allied copper alloys limited

5

allied copper alloys limited Company Information

Share ALLIED COPPER ALLOYS LIMITED
Live 
MatureMidHealthy

Company Number

04550665

Registered Address

84 kettles wood drive, woodgate business park, birmingham, B32 3DB

Industry

Other business support service activities n.e.c.

 

Telephone

01214231220

Next Accounts Due

September 2024

Group Structure

View All

Directors

Christopher Wickett20 Years

Mark Davies5 Years

Shareholders

christopher wickett 55%

sharon wickett 45%

allied copper alloys limited Estimated Valuation

£4.8m

Pomanda estimates the enterprise value of ALLIED COPPER ALLOYS LIMITED at £4.8m based on a Turnover of £7.5m and 0.65x industry multiple (adjusted for size and gross margin).

allied copper alloys limited Estimated Valuation

£3.2m

Pomanda estimates the enterprise value of ALLIED COPPER ALLOYS LIMITED at £3.2m based on an EBITDA of £726.8k and a 4.37x industry multiple (adjusted for size and gross margin).

allied copper alloys limited Estimated Valuation

£8.3m

Pomanda estimates the enterprise value of ALLIED COPPER ALLOYS LIMITED at £8.3m based on Net Assets of £3.3m and 2.5x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from December 2022 

Allied Copper Alloys Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Allied Copper Alloys Limited Overview

Allied Copper Alloys Limited is a live company located in birmingham, B32 3DB with a Companies House number of 04550665. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in October 2002, it's largest shareholder is christopher wickett with a 55% stake. Allied Copper Alloys Limited is a mature, mid sized company, Pomanda has estimated its turnover at £7.5m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Allied Copper Alloys Limited Health Check

Pomanda's financial health check has awarded Allied Copper Alloys Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

2 Regular

positive_score

3 Weak

size

Size

annual sales of £7.5m, make it larger than the average company (£3.7m)

£7.5m - Allied Copper Alloys Limited

£3.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 8%, show it is growing at a faster rate (3%)

8% - Allied Copper Alloys Limited

3% - Industry AVG

production

Production

with a gross margin of 38.9%, this company has a comparable cost of product (38.9%)

38.9% - Allied Copper Alloys Limited

38.9% - Industry AVG

profitability

Profitability

an operating margin of 9.2% make it more profitable than the average company (6.3%)

9.2% - Allied Copper Alloys Limited

6.3% - Industry AVG

employees

Employees

with 15 employees, this is below the industry average (24)

15 - Allied Copper Alloys Limited

24 - Industry AVG

paystructure

Pay Structure

on an average salary of £50.6k, the company has an equivalent pay structure (£50.6k)

£50.6k - Allied Copper Alloys Limited

£50.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £498.6k, this is more efficient (£157.5k)

£498.6k - Allied Copper Alloys Limited

£157.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 81 days, this is later than average (44 days)

81 days - Allied Copper Alloys Limited

44 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 39 days, this is slower than average (33 days)

39 days - Allied Copper Alloys Limited

33 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 113 days, this is more than average (32 days)

113 days - Allied Copper Alloys Limited

32 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 34 weeks, this is more cash available to meet short term requirements (24 weeks)

34 weeks - Allied Copper Alloys Limited

24 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 23.5%, this is a lower level of debt than the average (63.6%)

23.5% - Allied Copper Alloys Limited

63.6% - Industry AVG

allied copper alloys 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 allied copper alloys limited. Get real-time insights into allied copper alloys limited'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

Allied Copper Alloys Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for allied copper alloys limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

allied copper alloys limited Ownership

ALLIED COPPER ALLOYS LIMITED group structure

Allied Copper Alloys Limited has no subsidiary companies.

