cooper & stollbrand limited
cooper & stollbrand limited Company Information
Company Number
03753212
Next Accounts
Jul 2025
Shareholders
private white limited
Group Structure
View All
Industry
Manufacture of men's outerwear, other than leather clothes and workwear
+1Registered Address
cottenham house, 1 cottenham lane, salford, M3 7LJ
Website
www.cooperstollbrand.co.ukcooper & stollbrand limited Estimated Valuation
Pomanda estimates the enterprise value of COOPER & STOLLBRAND LIMITED at £5.3m based on a Turnover of £9m and 0.59x industry multiple (adjusted for size and gross margin).
cooper & stollbrand limited Estimated Valuation
Pomanda estimates the enterprise value of COOPER & STOLLBRAND LIMITED at £2.8m based on an EBITDA of £596.4k and a 4.69x industry multiple (adjusted for size and gross margin).
cooper & stollbrand limited Estimated Valuation
Pomanda estimates the enterprise value of COOPER & STOLLBRAND LIMITED at £0 based on Net Assets of £-1.4m and 2.81x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Cooper & Stollbrand Limited Overview
Cooper & Stollbrand Limited is a live company located in salford, M3 7LJ with a Companies House number of 03753212. It operates in the manufacture of other men's outerwear sector, SIC Code 14131. Founded in April 1999, it's largest shareholder is private white limited with a 100% stake. Cooper & Stollbrand Limited is a mature, mid sized company, Pomanda has estimated its turnover at £9m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Cooper & Stollbrand Limited Health Check
Pomanda's financial health check has awarded Cooper & Stollbrand Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
4 Weak
Size
annual sales of £9m, make it in line with the average company (£9.6m)
- Cooper & Stollbrand Limited
£9.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 38%, show it is growing at a faster rate (14%)
- Cooper & Stollbrand Limited
14% - Industry AVG
Production
with a gross margin of 25.5%, this company has a comparable cost of product (25.5%)
- Cooper & Stollbrand Limited
25.5% - Industry AVG
Profitability
an operating margin of 6.2% make it more profitable than the average company (2.9%)
- Cooper & Stollbrand Limited
2.9% - Industry AVG
Employees
with 68 employees, this is above the industry average (45)
68 - Cooper & Stollbrand Limited
45 - Industry AVG
Pay Structure
on an average salary of £36.6k, the company has an equivalent pay structure (£36.6k)
- Cooper & Stollbrand Limited
£36.6k - Industry AVG
Efficiency
resulting in sales per employee of £131.7k, this is less efficient (£287k)
- Cooper & Stollbrand Limited
£287k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Cooper & Stollbrand Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (42 days)
- Cooper & Stollbrand Limited
42 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Cooper & Stollbrand Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (23 weeks)
1 weeks - Cooper & Stollbrand Limited
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 787.6%, this is a higher level of debt than the average (49.3%)
787.6% - Cooper & Stollbrand Limited
49.3% - Industry AVG
COOPER & STOLLBRAND LIMITED financials
Cooper & Stollbrand Limited's latest turnover from October 2023 is estimated at £9 million and the company has net assets of -£1.4 million. According to their latest financial statements, Cooper & Stollbrand Limited has 68 employees and maintains cash reserves of £57.6 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 | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 68 | 69 | 57 | 46 | 48 | 47 | 60 | 60 | |||||||
