shell foundation

shell foundation Company Information

Share SHELL FOUNDATION
Live 
MatureLargeHealthy

Company Number

04007273

Industry

Activities of other membership organisations n.e.c.

 

Directors

Sinead Lynch

Alice Chapple

View All

Shareholders

-

Group Structure

View All

Contact

Registered Address

shell centre, london, SE1 7NA

shell foundation Estimated Valuation

£28.8m

Pomanda estimates the enterprise value of SHELL FOUNDATION at £28.8m based on a Turnover of £22m and 1.31x industry multiple (adjusted for size and gross margin).

shell foundation Estimated Valuation

£408.6m

Pomanda estimates the enterprise value of SHELL FOUNDATION at £408.6m based on an EBITDA of £46.5m and a 8.79x industry multiple (adjusted for size and gross margin).

shell foundation Estimated Valuation

£1.2b

Pomanda estimates the enterprise value of SHELL FOUNDATION at £1.2b based on Net Assets of £494.2m and 2.43x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Shell Foundation Overview

Shell Foundation is a live company located in london, SE1 7NA with a Companies House number of 04007273. It operates in the activities of other membership organizations n.e.c. sector, SIC Code 94990. Founded in May 2000, it's largest shareholder is unknown. Shell Foundation is a mature, large sized company, Pomanda has estimated its turnover at £22m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Shell Foundation Health Check

Pomanda's financial health check has awarded Shell Foundation a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

2 Weak

size

Size

annual sales of £22m, make it larger than the average company (£397.9k)

£22m - Shell Foundation

£397.9k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (6.4%)

7% - Shell Foundation

6.4% - Industry AVG

production

Production

with a gross margin of 95.8%, this company has a comparable cost of product (95.8%)

95.8% - Shell Foundation

95.8% - Industry AVG

profitability

Profitability

an operating margin of 211.6% make it more profitable than the average company (1.9%)

211.6% - Shell Foundation

1.9% - Industry AVG

employees

Employees

with 37 employees, this is above the industry average (10)

37 - Shell Foundation

10 - Industry AVG

paystructure

Pay Structure

on an average salary of £90.5k, the company has a higher pay structure (£28.1k)

£90.5k - Shell Foundation

£28.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £593.6k, this is more efficient (£53.5k)

£593.6k - Shell Foundation

£53.5k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Shell Foundation

- - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 5702 days, this is slower than average (33 days)

5702 days - Shell Foundation

33 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Shell Foundation

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 39 weeks, this is less cash available to meet short term requirements (142 weeks)

39 weeks - Shell Foundation

142 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 3.2%, this is a lower level of debt than the average (21.9%)

3.2% - Shell Foundation

21.9% - Industry AVG

SHELL FOUNDATION financials

EXPORTms excel logo

Shell Foundation's latest turnover from December 2023 is £22 million and the company has net assets of £494.2 million. According to their latest financial statements, Shell Foundation has 37 employees and maintains cash reserves of £12 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 2011Dec 2010Dec 2009
Turnover21,962,71025,071,74120,360,22517,704,11988,336,84723,235,24719,528,97422,327,6857,783,76318,731,43913,249,4889,785,1644,898,74913,272,92718,035,857
Other Income Or Grants000000000000000
Cost Of Sales931,357344,8363,0882600003,490,4633,339,7798,315,0626,639,4884,970,8882,445,8986,811,1640
Gross Profit21,031,35324,726,90520,357,13717,703,85988,336,84723,235,24719,528,97418,837,2234,443,98410,416,3776,610,0014,814,2762,452,8506,461,7620
Admin Expenses-25,444,33184,086,790-25,432,364-24,162,11920,861,17823,285,578-43,969,814-516,8385,425,0144,376,90919,622,3139,435,39312,203,6112,836,399-13,117,973
Operating Profit46,475,684-59,359,88545,789,50141,865,97867,475,669-50,33163,498,78819,354,061-981,0306,039,468-13,012,312-4,621,117-9,750,7613,625,36313,117,973
Interest Payable000000000000000
Interest Receivable00000006,101,357381,6854,725,25800000
Pre-Tax Profit35,292,718-59,033,22337,097,61733,886,58754,657,992-106,06151,375,87115,382,964-1,017,3144,819,477-12,959,002-4,555,708-9,659,4872,672,5149,473,440
Tax000000000000000
Profit After Tax35,292,718-59,033,22337,097,61733,886,58754,657,992-106,06151,375,87115,382,964-1,017,3144,819,477-12,959,002-4,555,708-9,659,4872,672,5149,473,440
Dividends Paid000000000000000
Retained Profit35,292,718-59,033,22337,097,61733,886,58754,657,992-106,06151,375,87115,382,964-1,017,3144,819,477-12,959,002-4,555,708-9,659,4872,672,5149,473,440
Employee Costs3,348,4233,960,7152,928,5093,183,0372,819,6552,845,2952,552,2482,226,4822,039,2462,263,5111,793,0941,544,4291,608,4101,428,4791,219,788
Number Of Employees3726252824231915914912121211
EBITDA*46,475,684-59,359,88545,789,50141,865,97867,475,669-50,33163,498,78819,354,061-981,0306,039,468-13,012,312-4,621,117-9,750,7613,625,36313,117,973

