Sian Formwork Limited

POWER SEARCH PRICING

SOLUTIONS

sian formwork limited Company Information

Company Number

04759389

Next Accounts

Jul 2025

Directors

Ajit Sian

Jugjit Sian

Shareholders

sian group holdings ltd

Group Structure

View All

Industry

Specialised construction activities (other than scaffold erection) n.e.c.

Registered Address

sian formwork limited, stonebridge road, gravesend, kent, DA11 9BA

Website

www.sianformwork.co.uk

sian formwork limited Estimated Valuation

£9.2m

Pomanda estimates the enterprise value of SIAN FORMWORK LIMITED at £9.2m based on Net Assets of £4.3m and 2.17x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Sian Formwork Limited is a live company located in gravesend, DA11 9BA with a Companies House number of 04759389. It operates in the construction of other civil engineering projects n.e.c. sector, SIC Code 42990. Founded in May 2003, it's largest shareholder is sian group holdings ltd with a 100% stake. Sian Formwork Limited is a mature, mid sized company, Pomanda has estimated its turnover at £9.4m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating5out of 5

5 Strong

4 Regular

2 Weak

Size

annual sales of £9.4m, make it in line with the average company (£9.8m)

Growth

3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (8.7%)

EXPORT

Sian Formwork Limited's latest turnover from October 2023 is estimated at £9.4 million and the company has net assets of £4.3 million. According to their latest financial statements, Sian Formwork Limited has 30 employees and maintains cash reserves of £1.5 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	9,353,776	6,329,612	9,859,020	13,518,791	9,515,051	7,293,708	5,042,257	2,871,794	6,695,524	5,869,411	4,534,951	2,905,806	3,439,959	4,891,445	5,772,924
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	7,367,964	5,013,176	7,907,050	10,781,372	7,539,726	5,704,509	3,895,665	2,209,903	5,250,033	4,625,259	3,536,214	2,205,522	2,592,790	3,605,017	4,973,699
Gross Profit	1,985,812	1,316,436	1,951,970	2,737,419	1,975,325	1,589,199	1,146,593	661,891	1,445,490	1,244,151	998,737	700,284	847,168	1,286,428	799,225
Admin Expenses	1,026,690	-623,267	2,094,887	3,981,883	1,563,310	1,343,652	732,987	381,432	1,006,021	678,114	849,631	597,552	164,799	504,114	340,829
Operating Profit	959,122	1,939,703	-142,917	-1,244,464	412,015	245,547	413,606	280,459	439,469	566,037	149,106	102,732	682,369	782,314	458,396
Interest Payable	113,318	169,034	120,959	92,979	80,364	85,249	40,957	0	0	0	0	0	0	11,667	9,801
Interest Receivable	114,371	63,831	2,663	3,009	25,043	22,963	6,404	3,885	6,019	6,262	5,527	6,874	6,644	3,596	10,386
Pre-Tax Profit	960,175	1,834,500	-261,213	-1,334,434	356,694	183,260	379,054	284,344	445,488	572,299	154,634	109,605	689,014	774,243	458,981
Tax	-240,044	-348,555	0	0	-67,772	-34,819	-72,020	-56,869	-89,097	-120,183	-35,566	-26,305	-179,144	-216,788	-101,679
Profit After Tax	720,131	1,485,945	-261,213	-1,334,434	288,922	148,441	307,034	227,475	356,390	452,116	119,068	83,300	509,870	557,455	357,302
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	82,386
Retained Profit	720,131	1,485,945	-261,213	-1,334,434	288,922	148,441	307,034	227,475	356,390	452,116	119,068	83,300	509,870	557,455	274,916
Employee Costs	1,467,755	1,646,880	1,584,472	479,725	385,814	340,625	1,206,064	663,231	1,441,514	1,265,285	1,056,803	684,424	915,586	1,294,576	0
Number Of Employees	30	36	36	11	9	8	30	17	37	34	29	19	26	38	0
EBITDA*	1,291,856	2,305,252	46,763	-1,075,992	487,634	338,762	520,471	404,013	563,489	669,117	224,488	184,866	727,657	831,516	491,635

