Pomanda estimates the enterprise value of THE STUART LOW TRUST at £113.2k based on a Turnover of £241.7k and 0.47x industry multiple (adjusted for size and gross margin).
the stuart low trustEstimated Valuation
£249.3k
Pomanda estimates the enterprise value of THE STUART LOW TRUST at £249.3k based on an EBITDA of £70.2k and a 3.55x industry multiple (adjusted for size and gross margin).
the stuart low trustEstimated Valuation
£310.7k
Pomanda estimates the enterprise value of THE STUART LOW TRUST at £310.7k based on Net Assets of £139.2k and 2.23x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Stuart Low TrustOverview
The Stuart Low Trust is a live company located in london, N1 0DX with a Companies House number of 05001948. It operates in the other human health activities sector, SIC Code 86900. Founded in December 2003, it's largest shareholder is
unknown.
The Stuart Low Trust is a mature,
micro sized company, Pomanda has estimated its turnover at
£241.7k with
declining
growth in recent years.
Pomanda's financial health check has awarded The Stuart Low Trust a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £241.7k, make it smaller than the average company (£731.1k)
£241.7k - The Stuart Low Trust
£731.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (7.2%)
-4% - The Stuart Low Trust
7.2% - Industry AVG
Production
with a gross margin of 38.4%, this company has a comparable cost of product (38.4%)
38.4% - The Stuart Low Trust
38.4% - Industry AVG
Profitability
an operating margin of 29.1% make it more profitable than the average company (5.2%)
29.1% - The Stuart Low Trust
5.2% - Industry AVG
Employees
with 13 employees, this is below the industry average (18)
13 - The Stuart Low Trust
18 - Industry AVG
Pay Structure
on an average salary of £10.5k, the company has a lower pay structure (£26.5k)
£10.5k - The Stuart Low Trust
£26.5k - Industry AVG
Efficiency
resulting in sales per employee of £18.6k, this is less efficient (£45.8k)
£18.6k - The Stuart Low Trust
£45.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - The Stuart Low Trust
- - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (18 days)
7 days - The Stuart Low Trust
18 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Stuart Low Trust
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1012 weeks, this is more cash available to meet short term requirements (124 weeks)
1012 weeks - The Stuart Low Trust
124 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5.1%, this is a lower level of debt than the average (22.7%)
5.1% - The Stuart Low Trust
22.7% - Industry AVG
THE STUART LOW TRUST financials
EXPORT
The Stuart Low Trust's latest turnover from March 2024 is £241.7 thousand and the company has net assets of £139.2 thousand. According to their latest financial statements, The Stuart Low Trust has 13 employees and maintains cash reserves of £145.8 thousand 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
241,715
158,487
135,636
277,225
106,359
116,143
122,759
99,576
99,767
78,955
92,742
100,943
96,359
78,550
104,347
Other Income Or Grants
Cost Of Sales
148,852
98,759
86,284
182,228
67,971
75,499
77,258
60,762
62,261
49,170
57,559
60,907
55,448
44,166
59,130
Gross Profit
92,863
59,728
49,352
94,997
38,388
40,644
45,501
38,814
37,506
29,785
35,183
40,036
40,911
34,384
45,217
Admin Expenses
22,622
110,522
71,186
-25,223
71,193
49,306
29,162
28,512
21,178
40,466
25,581
37,829
24,521
47,773
47,456
Operating Profit
70,241
-50,794
-21,834
120,220
-32,805
-8,662
16,339
10,302
16,328
-10,681
9,602
2,207
16,390
-13,389
-2,239
Interest Payable
Interest Receivable
Pre-Tax Profit
57,225
-46,276
-20,795
97,461
-32,737
-7,999
13,589
8,394
13,327
-10,361
7,652
1,948
12,369
-13,160
-2,144
Tax
Profit After Tax
57,225
-46,276
-20,795
97,461
-32,737
-7,999
13,589
8,394
13,327
-10,361
7,652
1,948
12,369
-13,160
-2,144
Dividends Paid
Retained Profit
57,225
-46,276
-20,795
97,461
-32,737
-7,999
13,589
8,394
13,327
-10,361
7,652
1,948
12,369
-13,160
-2,144
Employee Costs
136,032
149,360
113,607
109,158
92,833
80,641
64,180
53,280
48,233
47,746
42,850
49,480
43,571
43,321
50,804
Number Of Employees
