clay pigeon shoot ltd
clay pigeon shoot ltd Company Information
Company Number
03946057
Website
www.claypigeonshoot.co.ukRegistered Address
cumberland house, 24-28 baxter avenue, southend-on-sea, essex, SS2 6HZ
Industry
Other sports activities (not including activities of racehorse owners) n.e.c.
Telephone
441245283534
Next Accounts Due
December 2024
Group Structure
View All
Directors
Oliver Searl24 Years
Shareholders
oliver searl 100%
clay pigeon shoot ltd Estimated Valuation
Pomanda estimates the enterprise value of CLAY PIGEON SHOOT LTD at £65.4k based on a Turnover of £87.2k and 0.75x industry multiple (adjusted for size and gross margin).
clay pigeon shoot ltd Estimated Valuation
Pomanda estimates the enterprise value of CLAY PIGEON SHOOT LTD at £98.7k based on an EBITDA of £34.8k and a 2.84x industry multiple (adjusted for size and gross margin).
clay pigeon shoot ltd Estimated Valuation
Pomanda estimates the enterprise value of CLAY PIGEON SHOOT LTD at £463.3k based on Net Assets of £223.8k and 2.07x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Clay Pigeon Shoot Ltd Overview
Clay Pigeon Shoot Ltd is a live company located in southend-on-sea, SS2 6HZ with a Companies House number of 03946057. It operates in the other sports activities sector, SIC Code 93199. Founded in March 2000, it's largest shareholder is oliver searl with a 100% stake. Clay Pigeon Shoot Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £87.2k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Clay Pigeon Shoot Ltd Health Check
Pomanda's financial health check has awarded Clay Pigeon Shoot Ltd a 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
4 Strong
2 Regular
5 Weak
Size
annual sales of £87.2k, make it smaller than the average company (£527.6k)
- Clay Pigeon Shoot Ltd
£527.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -8%, show it is growing at a slower rate (5.6%)
- Clay Pigeon Shoot Ltd
5.6% - Industry AVG
Production
with a gross margin of 43.3%, this company has a comparable cost of product (43.3%)
- Clay Pigeon Shoot Ltd
43.3% - Industry AVG
Profitability
an operating margin of 30.1% make it more profitable than the average company (1.9%)
- Clay Pigeon Shoot Ltd
1.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (13)
1 - Clay Pigeon Shoot Ltd
13 - Industry AVG
Pay Structure
on an average salary of £26.5k, the company has an equivalent pay structure (£26.5k)
- Clay Pigeon Shoot Ltd
£26.5k - Industry AVG
Efficiency
resulting in sales per employee of £87.2k, this is more efficient (£65.5k)
- Clay Pigeon Shoot Ltd
£65.5k - Industry AVG
Debtor Days
it gets paid by customers after 27 days, this is later than average (15 days)
- Clay Pigeon Shoot Ltd
15 days - Industry AVG
Creditor Days
its suppliers are paid after 14 days, this is quicker than average (32 days)
- Clay Pigeon Shoot Ltd
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Clay Pigeon Shoot Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 229 weeks, this is more cash available to meet short term requirements (80 weeks)
229 weeks - Clay Pigeon Shoot Ltd
80 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 19.9%, this is a lower level of debt than the average (37.7%)
19.9% - Clay Pigeon Shoot Ltd
37.7% - Industry AVG
CLAY PIGEON SHOOT LTD financials
Clay Pigeon Shoot Ltd's latest turnover from March 2023 is estimated at £87.2 thousand and the company has net assets of £223.8 thousand. According to their latest financial statements, Clay Pigeon Shoot Ltd has 1 employee and maintains cash reserves of £244.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| 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 | ||||||||||||||
| 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 | 1 | 1 | 2 | 2 | 2 | |||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| 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 | 25,545 | 34,061 | 18,049 | 24,234 | 25,066 | 31,404 | 14,970 | 19,209 | 25,159 | 29,579 | 20,919 | 27,750 | 25,592 | 19,395 |
| Intangible Assets | 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 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 25,545 | 34,061 | 18,049 | 24,234 | 25,066 | 31,404 | 14,970 | 19,209 | 25,159 | 29,579 | 20,919 | 27,750 | 25,592 | 19,395 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 6,656 | 14,552 | 1,346 | 6,825 | 457 | 135,768 | 146,968 | 1,025 | 3,110 | 1,456 | 877 | 4,036 | 3,102 | 2,973 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 2,219 | 0 | 0 | 0 | 21,534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 244,843 | 191,144 | 173,276 | 236,563 | 186,325 | 0 | 0 | 159,895 | 153,919 | 168,512 | 160,472 | 147,938 | 132,268 | 132,268 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 253,718 | 205,696 | 174,622 | 243,388 | 208,316 | 135,768 | 146,968 | 160,920 | 157,029 | 169,968 | 161,349 | 151,974 | 135,370 | 135,241 |