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	998,202	1,096,644	530,886	706,125	283,041	279,645	336,318	357,121	424,188	507,030	373,445	266,783	146,317	163,919	610,334
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	3,150	9,450	15,750	22,050
Investments & Other	0	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	0
Total Fixed Assets	998,202	1,096,644	530,886	706,125	283,041	279,645	336,318	357,121	424,188	507,030	373,445	269,933	155,767	179,669	632,384
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	966,945	401,007	1,367,857	1,858,857	1,736,768	1,409,878	715,318	571,894	2,044,807	1,227,027	955,468	608,927	505,366	735,573	0
Group Debtors	3,652,453	2,250,962	2,319,431	2,359,718	1,668,712	1,558,957	1,850,751	618,751	0	0	0	0	0	0	0
Misc Debtors	941,502	2,603,960	2,015,662	1,276,800	69,298	61,950	39,445	642	148,789	0	0	0	0	0	0
Cash	1,532,552	2,824,424	2,849,466	2,477,338	3,540,637	3,137,446	2,985,988	2,137,515	970,499	1,436,926	1,067,906	1,143,011	1,606,441	1,051,305	387,017
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	537,758
total current assets	7,093,452	8,080,353	8,552,416	7,972,713	7,015,415	6,168,231	5,591,502	3,328,802	3,164,095	2,663,953	2,023,374	1,751,938	2,111,807	1,786,878	924,775
total assets	8,091,654	9,176,997	9,083,302	8,678,838	7,298,456	6,447,876	5,927,820	3,685,923	3,588,283	3,170,983	2,396,819	2,021,871	2,267,574	1,966,547	1,557,159
Bank overdraft	0	137,126	78,129	78,129	49,428	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	52,287	52,287	0	0	0	0	0	0	0	22,537
Trade Creditors	1,909,826	1,443,644	2,184,841	3,069,383	1,950,383	1,381,720	837,927	289,239	62,646	676,685	477,426	276,823	605,826	814,669	502,080
Group/Directors Accounts	0	0	0	3,330	0	179,407	52	163	182	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	268,408	100,456	10,824	51,962	12,108	26,077	48,037	58,085	41,930	0	0	0	0	0	0
other current liabilities	1,298,609	1,635,750	2,639,192	1,139,021	463,386	221,693	433,614	307,691	665,148	0	0	0	0	0	101,679
total current liabilities	3,476,843	3,316,976	4,912,986	4,341,825	2,475,305	1,861,184	1,371,917	655,178	769,906	676,685	477,426	276,823	605,826	814,669	626,296
loans	0	1,877,417	2,005,118	1,804,497	1,116,442	1,163,012	1,258,322	0	0	0	0	0	0	0	336,440
hp & lease commitments	110,337	250,929	15,728	117,494	12,886	29,711	44,520	84,710	91,675	0	0	0	0	0	0
Accruals and Deferred Income	0	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	129,355	16,367	0	0	0	0
provisions	249,551	196,883	100,623	104,962	49,329	38,397	45,930	45,938	54,080	48,711	38,910	0	0	0	0
total long term liabilities	359,888	2,325,229	2,121,469	2,026,953	1,178,657	1,231,120	1,348,772	130,648	145,755	178,066	55,277	0	0	0	336,440
total liabilities	3,836,731	5,642,205	7,034,455	6,368,778	3,653,962	3,092,304	2,720,689	785,826	915,661	854,751	532,703	276,823	605,826	814,669	962,736
net assets	4,254,923	3,534,792	2,048,847	2,310,060	3,644,494	3,355,572	3,207,131	2,900,097	2,672,622	2,316,232	1,864,116	1,745,048	1,661,748	1,151,878	594,423
total shareholders funds	4,254,923	3,534,792	2,048,847	2,310,060	3,644,494	3,355,572	3,207,131	2,900,097	2,672,622	2,316,232	1,864,116	1,745,048	1,661,748	1,151,878	594,423

