Pomanda estimates the enterprise value of CORSTORPHINE & WRIGHT (LONDON) LTD at £454.9k based on a Turnover of £837.9k and 0.54x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of CORSTORPHINE & WRIGHT (LONDON) LTD at £624.1k based on an EBITDA of £138.4k and a 4.51x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of CORSTORPHINE & WRIGHT (LONDON) LTD at £693.9k based on Net Assets of £242.4k and 2.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Corstorphine & Wright (london) LtdOverview
Corstorphine & Wright (london) Ltd is a live company located in nottingham, NG1 5BQ with a Companies House number of 04527231. It operates in the architectural activities sector, SIC Code 71111. Founded in September 2002, it's largest shareholder is
corstorphine & wright ltd
with a 100% stake. Corstorphine & Wright (london) Ltd is a mature,
small sized company, Pomanda has estimated its turnover at
£837.9k with
low
growth in recent years.
Pomanda's financial health check has awarded Corstorphine & Wright (London) Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
4 Strong
6 Regular
1 Weak
Size
annual sales of £837.9k, make it in line with the average company (£719.5k)
£837.9k - Corstorphine & Wright (london) Ltd
£719.5k - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a similar rate (2.1%)
2% - Corstorphine & Wright (london) Ltd
2.1% - Industry AVG
Production
with a gross margin of 50.4%, this company has a comparable cost of product (50.4%)
50.4% - Corstorphine & Wright (london) Ltd
50.4% - Industry AVG
Profitability
an operating margin of 15.4% make it more profitable than the average company (7.4%)
15.4% - Corstorphine & Wright (london) Ltd
7.4% - Industry AVG
Employees
with 13 employees, this is above the industry average (10)
13 - Corstorphine & Wright (london) Ltd
10 - Industry AVG
Pay Structure
on an average salary of £44.7k, the company has an equivalent pay structure (£44.7k)
£44.7k - Corstorphine & Wright (london) Ltd
£44.7k - Industry AVG
Efficiency
resulting in sales per employee of £64.5k, this is less efficient (£82.3k)
£64.5k - Corstorphine & Wright (london) Ltd
£82.3k - Industry AVG
Debtor Days
it gets paid by customers after 85 days, this is near the average (83 days)
85 days - Corstorphine & Wright (london) Ltd
83 days - Industry AVG
Creditor Days
its suppliers are paid after 60 days, this is slower than average (33 days)
60 days - Corstorphine & Wright (london) Ltd
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Corstorphine & Wright (london) Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 55 weeks, this is more cash available to meet short term requirements (32 weeks)
55 weeks - Corstorphine & Wright (london) Ltd
32 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 56.9%, this is a similar level of debt than the average (57.8%)
56.9% - Corstorphine & Wright (london) Ltd
57.8% - Industry AVG
CORSTORPHINE & WRIGHT (LONDON) LTD financials
EXPORT
Corstorphine & Wright (London) Ltd's latest turnover from September 2022 is estimated at £837.9 thousand and the company has net assets of £242.4 thousand. According to their latest financial statements, Corstorphine & Wright (London) Ltd has 13 employees and maintains cash reserves of £305.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
837,942
805,210
950,393
779,198
882,704
1,121,239
1,017,184
791,242
919,444
558,176
643,066
366,091
348,953
Other Income Or Grants
Cost Of Sales
415,410
459,689
513,720
387,185
431,780
531,990
447,300
323,871
385,179
211,022
260,936
141,361
116,939
Gross Profit
422,532
345,521
436,674
392,012
450,924
589,249
569,884
467,371
534,265
347,154
382,130
224,729
232,013
Admin Expenses
293,720
343,243
442,698
412,199
454,354
569,215
513,481
472,343
483,190
334,874
431,219
250,676
173,146
-120,734
Operating Profit
128,812
2,278
-6,024
-20,187
-3,430
20,034
56,403
-4,972
51,075
12,280
-49,089
-25,947
58,867
120,734
Interest Payable
3,865
1,525
Interest Receivable
5,149
194
197
1,209
874
233
246
373
374
481
589
656
534
181
Pre-Tax Profit
130,096
947
-5,827
-18,978
-2,556
20,268
56,649
-4,599
51,449
12,761
-48,500
-25,291
59,401
120,915
Tax
-24,718
-180
-3,851
-11,330
-10,804
-2,935
-16,632
-33,856
Profit After Tax
105,378
767
-5,827
-18,978
-2,556
16,417
45,319
-4,599
40,645
9,826
-48,500
-25,291
42,769
87,059
Dividends Paid
Retained Profit
105,378
767
-5,827
-18,978
-2,556
16,417
45,319
-4,599
40,645
9,826
-48,500
-25,291
42,769
87,059
Employee Costs
581,513
620,969
642,752
711,605
730,401
781,296
745,601
401,542
445,957
306,363
337,532
210,068
205,959
Number Of Employees
13
14
14
16
16
17
16
9
10
7
8
5
5
EBITDA*
138,377
10,823
-448
-12,657
3,156
26,507
62,492
341
54,166
16,646
-39,719
-22,217
60,373
121,252
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
