Pomanda estimates the enterprise value of C.A. STRAWSON & SON LIMITED at £29.4k based on a Turnover of £61.9k and 0.48x industry multiple (adjusted for size and gross margin).
c.a. strawson & son limitedEstimated Valuation
£55.4k
Pomanda estimates the enterprise value of C.A. STRAWSON & SON LIMITED at £55.4k based on an EBITDA of £17.6k and a 3.15x industry multiple (adjusted for size and gross margin).
c.a. strawson & son limitedEstimated Valuation
£2.3m
Pomanda estimates the enterprise value of C.A. STRAWSON & SON LIMITED at £2.3m based on Net Assets of £1.6m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
C.a. Strawson & Son LimitedOverview
C.a. Strawson & Son Limited is a live company located in newark, NG22 8RD with a Companies House number of 04290726. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in September 2001, it's largest shareholder is
robert mark strawson & jennifer ruth strawson & karen jane mcgrath
with a 99.9% stake. C.a. Strawson & Son Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£61.9k with
declining
growth in recent years.
Pomanda's financial health check has awarded C.A. Strawson & Son Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £61.9k, make it smaller than the average company (£5.3m)
£61.9k - C.a. Strawson & Son Limited
£5.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -59%, show it is growing at a slower rate (7.6%)
-59% - C.a. Strawson & Son Limited
7.6% - Industry AVG
Production
with a gross margin of 32.1%, this company has a comparable cost of product (32.1%)
32.1% - C.a. Strawson & Son Limited
32.1% - Industry AVG
Profitability
an operating margin of 15.5% make it more profitable than the average company (8.9%)
15.5% - C.a. Strawson & Son Limited
8.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (32)
1 - C.a. Strawson & Son Limited
32 - Industry AVG
Pay Structure
on an average salary of £37.1k, the company has an equivalent pay structure (£37.1k)
£37.1k - C.a. Strawson & Son Limited
£37.1k - Industry AVG
Efficiency
resulting in sales per employee of £61.9k, this is less efficient (£179.5k)
£61.9k - C.a. Strawson & Son Limited
£179.5k - Industry AVG
Debtor Days
it gets paid by customers after 9 days, this is earlier than average (37 days)
9 days - C.a. Strawson & Son Limited
37 days - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (39 days)
7 days - C.a. Strawson & Son Limited
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - C.a. Strawson & Son Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - C.a. Strawson & Son Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 9.5%, this is a lower level of debt than the average (46.7%)
9.5% - C.a. Strawson & Son Limited
46.7% - Industry AVG
C.A. STRAWSON & SON LIMITED financials
EXPORT
C.A. Strawson & Son Limited's latest turnover from March 2024 is estimated at £61.9 thousand and the company has net assets of £1.6 million. According to their latest financial statements, C.A. Strawson & Son Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
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
61,869
86,762
234,425
904,011
689,811
713,406
332,799
396,253
157,001
724,266
506,637
582,637
182,561
330,245
231,131
Other Income Or Grants
Cost Of Sales
41,988
60,168
165,540
659,165
497,320
494,758
234,239
274,785
108,480
502,389
341,878
375,905
111,382
209,657
146,909
Gross Profit
19,880
26,593
68,885
244,846
192,491
218,649
98,560
121,468
48,521
221,877
164,759
206,732
71,179
120,588
84,222
Admin Expenses
10,267
1,365,080
76,715
229,613
180,695
-1,528,178
25,756
98,280
51,701
245,326