| EBITDA* |
* 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 | 72,742 | 97,662 | 114,192 | 142,285 | 170,609 | 186,723 | 216,671 | 242,084 | 271,103 | 292,700 | 24,114 | 27,051 | 10,903 | 13,586 | 16,965 |
| Intangible Assets | 69,116 | 80,554 | 93,856 | 110,419 | 128,410 | 151,070 | 177,729 | 209,094 | 245,993 | 289,403 | 340,474 | 400,557 | 471,244 | 89,274 | 111,592 |
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 141,858 | 178,216 | 208,048 | 252,704 | 299,019 | 337,793 | 394,400 | 451,178 | 517,096 | 582,103 | 364,588 | 427,608 | 482,147 | 102,860 | 128,557 |
| Stock & work in progress | 53,697 | 98,980 | 198,980 | 157,876 | 69,458 | 96,247 | 503,122 | 385,147 | 604,346 | 722,596 | 656,110 | 720,150 | 921,210 | 613,516 | |
| Trade Debtors | 6,759 | 5,077 | 86,724 | 160,206 | 65,258 | 435,338 | 100,452 | 495,388 | 753,896 | 634,855 | 206,384 | ||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 8,693 | 13,827 | 16,765 | 16,909 | 24,741 | 27,337 | 21,140 | ||||||||
| Cash | 57,568 | 63,169 | 33,603 | 6,573 | 22,719 | 1,078 | 7,791 | 10,943 | 29,254 | 160,230 | 87,261 | 69 | 5,722 | 86,528 | |
| misc current assets | |||||||||||||||
| total current assets | 66,261 | 130,693 | 149,348 | 222,462 | 212,095 | 197,660 | 218,099 | 695,411 | 479,659 | 1,039,684 | 983,278 | 1,238,759 | 1,474,115 | 1,561,787 | 906,428 |
| total assets | 208,119 | 308,909 | 357,396 | 475,166 | 511,114 | 535,453 | 612,499 | 1,146,589 | 996,755 | 1,621,787 | 1,347,866 | 1,666,367 | 1,956,262 | 1,664,647 | 1,034,985 |
| Bank overdraft | 64 | ||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 30,326 | 38,062 | 30,666 | 38,359 | 60,280 | 71,819 | 72,208 | 159,556 | 605,832 | 819,800 | 543,187 | 790,814 | 1,140,716 | 812,434 | 641,533 |
| Group/Directors Accounts | 1,316,927 | 1,630,958 | 1,920,444 | 1,040,952 | 905,245 | 1,376,202 | |||||||||
| other short term finances | 1,549,539 | ||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 291,871 | 491,717 | 510,992 | 372,677 | 143,122 | 73,641 | 860,727 | ||||||||
| total current liabilities | 1,639,124 | 2,160,737 | 2,462,102 | 1,451,988 | 1,108,647 | 1,686,704 | 1,522,051 | 1,020,347 | 605,832 | 819,800 | 543,187 | 790,814 | 1,140,716 | 812,434 | 641,533 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 727,026 | 657,026 | 664,026 | 683,900 | 685,000 | 645,000 | 490,000 | ||||||||
| provisions | |||||||||||||||
| total long term liabilities | 727,026 | 657,026 | 664,026 | 683,900 | 685,000 | 645,000 | 490,000 | ||||||||
| total liabilities | 1,639,124 | 2,160,737 | 2,462,102 | 1,451,988 | 1,108,647 | 1,686,704 | 1,522,051 | 1,747,373 | 1,262,858 | 1,483,826 | 1,227,087 | 1,475,814 | 1,785,716 | 1,302,434 | 641,533 |
| net assets | -1,431,005 | -1,851,828 | -2,104,706 | -976,822 | -597,533 | -1,151,251 | -909,552 | -600,784 | -266,103 | 137,961 | 120,779 | 190,553 | 170,546 | 362,213 | 393,452 |
| total shareholders funds | -1,431,005 | -1,851,828 | -2,104,706 | -976,822 | -597,533 | -1,151,251 | -909,552 | -600,784 | -266,103 | 137,961 | 120,779 | 190,553 | 170,546 | 362,213 | 393,452 |
| 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 | |||||||||||||||
| Depreciation | 27,003 | 27,384 | 28,843 | 29,170 | 30,644 | 32,219 | 34,360 | 35,703 | 37,683 | 25,879 | 4,712 | 5,362 | 2,683 | 3,379 | 4,263 |
| Amortisation | 11,438 | 13,302 | 16,563 | 17,991 | 22,660 | 31,365 | 36,899 | 43,410 | 51,071 | 60,083 | 70,687 | 83,240 | 22,318 | 27,898 | |