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets000000000000000
Intangible Assets000000000000000
Investments & Other494,185,529461,006,675538,031,826511,089,447419,625,646404,687,401438,568,715369,526,183356,909,581363,719,756318,366,673267,689,921254,432,478261,040,887250,557,769
Debtors (Due After 1 year)0000145,380781,499908,0111,832,4000000000
Total Fixed Assets494,185,529461,006,675538,031,826511,089,447419,771,026405,468,900439,476,726371,358,583356,909,581363,719,756318,366,673267,689,921254,432,478261,040,887250,557,769
Stock & work in progress000000000000000
Trade Debtors000000000000000
Group Debtors00008,192,9195,730,4628,918,6197,718,3165,766,0639,323,8863,499,0421,790,296000
Misc Debtors3,328,4733,969,1551,640,4084,123,811393,9817,974000000000
Cash12,007,98010,135,8098,530,59913,159,47716,554,48110,730,46311,387,74514,429,19613,875,33711,536,14212,918,0708,406,03917,757,64222,776,34515,832,669
misc current assets1,004,3741,149,3901,268,3082,866,1952,619,7572,826,1561,576,9472,184,3132,552,5201,056,75700000
total current assets16,340,82715,254,35411,439,31620,149,48427,761,14019,295,05621,883,31224,331,82622,193,92121,916,78616,417,11210,196,33617,757,64222,776,34515,832,669
total assets510,526,356476,261,030549,471,142531,238,931447,532,165424,763,955461,360,038395,690,409379,103,501385,636,542334,783,786277,886,256272,190,120283,817,232266,390,438
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 14,549,98814,080,4112,968,0942,567,22720,179,5453,943,3814,883,6295,096,220455,560173,362256,156598,556000
Group/Directors Accounts0000000000002,992,3901,591,642508,632
other short term finances0000000000000309,5570
hp & lease commitments000000000000000
other current liabilities1,254,5071,511,54711,495,52616,126,41171,96310,172,24816,177,16913,900,17615,571,37315,526,49414,863,0099,354,8966,767,7023,416,0962,937,583
total current liabilities15,804,49615,591,95914,463,62118,693,63920,251,50814,115,63021,060,79818,996,39716,026,93315,699,85715,119,1669,953,4529,760,0935,317,2973,446,215
loans000546,754946,4271,986,4432,122,3872,072,3753,071,181000000
hp & lease commitments000000000000000
Accruals and Deferred Income00000118,022120,329305,911142,362139,44300000
other liabilities487,2241,727,154547,06600796,6501,046,548833,397440,9385,206,1504,302,502566,9271,070,553779,698315,405
provisions0001,624,82700000000000
total long term liabilities487,2251,727,154547,0672,171,582946,4272,901,1163,289,2653,211,6843,654,4825,345,5944,302,502566,9271,070,553779,698315,405
total liabilities16,291,72117,319,11315,010,68820,865,22121,197,93617,016,74624,350,06322,208,08119,681,41621,045,45119,421,66810,520,38010,830,6466,096,9953,761,620
net assets494,234,635458,941,917534,460,454510,373,710426,334,230407,747,209437,009,975373,482,328359,422,085364,591,091315,362,118267,365,877261,359,474277,720,237262,628,818
total shareholders funds494,234,635458,941,917534,460,454510,373,710426,334,230407,747,209437,009,975373,482,328359,422,085364,591,091315,362,118267,365,877261,359,474277,720,237262,628,818
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit46,475,684-59,359,88545,789,50141,865,97867,475,669-50,33163,498,78819,354,061-981,0306,039,468-13,012,312-4,621,117-9,750,7613,625,36313,117,973
Depreciation000000000000000
Amortisation000000000000000
Tax000000000000000
Stock000000000000000
Debtors-640,6822,328,747-2,483,403-4,608,4702,212,345-3,306,694275,9143,784,653-3,557,8235,824,8441,708,7461,790,296000
Creditors469,57711,112,317400,867-17,612,31816,236,164-940,248-212,5914,640,660282,197-82,794-342,399598,556000
Accruals and Deferred Income-257,040-9,983,979-4,630,88516,054,448-10,218,307-6,007,2282,091,411-1,507,64847,798802,9285,508,1132,587,1943,351,606478,5132,937,583
Deferred Taxes & Provisions00-1,624,8271,624,82700000000000
Cash flow from operations47,328,903-60,560,29442,418,05946,541,40571,281,181-3,691,11365,101,69418,702,4202,906,788934,758-9,555,344-3,225,663-6,399,1554,103,87616,055,556
Investing Activities
capital expenditure0000010,672,2480000-845,051-2,148,952-2,087,579-880,304-758,300
Change in Investments33,178,854-77,025,15126,942,38091,463,80114,938,245-33,881,31469,042,53212,616,603-6,810,17545,353,08350,676,75313,257,443-6,608,41010,483,118250,557,769
cash flow from investments-33,178,85477,025,151-26,942,380-91,463,801-14,938,24544,553,562-69,042,532-12,616,6036,810,175-45,353,083-51,521,804-15,406,3954,520,831-11,363,422-251,316,069
Financing Activities
Bank loans000000000000000
Group/Directors Accounts00000000000-2,992,3901,400,7481,083,010508,632
Other Short Term Loans 000000000000-309,557309,5570
Long term loans00-546,754-399,673-1,040,016-135,94450,012-998,8063,071,181000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities-1,239,9301,180,088547,0660-796,650-249,898213,151392,459-4,765,212903,6483,735,575-503,626290,855464,293315,405
share issue0-16,485,315-13,010,87350,152,893-36,070,971-29,156,70512,151,776-1,322,722-4,151,69144,409,49660,955,24310,562,111-6,701,27712,418,905253,155,378
interest00000006,101,357381,6854,725,25800000
cash flow from financing-1,239,930-15,305,227-13,010,56149,753,220-37,907,637-29,542,54712,414,9394,172,288-5,464,03750,038,40264,690,8187,066,095-5,319,23114,275,765253,979,415
cash and cash equivalents
cash1,872,1711,605,210-4,628,877-3,395,0055,824,019-657,283-3,041,450553,8592,339,194-1,381,9274,512,030-9,351,603-5,018,7026,943,67515,832,669
overdraft000000000000000
change in cash1,872,1711,605,210-4,628,877-3,395,0055,824,019-657,283-3,041,450553,8592,339,194-1,381,9274,512,030-9,351,603-5,018,7026,943,67515,832,669