198,899
173,555
-12,641
105,595
-70,080
Operating Profit
9,613
-1,338,487
-7,830
15,233
11,796
1,746,827
72,804
23,188
-3,180
-23,449
-34,140
33,177
83,820
14,993
154,302
Interest Payable
17,824
8,333
7,381
16,290
17,201
8,706
645
1,792
2,794
3,810
4,782
2,619
Interest Receivable
57
57
Pre-Tax Profit
-8,211
-1,346,820
-7,830
15,233
11,796
1,739,446
56,514
5,988
-11,886
-24,094
-35,932
30,439
80,066
10,211
151,683
Tax
-2,894
-2,241
-330,495
-10,738
-1,197
-7,305
-20,817
-2,859
-42,471
Profit After Tax
-8,211
-1,346,820
-7,830
12,339
9,555
1,408,951
45,776
4,790
-11,886
-24,094
-35,932
23,134
59,249
7,352
109,212
Dividends Paid
Retained Profit
-8,211
-1,346,820
-7,830
12,339
9,555
1,408,951
45,776
4,790
-11,886
-24,094
-35,932
23,134
59,249
7,352
109,212
Employee Costs
37,057
35,028
32,724
31,851
30,437
30,139
87,374
112,384
58,327
145,243
112,894
145,432
54,060
79,961
82,102
Number Of Employees
1
1
1
1
1
1
3
4
2
5
4
5
2
3
3
EBITDA*
17,602
-1,338,487
-7,830
15,233
11,796
1,746,827
86,915
31,753
-3,180
-23,449
-34,140
33,177
83,820
14,993
154,302
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
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
1,643,195
1,651,184
1,744,740
1,668,614
1,678,555
1,689,589
1,701,990
1,682,373
1,676,638
1,567,638
1,567,638
1,567,638
1,567,638
1,567,638
1,567,638
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,643,195
1,651,184
1,744,740
1,668,614
1,678,555
1,689,589
1,701,990
1,682,373
1,676,638
1,567,638
1,567,638
1,567,638
1,567,638
1,567,638
1,567,638
Stock & work in progress
105,368
74,753
137,869
98,534
119,272
105,196
118,611
91,115
66,852
Trade Debtors
1,627
663
124,029
106,025
98,139
51,171
73,184
640
87,221
54,803
79,728
9,661
40,588
32,192
Group Debtors
Misc Debtors
137,076
140,122
40,000
Cash
22,710
misc current assets
9,114
total current assets
138,703
140,122
663
124,029
106,025
98,139
156,539
147,937
147,623
185,755
174,075
224,924
150,982
131,703
99,044
total assets
1,781,898
1,791,306
1,745,403
1,792,643
1,784,580
1,787,728
1,858,529
1,830,310
1,824,261
1,753,393
1,741,713
1,792,562
1,718,620
1,699,341
1,666,682
Bank overdraft
144,618
133,071
160,602
170,372
130,691
Bank loan
Trade Creditors
821
2,066
104,410
133,758
136,506
168,833
36,716
49,202
37,583
184,737
134,088
134,319
68,982
94,700
55,234
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
3,428
6,089
58,750
25,000
total current liabilities
148,867
141,226
104,410
133,758
136,506
168,833
256,068
219,574
193,274
184,737
134,088
134,319
68,982
94,700
55,234
loans
9,661
29,529
58,105
112,156
137,197
19,858
35,287
50,683
66,554
80,582
hp & lease commitments
Accruals and Deferred Income
750
other liabilities
40,377
50,439
51,217
32,343
62,980
57,997
57,254
56,387
54,768
54,899
provisions
11,030
total long term liabilities
20,691
29,529
40,377
50,439
51,967
32,343
58,105
112,156
137,197
62,980
77,855
92,541
107,070
121,322
135,481
total liabilities
169,558
170,755
144,787
184,197
188,473
201,176
314,173
331,730
330,471
247,717
211,943
226,860
176,052
216,022
190,715
net assets
1,612,340
1,620,551
1,600,616
1,608,446
1,596,107
1,586,552
1,544,356
1,498,580
1,493,790
1,505,676
1,529,770
1,565,702
1,542,568
1,483,319
1,475,967
total shareholders funds
1,612,340
1,620,551
1,600,616
1,608,446
1,596,107
1,586,552
1,544,356
1,498,580
1,493,790
1,505,676
1,529,770
1,565,702
1,542,568
1,483,319
1,475,967
Mar 2024
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
9,613
-1,338,487
-7,830
15,233
11,796
1,746,827
72,804
23,188
-3,180
-23,449
-34,140
33,177
83,820
14,993
154,302
Depreciation