| Tax | |||||||||||||||
| Stock | -53,697 | -45,283 | -100,000 | 41,104 | 88,418 | -26,789 | -406,875 | 117,975 | -219,199 | -118,250 | 66,486 | -64,040 | -201,060 | 307,694 | 613,516 |
| Debtors | -5,134 | -2,938 | -144 | -14,591 | 26,423 | -108,984 | -67,285 | 116,088 | -370,080 | 334,886 | -394,936 | -258,508 | 119,041 | 428,471 | 206,384 |
| Creditors | -7,736 | 7,396 | -7,693 | -21,921 | -11,539 | -389 | -87,348 | -446,276 | -213,968 | 276,613 | -247,627 | -349,902 | 328,282 | 170,901 | 641,533 |
| Accruals and Deferred Income | -199,846 | -19,275 | 138,315 | 229,555 | 143,122 | -73,641 | -787,086 | 860,727 | |||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -314,031 | -289,486 | 879,492 | 135,707 | 905,245 | -1,376,202 | 1,376,202 | ||||||||
| Other Short Term Loans | -1,549,539 | 1,549,539 | |||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -727,026 | 70,000 | -7,000 | -19,874 | -1,100 | 40,000 | 155,000 | 490,000 | |||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -5,601 | 29,566 | 27,030 | -16,146 | 21,641 | -6,713 | -3,152 | -18,311 | 29,254 | -160,230 | 72,969 | 87,192 | -5,653 | -80,806 | 86,528 |
| overdraft | -64 | 64 | |||||||||||||
| change in cash | -5,601 | 29,566 | 27,030 | -16,146 | 21,641 | -6,713 | -3,088 | -18,375 | 29,254 | -160,230 | 72,969 | 87,192 | -5,653 | -80,806 | 86,528 |
cooper & stollbrand limited Credit Report and Business Information
Cooper & Stollbrand Limited Competitor Analysis
Perform a competitor analysis for cooper & stollbrand limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in M 3 area or any other competitors across 12 key performance metrics.
cooper & stollbrand limited Ownership
COOPER & STOLLBRAND LIMITED group structure
Cooper & Stollbrand Limited has no subsidiary companies.
cooper & stollbrand limited directors
Cooper & Stollbrand Limited currently has 2 directors. The longest serving directors include Mr Michael Stoll (Apr 1999) and Mr James Eden (Jul 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Michael Stoll | England | 67 years | Apr 1999 | - | Director |
| Mr James Eden | United Kingdom | 41 years | Jul 2017 | - | Director |
P&L
October 2023turnover
9m
+121%
operating profit
557.9k
0%
gross margin
25.6%
-4.87%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2023net assets
-1.4m
-0.23%
total assets
208.1k
-0.33%
cash
57.6k
-0.09%
net assets
Total assets minus all liabilities
cooper & stollbrand limited company details
company number
03753212
Type
Private limited with Share Capital
industry
14131 - Manufacture of men's outerwear, other than leather clothes and workwear
14132 - Manufacture of women's outerwear, other than leather clothes and workwear
incorporation date
April 1999
age
26
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
October 2023
previous names
N/A
accountant
-
auditor
-
address
cottenham house, 1 cottenham lane, salford, M3 7LJ
Bank
BARCLAYS BANK PLC
Legal Advisor
-
cooper & stollbrand 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 7 charges/mortgages relating to cooper & stollbrand limited. Currently there are 4 open charges and 3 have been satisfied in the past.
cooper & stollbrand limited Capital Raised & Share Issues BETA
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 COOPER & STOLLBRAND LIMITED. This can take several minutes, an email will notify you when this has completed.
cooper & stollbrand limited Companies House Filings - See Documents
| date | description | view/download |
|---|