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	959,122	1,939,703	-142,917	-1,244,464	412,015	245,547	413,606	280,459	439,469	566,037	149,106	102,732	682,369	782,314	458,396
Depreciation	332,734	365,549	189,680	168,472	75,619	93,215	106,865	123,554	124,020	103,080	72,232	75,834	45,288	42,902	26,939
Amortisation	0	0	0	0	0	0	0	0	0	0	3,150	6,300	0	6,300	6,300
Tax	-240,044	-348,555	0	0	-67,772	-34,819	-72,020	-56,869	-89,097	-120,183	-35,566	-26,305	-179,144	-216,788	-101,679
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	304,971	-447,021	207,575	2,020,597	443,993	425,271	1,414,227	-1,002,309	966,569	271,559	346,541	103,561	-230,207	735,573	0
Creditors	466,182	-741,197	-884,542	1,119,000	568,663	543,793	548,688	226,593	-614,039	199,259	200,603	-329,003	-208,843	312,589	502,080
Accruals and Deferred Income	-337,141	-1,003,442	1,500,171	675,635	241,693	-211,921	125,923	-357,457	665,148	0	0	0	0	-101,679	101,679
Deferred Taxes & Provisions	52,668	96,260	-4,339	55,633	10,932	-7,533	-8	-8,142	5,369	9,801	38,910	0	0	0	0
Cash flow from operations	928,550	755,339	450,478	-1,246,321	797,157	203,011	-291,173	1,210,447	-435,699	486,435	81,894	-274,003	569,877	90,065	993,715
Investing Activities
capital expenditure	-234,292	-931,307	-14,441	-591,556	-79,015	-36,542	-86,062	-56,487	-41,178	-236,665	-178,894	-196,300	-21,386	403,513	-665,623
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-234,292	-931,307	-14,441	-591,556	-79,015	-36,542	-86,062	-56,487	-41,178	-236,665	-178,894	-196,300	-21,386	403,513	-665,623
Financing Activities
Bank loans	0	0	0	0	-52,287	0	52,287	0	0	0	0	0	0	-22,537	22,537
Group/Directors Accounts	0	0	-3,330	3,330	-179,407	179,355	-111	-19	182	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-1,877,417	-127,701	200,621	688,055	-46,570	-95,310	1,258,322	0	0	0	0	0	0	-336,440	336,440
Hire Purchase and Lease Commitments	27,360	324,833	-142,904	144,462	-30,794	-36,769	-50,238	9,190	133,605	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	-129,355	112,988	16,367	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	319,507
interest	1,053	-105,203	-118,296	-89,970	-55,321	-62,286	-34,553	3,885	6,019	6,262	5,527	6,874	6,644	-8,071	585
cash flow from financing	-1,849,004	91,929	-63,909	745,877	-364,379	-15,010	1,225,707	13,056	10,451	119,250	21,894	6,874	6,644	-367,048	679,069
cash and cash equivalents
cash	-1,291,872	-25,042	372,128	-1,063,299	403,191	151,458	848,473	1,167,016	-466,427	369,020	-75,105	-463,430	555,136	664,288	387,017
overdraft	-137,126	58,997	0	28,701	49,428	0	0	0	0	0	0	0	0	0	0
change in cash	-1,154,746	-84,039	372,128	-1,092,000	353,763	151,458	848,473	1,167,016	-466,427	369,020	-75,105	-463,430	555,136	664,288	387,017

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for sian formwork limited. Get real-time insights into sian formwork 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

Perform a competitor analysis for sian formwork limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in DA11 area or any other competitors across 12 key performance metrics.

SIAN FORMWORK LIMITED group structure

Sian Formwork Limited has no subsidiary companies.

Ultimate parent company

SIAN FORMWORK LIMITED

04759389

SIAN FORMWORK LIMITED Shareholders

sian group holdings ltd

100%

Sian Formwork Limited currently has 2 directors. The longest serving directors include Mr Ajit Sian (Sep 2010) and Mr Jugjit Sian (Sep 2010).

officer	country	age	start	end	role
Mr Ajit Sian	England	51 years	Sep 2010	-	Director
Mr Jugjit Sian	England	49 years	Sep 2010	-	Director

P&L

October 2023

turnover

9.4m

+48%

operating profit

959.1k

gross margin

21.3%

+2.08%

turnover

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

Balance Sheet

October 2023

net assets

4.3m

+0.2%

total assets

8.1m

-0.12%

cash

1.5m

-0.46%

net assets

Total assets minus all liabilities

Similar Companies

brynwell (southern) limited

henry williams & son(roads)limited

2.5

c. j. furey construction ltd.

2.5

j. cooney limited

4.5

rockfield uk ltd

company number

04759389

Type

Private limited with Share Capital

industry

43999 - Specialised construction activities (other than scaffold erection) n.e.c.

42990 - Construction of other civil engineering projects n.e.c.

incorporation date

May 2003

ultimate parent company

None

previous names

N/A

address

sian formwork limited, stonebridge road, gravesend, kent, DA11 9BA

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 5 charges/mortgages relating to sian formwork limited. Currently there are 5 open charges and 0 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 SIAN FORMWORK LIMITED. This can take several minutes, an email will notify you when this has completed.

sian formwork limited Company Information

sian formwork limited Estimated Valuation

sian formwork limited Estimated Valuation

sian formwork limited Estimated Valuation

Sian Formwork Limited Overview

Sian Formwork Limited Health Check

SIAN FORMWORK LIMITED financials

sian formwork limited Credit Report and Business Information

Sian Formwork Limited Competitor Analysis

sian formwork limited Ownership

sian formwork limited directors

sian formwork limited company details

sian formwork limited Charges & Mortgages

sian formwork limited Capital Raised & Share Issues BETA

sian formwork limited Companies House Filings - See Documents