shell foundation 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 shell foundation. Get real-time insights into shell foundation'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

Shell Foundation Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for shell foundation by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other large companies, companies in SE1 area or any other competitors across 12 key performance metrics.

shell foundation Ownership

SHELL FOUNDATION group structure

Shell Foundation has 1 subsidiary company.

Ultimate parent company

SHELL FOUNDATION

04007273

1 subsidiary

SHELL FOUNDATION Shareholders

--

shell foundation directors

Shell Foundation currently has 9 directors. The longest serving directors include Ms Sinead Lynch (Jan 2017) and Mrs Alice Chapple (Jun 2017).

officercountryagestartendrole
Ms Sinead Lynch53 years Jan 2017- Director
Mrs Alice ChappleUnited Kingdom60 years Jun 2017- Director
Mrs Alice ChappleUnited Kingdom60 years Jun 2017- Director
Ms Gail KlintworthEngland61 years Jan 2019- Director
Mr Huibert Vigeveno55 years Feb 2022- Director
Mr Grzegorz Gut46 years Mar 2023- Director
Ms Vinita Bali69 years May 2023- Director
Ms Olufunke Opeke63 years May 2023- Director
Mr Jack Ngare46 years Jun 2023- Director

P&L

December 2023

turnover

22m

-12%

operating profit

46.5m

0%

gross margin

95.8%

-2.91%

turnover

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

Balance Sheet

December 2023

net assets

494.2m

+0.08%

total assets

510.5m

+0.07%

cash

12m

+0.18%

net assets

Total assets minus all liabilities

shell foundation company details

company number

04007273

Type

Private Limited by guarantee without Share Capital Exempt from using Limited

industry

94990 - Activities of other membership organisations n.e.c.

incorporation date

May 2000

age

25

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

ERNST & YOUNG LLP

address

shell centre, london, SE1 7NA

Bank

LLOYDS TSB BANK PLC

Legal Advisor

-

shell foundation 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 shell foundation.

shell foundation 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 SHELL FOUNDATION. This can take several minutes, an email will notify you when this has completed.

shell foundation Companies House Filings - See Documents

datedescriptionview/download