| total assets | 279,263 | 239,757 | 192,671 | 267,622 | 233,382 | 167,172 | 161,938 | 180,129 | 182,188 | 199,547 | 182,268 | 179,724 | 160,962 | 154,636 |
| Bank overdraft | 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 |
| Trade Creditors | 1,968 | 1,609 | 268 | 6,214 | 630 | 51,080 | 85,007 | 106,399 | 87,395 | 108,411 | 123,356 | 122,176 | 106,420 | 101,799 |
| Group/Directors Accounts | 33,063 | 33,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 2,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 20,424 | 10,051 | 29,581 | 51,744 | 59,889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 55,455 | 44,723 | 29,849 | 57,958 | 63,019 | 51,080 | 85,007 | 106,399 | 87,395 | 108,411 | 123,356 | 122,176 | 106,420 | 101,799 |
| loans | 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 |
| Accruals and Deferred Income | 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 |
| provisions | 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 |
| total liabilities | 55,455 | 44,723 | 29,849 | 57,958 | 63,019 | 51,080 | 85,007 | 106,399 | 87,395 | 108,411 | 123,356 | 122,176 | 106,420 | 101,799 |
| net assets | 223,808 | 195,034 | 162,822 | 209,664 | 170,363 | 116,092 | 76,931 | 73,730 | 94,793 | 91,136 | 58,912 | 57,548 | 54,542 | 52,837 |
| total shareholders funds | 223,808 | 195,034 | 162,822 | 209,664 | 170,363 | 116,092 | 76,931 | 73,730 | 94,793 | 91,136 | 58,912 | 57,548 | 54,542 | 52,837 |
| 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 | ||||||||||||||
| Depreciation | 8,516 | 11,353 | 6,016 | 8,027 | 6,439 | 8,385 | 8,967 | 7,258 | 12,266 | 8,527 | 7,196 | |||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Tax | ||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -5,677 | 13,206 | -5,479 | -15,166 | -113,777 | -11,200 | 145,943 | -2,085 | 1,654 | 579 | -3,159 | 934 | 129 | 2,973 |
| Creditors | 359 | 1,341 | -5,946 | 5,584 | -50,450 | -33,927 | -21,392 | 19,004 | -21,016 | -14,945 | 1,180 | 15,756 | 4,621 | 101,799 |
| Accruals and Deferred Income | 10,373 | -19,530 | -22,163 | -8,145 | 59,889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 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 |
| Group/Directors Accounts | 0 | 33,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | -2,500 | 2,500 | 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 |
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 53,699 | 17,868 | -63,287 | 50,238 | 186,325 | 0 | -159,895 | 5,976 | -14,593 | 8,040 | 12,534 | 15,670 | 0 | 132,268 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 53,699 | 17,868 | -63,287 | 50,238 | 186,325 | 0 | -159,895 | 5,976 | -14,593 | 8,040 | 12,534 | 15,670 | 0 | 132,268 |
clay pigeon shoot ltd Credit Report and Business Information
Clay Pigeon Shoot Ltd Competitor Analysis
Perform a competitor analysis for clay pigeon shoot ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
clay pigeon shoot ltd Ownership
CLAY PIGEON SHOOT LTD group structure
Clay Pigeon Shoot Ltd has no subsidiary companies.
Ultimate parent company
CLAY PIGEON SHOOT LTD
03946057
clay pigeon shoot ltd directors
Clay Pigeon Shoot Ltd currently has 1 director, Mr Oliver Searl serving since Mar 2000.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Oliver Searl | England | 55 years | Mar 2000 | - | Director |
P&L
March 2023turnover
87.2k
-51%
operating profit
26.3k
0%
gross margin
43.4%
-10.12%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
223.8k
+0.15%
total assets
279.3k
+0.16%
cash
244.8k
+0.28%
net assets
Total assets minus all liabilities
clay pigeon shoot ltd company details
company number
03946057
Type
Private limited with Share Capital
industry
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
March 2000
age
24
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
cumberland house, 24-28 baxter avenue, southend-on-sea, essex, SS2 6HZ
last accounts submitted
March 2023
clay pigeon shoot ltd 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 did not find charges/mortgages relating to clay pigeon shoot ltd.
clay pigeon shoot ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