Ultimate parent company

ALLIED COPPER ALLOYS LIMITED

04550665

ALLIED COPPER ALLOYS LIMITED Shareholders

christopher wickett 55%
sharon wickett 45%

allied copper alloys limited directors

Allied Copper Alloys Limited currently has 2 directors. The longest serving directors include Mr Christopher Wickett (Mar 2004) and Mr Mark Davies (Jan 2019).

officercountryagestartendrole
Mr Christopher Wickett56 years Mar 2004- Director
Mr Mark Davies45 years Jan 2019- Director

ALLIED COPPER ALLOYS LIMITED financials

EXPORTms excel logo

Allied Copper Alloys Limited's latest turnover from December 2022 is estimated at £7.5 million and the company has net assets of £3.3 million. According to their latest financial statements, Allied Copper Alloys Limited has 15 employees and maintains cash reserves of £646.3 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Turnover7,479,6438,293,9736,926,4405,910,5355,438,9965,667,4154,748,9764,460,3025,917,3536,188,3295,587,0647,484,6487,392,5230
Other Income Or Grants00000000000000
Cost Of Sales4,569,5985,175,4884,352,2563,687,6473,409,3983,520,0542,932,5462,829,5673,811,3413,974,3413,486,6784,570,0674,400,7250
Gross Profit2,910,0453,118,4862,574,1842,222,8882,029,5982,147,3611,816,4291,630,7352,106,0122,213,9882,100,3862,914,5812,991,7980
Admin Expenses2,222,3552,447,8972,243,9551,838,9191,671,8611,830,1601,500,0081,369,3692,313,5782,059,4401,828,5692,681,3822,703,621-255,155
Operating Profit687,690670,589330,229383,969357,737317,201316,421261,366-207,566154,548271,817233,199288,177255,155
Interest Payable000467,67320,82528,70316,371000000
Interest Receivable14,4836653651,42324199119915216959353522
Pre-Tax Profit702,173671,254330,594385,346350,089296,395287,809245,195-207,414154,717271,876233,234288,211255,178
Tax-133,413-127,538-62,813-73,216-66,517-56,315-57,562-49,0390-35,585-65,250-60,641-80,699-71,450
Profit After Tax568,760543,716267,781312,130283,572240,080230,247196,156-207,414119,132206,626172,593207,512183,728
Dividends Paid00000000000000
Retained Profit568,760543,716267,781312,130283,572240,080230,247196,156-207,414119,132206,626172,593207,512183,728
Employee Costs759,187723,492644,904682,526659,976585,789588,0161,249,6851,662,2501,713,0071,576,0332,097,5092,082,1210
Number Of Employees151514151514143040464358590
EBITDA*726,785704,674363,012418,720391,981351,073350,768286,691-176,546183,461293,343245,324298,548263,159