13
12
10
10
10
8
7
7
2
3
2
3
2
2
2
EBITDA*
70,241
-50,794
-21,834
120,220
-32,805
-8,662
16,339
10,302
16,328
-10,681
9,602
2,207
16,390
-13,389
-2,239
* 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
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
550
798
2,067
1,630
2,091
1,600
2,431
2,563
1,490
2,455
2,832
3,733
Group Debtors
Misc Debtors
934
1,849
1,154
2,190
2,293
7,839
7,198
8,154
3,267
10,234
1,381
8,930
2,253
6,251
20,815
Cash
145,776
85,059
127,547
149,548
53,914
81,147
95,523
79,376
72,718
59,722
68,177
65,922
76,509
53,381
38,022
misc current assets
total current assets
146,710
86,908
128,701
152,288
57,005
91,053
104,351
89,621
77,585
72,387
72,121
76,342
81,217
62,464
62,570
total assets
146,710
86,908
128,701
152,288
57,005
91,053
104,351
89,621
77,585
72,387
72,121
76,342
81,217
62,464
62,570
Bank overdraft
Bank loan
Trade Creditors
3,024
1,648
24
3,057
303
396
386
950
3,943
2,667
11
721
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
4,462
3,263
407
167
5,099
6,317
11,626
9,921
3,286
12,691
4,720
15,883
23,427
17,043
3,989
total current liabilities
7,486
4,911
431
3,224
5,402
6,713
12,012
10,871
7,229
15,358
4,731
16,604
23,427
17,043
3,989
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
7,486
4,911
431
3,224
5,402
6,713
12,012
10,871
7,229
15,358
4,731
16,604
23,427
17,043
3,989
net assets
139,224
81,997
128,270
149,064
51,603
84,340
92,339
78,750
70,356
57,029
67,390
59,738
57,790
45,421
58,581
total shareholders funds
139,224
81,997
128,270
149,064
51,603
84,340
92,339
78,750
70,356
57,029
67,390
59,738
57,790
45,421
58,581
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
70,241
-50,794
-21,834
120,220
-32,805
-8,662
16,339
10,302
16,328
-10,681
9,602
2,207
16,390
-13,389
-2,239
Depreciation
Amortisation
Tax
Stock
Debtors
-915
695
-1,586
-351
-6,815
1,078
-1,417
5,378
-7,798
8,721
-6,476
5,712
-4,375
-15,465
24,548
Creditors
1,376
1,624
-3,033
2,754
-93
10
-564
-2,993
1,276
2,656
-710
721
Accruals and Deferred Income
1,199
2,856
240
-4,932
-1,218
-5,309
1,705
6,635
-9,405
7,971
-11,163
-7,544
6,384
13,054
3,989
Deferred Taxes & Provisions
Cash flow from operations
73,731
-47,009
-23,041
118,393
-27,301
-15,039
18,897
8,566
15,997
-8,775
4,205
-10,328
27,149
15,130
-22,798
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
3
1
60,725
interest
cash flow from financing
2
3
1
60,725
cash and cash equivalents
cash
60,717
-42,488
-22,001
95,634
-27,233
-14,376
16,147
6,658
12,996
-8,455
2,255
-10,587
23,128
15,359
38,022
overdraft
change in cash
60,717
-42,488
-22,001
95,634
-27,233
-14,376
16,147
6,658
12,996
-8,455
2,255
-10,587
23,128
15,359
38,022
the stuart low trust 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 the stuart low trust. Get real-time insights into the stuart low trust's credit score, group structure and payment trends.
Perform a competitor analysis for the stuart low trust by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in N 1 area or any other competitors across 12 key performance metrics.
the stuart low trust Ownership
THE STUART LOW TRUST group structure
The Stuart Low Trust has no subsidiary companies.
Ultimate parent company
THE STUART LOW TRUST
05001948
THE STUART LOW TRUST Shareholders
The sole shareholder of The Stuart Low Trust is -.
-
-
the stuart low trust directors
The Stuart Low Trust currently has 12 directors.
The longest serving directors include
Ms Patricia Mayhew (Feb 2010) and
Ms June-Anne Murray (Nov 2017).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
86900 - Other human health activities
incorporation date
December 2003
age
22
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
CHAWEEVAN WILLIAMS
auditor
-
address
office 1, jean stokes community, carnoustie drive, london, N1 0DX
Bank
CO-OPERATIVE BANK PLC
Legal Advisor
-
the stuart low trust 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 the stuart low trust.
the stuart low trust 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 THE STUART LOW TRUST. This can take several minutes, an email will notify you when this has completed.
the stuart low trustCompanies House Filings - See Documents
