Pomanda estimates the enterprise value of C & E BUILDERS LIMITED at £198.1k based on a Turnover of £404.9k and 0.49x industry multiple (adjusted for size and gross margin).
c & e builders limitedEstimated Valuation
£80.7k
Pomanda estimates the enterprise value of C & E BUILDERS LIMITED at £80.7k based on an EBITDA of £21.6k and a 3.73x industry multiple (adjusted for size and gross margin).
c & e builders limitedEstimated Valuation
£72.6k
Pomanda estimates the enterprise value of C & E BUILDERS LIMITED at £72.6k based on Net Assets of £52.4k and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
C & E Builders LimitedOverview
C & E Builders Limited is a live company located in cumbria, CA14 2LU with a Companies House number of 04876031. It operates in the development of building projects sector, SIC Code 41100. Founded in August 2003, it's largest shareholder is
mr anthony john huddart
with a 28.6% stake. C & E Builders Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£404.9k with
healthy
growth in recent years.
Pomanda's financial health check has awarded C & E Builders Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
3 Regular
4 Weak
Size
annual sales of £404.9k, make it smaller than the average company (£2.2m)
£404.9k - C & E Builders Limited
£2.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (3.9%)
9% - C & E Builders Limited
3.9% - Industry AVG
Production
with a gross margin of 26.6%, this company has a comparable cost of product (26.6%)
26.6% - C & E Builders Limited
26.6% - Industry AVG
Profitability
an operating margin of 4.9% make it less profitable than the average company (6.8%)
4.9% - C & E Builders Limited
6.8% - Industry AVG
Employees
with 3 employees, this is below the industry average (6)
3 - C & E Builders Limited
6 - Industry AVG
Pay Structure
on an average salary of £47.1k, the company has an equivalent pay structure (£47.1k)
£47.1k - C & E Builders Limited
£47.1k - Industry AVG
Efficiency
resulting in sales per employee of £135k, this is less efficient (£267.6k)
£135k - C & E Builders Limited
£267.6k - Industry AVG
Debtor Days
it gets paid by customers after 28 days, this is near the average (28 days)
28 days - C & E Builders Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 35 days, this is slower than average (30 days)
35 days - C & E Builders Limited
30 days - Industry AVG
Stock Days
it holds stock equivalent to 53 days, this is less than average (166 days)
53 days - C & E Builders Limited
166 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 23 weeks, this is more cash available to meet short term requirements (13 weeks)
23 weeks - C & E Builders Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 52.4%, this is a lower level of debt than the average (72.7%)
52.4% - C & E Builders Limited
72.7% - Industry AVG
C & E BUILDERS LIMITED financials
EXPORT
C & E Builders Limited's latest turnover from November 2023 is estimated at £404.9 thousand and the company has net assets of £52.4 thousand. According to their latest financial statements, C & E Builders Limited has 3 employees and maintains cash reserves of £24.8 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Turnover
404,936
426,453
344,922
316,791
493,088
742,051
436,940
331,994
423,286
455,888
520,592
548,396
495,686
705,567
Other Income Or Grants
Cost Of Sales
297,385
317,045
263,569
235,963
358,838
528,432
305,507
232,688
296,676
325,901
372,219
393,632
360,765
511,103
Gross Profit