13,912
21,503
5,932
8,079
4,673
8,895
9,189
5,049
4,737
2,441
5,396
10,264
3,373
2,040
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
13,912
21,503
5,932
8,079
4,673
8,895
9,189
5,049
4,737
2,441
5,396
10,264
3,373
2,040
Stock & work in progress
Trade Debtors
195,685
202,498
218,677
178,013
218,876
298,344
224,769
171,394
184,690
106,130
103,659
62,877
66,411
92,242
Group Debtors
Misc Debtors
48,030
2,622
14,312
8,840
12,418
18,079
17,267
Cash
305,431
152,273
236,134
156,983
165,437
67,618
119,113
77,554
71,611
78,088
114,414
121,251
141,087
72,569
misc current assets
total current assets
549,146
357,393
469,123
343,836
396,731
384,041
361,149
248,948
256,301
184,218
218,073
184,128
207,498
164,811
total assets
563,058
378,896
475,055
351,915
401,404
392,936
370,338
253,997
261,038
186,659
223,469
194,392
210,871
166,851
Bank overdraft
Bank loan
10,000
Trade Creditors
68,586
10,761
82,191
34,383
19,502
25,392
21,393
152,068
154,510
120,776
167,412
89,835
81,023
79,772
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
205,658
176,925
256,560
175,401
220,793
203,879
201,697
total current liabilities
284,244
187,686
338,751
209,784
240,295
229,271
223,090
152,068
154,510
120,776
167,412
89,835
81,023
79,772
loans
33,687
50,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
2,678
4,139
total long term liabilities
36,365
54,139
total liabilities
320,609
241,825
338,751
209,784
240,295
229,271
223,090
152,068
154,510
120,776
167,412
89,835
81,023
79,772
net assets
242,449
137,071
136,304
142,131
161,109
163,665
147,248
101,929
106,528
65,883
56,057
104,557
129,848
87,079
total shareholders funds
242,449
137,071
136,304
142,131
161,109
163,665
147,248
101,929
106,528
65,883
56,057
104,557
129,848
87,079
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
128,812
2,278
-6,024
-20,187
-3,430
20,034
56,403
-4,972
51,075
12,280
-49,089
-25,947
58,867
120,734
Depreciation
9,565
8,545
5,576
7,530
6,586
6,473
6,089
5,313
3,091
4,366
9,370
3,730
1,506
518
Amortisation
Tax
-24,718
-180
-3,851
-11,330
-10,804
-2,935
-16,632
-33,856
Stock
Debtors
38,595
-27,869
46,136
-44,441
-85,129
74,387
70,642
-13,296
78,560
2,471
40,782
-3,534
-25,831
92,242
Creditors
57,825
-71,430
47,808
14,881
-5,890
3,999
-130,675
-2,442
33,734
-46,636
77,577
8,812
1,251
79,772
Accruals and Deferred Income
28,733
-79,635
81,159
-45,392
16,914
2,182
201,697
Deferred Taxes & Provisions
-1,461
4,139
Cash flow from operations
160,161
-108,414
82,383
1,273
99,309
-45,550
51,542
11,195
-1,464
-35,396
-2,924
-9,871
70,823
74,926
Investing Activities
capital expenditure
-1,974
-24,116
-3,429
-10,936
-2,364
-6,179
-10,229
-5,625
-5,387
-1,411
-4,502
-10,621
-2,839
-2,558
Change in Investments
cash flow from investments
-1,974
-24,116
-3,429
-10,936
-2,364
-6,179
-10,229
-5,625
-5,387
-1,411
-4,502
-10,621
-2,839
-2,558
Financing Activities
Bank loans
10,000
Group/Directors Accounts
Other Short Term Loans
Long term loans
-16,313
50,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
20
interest
1,284
-1,331
197
1,209
874
233
246
373
374
481
589
656
534
181
cash flow from financing
-5,029
48,669
197
1,209
874
233
246
373
374
481
589
656
534
201
cash and cash equivalents
cash
153,158
-83,861
79,151
-8,454
97,819
-51,495
41,559
5,943
-6,477
-36,326
-6,837
-19,836
68,518
72,569
overdraft
change in cash
153,158
-83,861
79,151
-8,454
97,819
-51,495
41,559
5,943
-6,477
-36,326
-6,837
-19,836
68,518
72,569
corstorphine & wright (london) ltd 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 corstorphine & wright (london) ltd. Get real-time insights into corstorphine & wright (london) ltd's credit score, group structure and payment trends.
Perform a competitor analysis for corstorphine & wright (london) ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in NG1 area or any other competitors across 12 key performance metrics.
corstorphine & wright (london) ltd Ownership
CORSTORPHINE & WRIGHT (LONDON) LTD group structure
Corstorphine & Wright (London) Ltd has no subsidiary companies.
The sole shareholder of Corstorphine & Wright (London) Ltd is Corstorphine & Wright Ltd.
corstorphine & wright ltd
100%
corstorphine & wright (london) ltd directors
Corstorphine & Wright (London) Ltd currently has 5 directors.
The longest serving directors include
Mr Jeffrey Downes (Jan 2023) and
Mr Ben Round (Jan 2023).
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 corstorphine & wright (london) ltd. Currently there are 0 open charges and 2 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 CORSTORPHINE & WRIGHT (LONDON) LTD. This can take several minutes, an email will notify you when this has completed.
corstorphine & wright (london) ltdCompanies House Filings - See Documents
