director
Mr Paul Papworth-Smith	England	65 years	Jul 2019	-	Director

P&L

October 2023

turnover

17.6m

-11%

operating profit

772.5k

-1%

gross margin

18.4%

+27.1%

turnover

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

Balance Sheet

October 2023

net assets

9.9m

+0.03%

total assets

21.1m

+0.15%

cash

955.9k

+3.13%

net assets

Total assets minus all liabilities

Similar Companies

llamau limited

3.5

stirling moss limited

st. james's place charitable foundation

flofuel ltd

3.5

g. p. developments (ascot) limited

1.5

company number

03707005

Type

Private limited with Share Capital

industry

38210 - Treatment and disposal of non-hazardous waste

incorporation date

February 1999

ultimate parent company

CRAPPER & SONS HOLDINGS LIMITED

previous names

yeta limited (August 2001)

address

park grounds brinkworth road, wootton bassett, swindon, wiltshire, SN4 8DW

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 5 charges/mortgages relating to crapper & sons landfill limited. Currently there are 2 open charges and 3 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 CRAPPER & SONS LANDFILL LIMITED. This can take several minutes, an email will notify you when this has completed.

crapper & sons landfill limited Company Information

crapper & sons landfill limited Estimated Valuation

crapper & sons landfill limited Estimated Valuation

crapper & sons landfill limited Estimated Valuation

Crapper & Sons Landfill Limited Overview

Crapper & Sons Landfill Limited Health Check

CRAPPER & SONS LANDFILL LIMITED financials

crapper & sons landfill limited Credit Report and Business Information

Crapper & Sons Landfill Limited Competitor Analysis

crapper & sons landfill limited Ownership

crapper & sons landfill limited directors

crapper & sons landfill limited company details

crapper & sons landfill limited Charges & Mortgages

crapper & sons landfill limited Capital Raised & Share Issues BETA

crapper & sons landfill limited Companies House Filings - See Documents