107,551
109,408
81,352
80,829
134,249
213,619
131,433
99,305
126,609
129,987
148,373
154,764
134,921
194,464
Admin Expenses
87,612
110,905
84,596
125,658
108,740
145,826
110,272
77,671
144,529
126,409
112,013
157,358
184,601
145,460
22,807
Operating Profit
19,939
-1,497
-3,244
-44,829
25,509
67,793
21,161
21,634
-17,920
3,578
36,360
-2,594
-49,680
49,004
-22,807
Interest Payable
228
252
Interest Receivable
1,122
706
24
32
427
349
116
43
60
81
53
5
3
Pre-Tax Profit
21,061
-791
-3,220
-45,025
25,684
68,142
21,277
21,678
-17,860
3,659
36,413
-2,589
-49,678
49,004
-22,807
Tax
-5,265
-4,880
-12,947
-4,043
-4,335
-768
-8,375
-13,721
Profit After Tax
15,796
-791
-3,220
-45,025
20,804
55,195
17,234
17,342
-17,860
2,891
28,038
-2,589
-49,678
35,283
-22,807
Dividends Paid
Retained Profit
15,796
-791
-3,220
-45,025
20,804
55,195
17,234
17,342
-17,860
2,891
28,038
-2,589
-49,678
35,283
-22,807
Employee Costs
141,309
134,669
131,532
129,403
212,812
294,992
208,084
205,117
79,535
74,311
71,338
107,735
104,337
134,394
Number Of Employees
3
3
3
3
5
7
5
5
2
2
2
3
3
4
EBITDA*
21,619
2,977
1,321
-29,648
34,812
71,841
26,026
27,566
-11,190
11,525
46,930
7,058
-39,576
70,569
6,979
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Tangible Assets
6,930
8,444
12,160
16,725
30,579
19,872
21,241
25,174
28,350
31,635
36,800
38,355
31,875
89,655
95,565
Intangible Assets
2,000
4,000
6,000
8,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
6,930
8,444
12,160
16,725
30,579
19,872
21,241
25,174
28,350
31,635
36,800
40,355
35,875
95,655
103,565
Stock & work in progress
43,200
11,836
26,876
31,350
62,368
65,850
61,250
52,067
66,905
43,444
28,095
33,387
37,050
103,800
146,750
Trade Debtors
31,078
43,827
29,167
21,828
16,777
42,957
16,864
318
5,060
20,870
29,372
29,020
23,655
22,484
36,738
Group Debtors
Misc Debtors
3,857
8,310
6,198
1,878
37,127
2,763
2,763
1,687
Cash
24,836
17,917
29,172
19,557
44,180
69,664
23,468
22,804
11,668
12,350
20,110
1,001
1,000
misc current assets
total current assets
102,971
81,890
91,413
74,613
160,452
181,234
104,345
76,876
83,633
76,664
77,577
63,408
61,705
126,284
183,488
total assets
109,901
90,334
103,573
91,338
191,031
201,106
125,586
102,050
111,983
108,299
114,377
103,763
97,580
221,939
287,053
Bank overdraft
Bank loan
Trade Creditors
28,747
26,574
21,158
18,106
39,454
46,885
26,367
8,902
131,285
107,307
112,577
127,023
126,258
186,560
276,146
Group/Directors Accounts
other short term finances
3,198
hp & lease commitments
other current liabilities
26,954
25,661
42,747
29,476
52,702
85,646
85,579
95,743
total current liabilities
55,701
52,235
63,905
47,582
95,354
132,531
111,946
104,645
131,285
107,307
112,577
127,023
126,258
186,560
276,146
loans
4,264
hp & lease commitments
Accruals and Deferred Income
other liabilities
1,777
4,443
7,110
399
6,626
18,236
provisions
1,837
1,532
2,310
3,178
5,810
3,776
4,036
5,035
5,670
6,327
7,360
7,671
6,375
14,527
13,728
total long term liabilities
1,837
1,532
2,310
3,178
10,074
3,776
4,036
5,035
5,670
8,104
11,803
14,781
6,774
21,153
31,964
total liabilities
57,538
53,767
66,215
50,760
105,428
136,307
115,982
109,680
136,955
115,411
124,380
141,804
133,032
207,713
308,110
net assets
52,363
36,567
37,358
40,578
85,603
64,799
9,604
-7,630
-24,972
-7,112
-10,003
-38,041
-35,452
14,226
-21,057
total shareholders funds
52,363
36,567
37,358
40,578
85,603
64,799
9,604
-7,630
-24,972
-7,112
-10,003
-38,041
-35,452
14,226
-21,057