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Tangible Assets589,914598,739445,429476,622511,373535,118557,768559,744557,233578,800548,711101,06664,88654,552
Intangible Assets00000000000000
Investments & Other00000000000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets589,914598,739445,429476,622511,373535,118557,768559,744557,233578,800548,711101,06664,88654,552
Stock & work in progress1,419,1721,115,795805,599725,618599,384532,934585,587511,864421,259379,460363,706321,557320,035218,286
Trade Debtors1,677,6081,914,2291,430,5921,229,7251,242,2161,299,1851,023,545749,934767,407867,814810,5761,105,7311,112,172764,073
Group Debtors00000000000000
Misc Debtors14,73814,272195,50612,74612,12210,9305,9709,804000000
Cash646,312181,289350,754379,4211046,4191,34471,7478,01652,96514,6368,9574,9268,915
misc current assets00000000000000
total current assets3,757,8303,225,5852,782,4512,347,5101,853,8261,849,4681,616,4461,343,3491,196,6821,300,2391,188,9181,436,2451,437,133991,274
total assets4,347,7443,824,3243,227,8802,824,1322,365,1992,384,5862,174,2141,903,0931,753,9151,879,0391,737,6291,537,3111,502,0191,045,826
Bank overdraft00001,365225,973284,610341,340000000
Bank loan00000000000000
Trade Creditors 495,733754,739716,271606,302432,983544,450388,320295,628853,634738,924694,321963,3831,104,205732,092
Group/Directors Accounts00000000000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities475,596262,887280,506251,473272,825236,697232,283198,149000000
total current liabilities971,3291,017,626996,777857,775707,1731,007,120905,213835,117853,634738,924694,321963,3831,104,205732,092
loans000000130,183162,369000000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities00000000193,123228,431256,29100130,000
provisions50,40449,44717,56820,60324,40227,41428,84625,88223,58920,70115,1668,7036,5680
total long term liabilities50,40449,44717,56820,60324,40227,414159,029188,251216,712249,132271,4578,7036,568130,000
total liabilities1,021,7331,067,0731,014,345878,378731,5751,034,5341,064,2421,023,3681,070,346988,056965,778972,0861,110,773862,092
net assets3,326,0112,757,2512,213,5351,945,7541,633,6241,350,0521,109,972879,725683,569890,983771,851565,225391,246183,734
total shareholders funds3,326,0112,757,2512,213,5351,945,7541,633,6241,350,0521,109,972879,725683,569890,983771,851565,225391,246183,734
Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Operating Activities
Operating Profit687,690670,589330,229383,969357,737317,201316,421261,366-207,566154,548271,817233,199288,177255,155
Depreciation39,09534,08532,78334,75134,24433,87234,34725,32531,02028,91321,52612,12510,3718,004
Amortisation00000000000000
Tax-133,413-127,538-62,813-73,216-66,517-56,315-57,562-49,0390-35,585-65,250-60,641-80,699-71,450
Stock303,377310,19679,981126,23466,450-52,65373,72390,60541,79915,75442,1491,522101,749218,286
Debtors-236,155302,403383,627-11,867-55,777280,600269,777-7,669-100,40757,238-295,155-6,441348,099764,073
Creditors-259,00638,468109,969173,319-111,467156,13092,692-558,006114,71044,603-269,062-140,822372,113732,092
Accruals and Deferred Income212,709-17,61929,033-21,35236,1284,41434,134198,149000000
Deferred Taxes & Provisions95731,879-3,035-3,799-3,012-1,4322,9642,2932,8885,5356,4632,1356,5680
Cash flow from operations480,81017,265-27,442379,305236,440225,92379,496-202,848-340125,022218,50050,915146,682-58,558
Investing Activities
capital expenditure-30,270-187,395-1,5900-10,499-11,222-32,371-27,836-9,453-59,002-469,171-48,305-20,705-62,556
Change in Investments00000000000000
cash flow from investments-30,270-187,395-1,5900-10,499-11,222-32,371-27,836-9,453-59,002-469,171-48,305-20,705-62,556
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 00000000000000
Long term loans00000-130,183-32,186162,369000000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities0000000-193,123-35,308-27,860256,2910-130,000130,000
share issue000000000001,38606
interest14,4836653651,377-7,649-20,806-28,612-16,17215216959353522
cash flow from financing14,4836653651,377-7,649-150,989-60,798-46,926-35,156-27,691256,3501,421-129,965130,028
cash and cash equivalents
cash465,023-169,465-28,667379,317-6,3155,075-70,40363,731-44,94938,3295,6794,031-3,9898,915
overdraft000-1,365-224,608-58,637-56,730341,340000000
change in cash465,023-169,465-28,667380,682218,29363,712-13,673-277,609-44,94938,3295,6794,031-3,9898,915

P&L

December 2022

turnover

7.5m

-10%

operating profit

687.7k

0%

gross margin

39%

+3.48%

turnover

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

Balance Sheet

December 2022

net assets

3.3m

+0.21%

total assets

4.3m

+0.14%

cash

646.3k

+2.57%

net assets

Total assets minus all liabilities

allied copper alloys limited company details

company number

04550665

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

October 2002

age

22

accounts

Total Exemption Full

ultimate parent company

None

previous names

allied strip mill products limited (March 2004)

incorporated

UK

address

84 kettles wood drive, woodgate business park, birmingham, B32 3DB

last accounts submitted

December 2022

allied copper alloys 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 allied copper alloys limited. Currently there are 3 open charges and 4 have been satisfied in the past.

charges

allied copper alloys limited Companies House Filings - See Documents

datedescriptionview/download