7,989
14,111
8,565
Amortisation
Tax
-2,894
-2,241
-330,495
-10,738
-1,197
-7,305
-20,817
-2,859
-42,471
Stock
-105,368
30,615
-63,116
39,335
-20,738
14,076
-13,415
27,496
24,263
66,852
Debtors
-1,419
139,459
-123,366
18,004
7,886
46,968
-22,013
72,544
-86,581
32,418
-64,925
110,067
-30,927
8,396
32,192
Creditors
-1,245
-102,344
-29,348
-2,748
-32,327
132,117
-12,486
11,619
-147,154
50,649
-231
65,337
-25,718
39,466
55,234
Accruals and Deferred Income
-2,661
6,089
-750
750
-58,750
58,750
-25,000
25,000
Deferred Taxes & Provisions
11,030
Cash flow from operations
26,145
-1,574,201
86,188
-9,163
-29,908
1,548,099
113,839
7,747
-78,088
15,520
16,478
-5,443
40,716
18,941
68,021
Investing Activities
capital expenditure
93,556
-76,126
9,941
11,034
12,401
-33,728
-14,300
-109,000
-1,567,638
Change in Investments
cash flow from investments
93,556
-76,126
9,941
11,034
12,401
-33,728
-14,300
-109,000
-1,567,638
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-19,868
29,529
-58,105
-54,051
-25,041
137,197
-19,858
-15,429
-15,396
-15,871
-14,028
80,582
Hire Purchase and Lease Commitments
other long term liabilities
-40,377
-10,062
-778
18,874
32,343
-62,980
4,983
743
867
1,619
-131
54,899
share issue
1,366,755
-1,366,755
1,366,755
interest
-17,824
-8,333
-7,381
-16,290
-17,201
-8,706
-645
-1,792
-2,737
-3,753
-4,782
-2,619
cash flow from financing
-37,692
1,347,574
-10,062
-778
18,874
-1,399,898
-70,341
-42,242
65,511
-15,520
-16,478
-17,266
-18,005
-18,941
1,499,617
cash and cash equivalents
cash
-22,710
22,710
overdraft
11,547
133,071
-160,602
-9,770
39,681
130,691
change in cash
-11,547
-133,071
160,602
9,770
-39,681
-130,691
-22,710
22,710
c.a. strawson & son 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 c.a. strawson & son limited. Get real-time insights into c.a. strawson & son limited's credit score, group structure and payment trends.
Perform a competitor analysis for c.a. strawson & son limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in NG22 area or any other competitors across 12 key performance metrics.
c.a. strawson & son limited Ownership
C.A. STRAWSON & SON LIMITED group structure
C.A. Strawson & Son Limited has no subsidiary companies.
Ultimate parent company
C.A. STRAWSON & SON LIMITED
04290726
C.A. STRAWSON & SON LIMITED Shareholders
The largest shareholders in C.A. Strawson & Son Limited include Robert Mark Strawson & Jennifer Ruth Strawson & Karen Jane Mcgrath and Philip John Strawson.
robert mark strawson & jennifer ruth strawson & karen jane mcgrath
99.9%
philip john strawson
0.1%
c.a. strawson & son limited directors
C.A. Strawson & Son Limited currently has 4 directors.
The longest serving directors include
Mr Philip Strawson (Oct 2001) and
Mr Charles Strawson (Oct 2001).
01110 - Growing of cereals (except rice), leguminous crops and oil seeds
incorporation date
September 2001
age
24
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
c.a. strawson limited (October 2001)
accountant
WRIGHT VIGAR LTD
auditor
-
address
featherstone house farm, bilsthorpe, newark, nottinghamshire, NG22 8RD
Bank
-
Legal Advisor
-
c.a. strawson & son 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 2 charges/mortgages relating to c.a. strawson & son limited. Currently there are 2 open charges and 0 have been satisfied in the past.
c.a. strawson & son 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 C.A. STRAWSON & SON LIMITED. This can take several minutes, an email will notify you when this has completed.
c.a. strawson & son limitedCompanies House Filings - See Documents