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Operating Activities
Operating Profit
19,939
-1,497
-3,244
-44,829
25,509
67,793
21,161
21,634
-17,920
3,578
36,360
-2,594
-49,680
49,004
-22,807
Depreciation
1,680
4,474
4,565
15,181
9,303
4,048
4,865
5,932
6,730
7,947
8,570
7,652
8,104
19,565
27,786
Amortisation
2,000
2,000
2,000
2,000
2,000
Tax
-5,265
-4,880
-12,947
-4,043
-4,335
-768
-8,375
-13,721
Stock
31,364
-15,040
-4,474
-31,018
-3,482
4,600
9,183
-14,838
23,461
15,349
-5,292
-3,663
-66,750
-42,950
146,750
Debtors
-17,202
16,772
11,659
-30,198
8,184
26,093
17,622
-3,055
-15,810
-8,502
352
5,365
1,171
-14,254
36,738
Creditors
2,173
5,416
3,052
-21,348
-7,431
20,518
17,465
-122,383
23,978
-5,270
-14,446
765
-60,302
-89,586
276,146
Accruals and Deferred Income
1,293
-17,086
13,271
-23,226
-32,944
67
-10,164
95,743
Deferred Taxes & Provisions
305
-778
-868
-2,632
2,034
-260
-999
-635
-657
-1,033
-311
1,296
-8,152
799
13,728
Cash flow from operations
5,963
-11,203
9,591
-15,638
-13,111
48,526
1,480
13,849
4,480
-2,393
28,738
7,417
-42,451
25,265
113,365
Investing Activities
capital expenditure
-166
-758
-1,327
-20,010
-2,679
-932
-2,756
-3,445
-2,782
-7,015
-14,132
49,676
-13,655
-133,351
Change in Investments
cash flow from investments
-166
-758
-1,327
-20,010
-2,679
-932
-2,756
-3,445
-2,782
-7,015
-14,132
49,676
-13,655
-133,351
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
-3,198
3,198
Long term loans
-4,264
4,264
Hire Purchase and Lease Commitments
other long term liabilities
-1,777
-2,666
-2,667
6,711
-6,227
-11,610
18,236
share issue
1,750
interest
1,122
706
24
-196
175
349
116
43
60
81
53
5
3
cash flow from financing
1,122
706
24
-7,658
7,637
349
116
43
-1,717
-2,585
-2,614
6,716
-6,224
-11,610
19,986
cash and cash equivalents
cash
6,919
-11,255
9,615
-24,623
-25,484
46,196
664
11,136
-682
-7,760
19,109
1
1,000
overdraft
change in cash
6,919
-11,255
9,615
-24,623
-25,484
46,196
664
11,136
-682
-7,760
19,109
1
1,000
c & e builders 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 & e builders limited. Get real-time insights into c & e builders limited's credit score, group structure and payment trends.
Perform a competitor analysis for c & e builders limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in CA14 area or any other competitors across 12 key performance metrics.
c & e builders limited Ownership
C & E BUILDERS LIMITED group structure
C & E Builders Limited has no subsidiary companies.
Ultimate parent company
C & E BUILDERS LIMITED
04876031
C & E BUILDERS LIMITED Shareholders
The largest shareholders in C & E Builders Limited include Mr Anthony John Huddart and Mr Benjamin Huddart.
mr anthony john huddart
28.57%
mr benjamin huddart
28.57%
mrs claire huddart
14.29%
mrs lynn huddart
14.29%
mrs k. cooper
14.29%
c & e builders limited directors
C & E Builders Limited currently has 2 directors.
The longest serving directors include
Mr Anthony Huddart (Oct 2007) and
Mr Benjamin Huddart (Oct 2007).
carleton house 136 gray street, workington, cumbria, CA14 2LU
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
c & e builders 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 did not find charges/mortgages relating to c & e builders limited.
c & e builders 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 & E BUILDERS LIMITED. This can take several minutes, an email will notify you when this has completed.
c & e builders limitedCompanies House Filings - See Documents
