Champion Building Services Limited

POWER SEARCH PRICING

SOLUTIONS

champion building services limited Company Information

Live

MatureMidHigh

Company Number

05148568

Website

www.championbuild.co.uk

Registered Address

hillier hopkins llp, 51 clarendon road, watford, WD17 1HP

Industry

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

Telephone

02031119157

Next Accounts Due

September 2024

Group Structure

View All

Directors

Daniel Campion20 Years

Shareholders

champion holding group limited 100%

champion building services limited Estimated Valuation

£2.4m

Pomanda estimates the enterprise value of CHAMPION BUILDING SERVICES LIMITED at £2.4m based on a Turnover of £6.8m and 0.35x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Champion Building Services Limited is a live company located in watford, WD17 1HP with a Companies House number of 05148568. It operates in the other specialised construction activities n.e.c. sector, SIC Code 43999. Founded in June 2004, it's largest shareholder is champion holding group limited with a 100% stake. Champion Building Services Limited is a mature, mid sized company, Pomanda has estimated its turnover at £6.8m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Champion Building Services Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

3 Strong

6 Regular

3 Weak

Size

annual sales of £6.8m, make it in line with the average company (£6.2m)

Growth

3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (4.5%)

EXPORT

Champion Building Services Limited's latest turnover from December 2022 is estimated at £6.8 million and the company has net assets of £904.7 thousand. According to their latest financial statements, Champion Building Services Limited has 7 employees and maintains cash reserves of £453.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2022	Dec 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	6,801,469	5,715,932	3,129,083	3,828,571	2,461,234	3,055,167	3,275,772	2,853,806	3,038,305	2,260,888	733,436	710,581	278,967
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	5,155,092	4,400,362	2,385,455	2,887,529	1,838,087	2,259,532	2,416,441	2,147,081	2,282,877	1,668,035	534,901	510,702	195,277
Gross Profit	1,646,376	1,315,570	743,628	941,041	623,147	795,635	859,331	706,724	755,428	592,853	198,535	199,879	83,690
Admin Expenses	1,582,701	1,224,681	618,263	1,014,170	480,176	805,408	821,415	475,813	550,602	457,231	208,171	192,951	-154,474
Operating Profit	63,675	90,889	125,365	-73,129	142,971	-9,773	37,916	230,911	204,826	135,622	-9,636	6,928	238,164
Interest Payable	14,214	11,227	5,795	0	0	0	0	0	0	0	0	0	0
Interest Receivable	14,068	821	250	2,254	1,574	492	983	1,388	1,588	1,175	729	761	454
Pre-Tax Profit	63,530	80,483	119,820	-70,875	144,544	-9,281	38,899	232,299	206,414	136,797	-8,907	7,689	238,618
Tax	-12,071	-15,292	-22,766	0	-27,463	0	-7,780	-46,460	-43,347	-31,463	0	-1,999	-66,813
Profit After Tax	51,459	65,191	97,054	-70,875	117,081	-9,281	31,119	185,839	163,067	105,334	-8,907	5,690	171,805
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	51,459	65,191	97,054	-70,875	117,081	-9,281	31,119	185,839	163,067	105,334	-8,907	5,690	171,805
Employee Costs	317,640	261,030	296,344	296,451	251,529	0	0	665,623	719,474	554,129	184,558	217,394	104,548
Number Of Employees	7	6	7	7	6	6	20	17	19	15	5	6	3
EBITDA*	73,594	108,783	139,871	-53,784	158,307	-5,982	38,178	231,261	204,885	135,700	-9,532	7,067	238,349

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2022	Dec 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	29,760	29,823	43,526	58,032	46,008	54,497	788	1,050	176	235	313	417	556
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	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
Total Fixed Assets	29,760	29,823	43,526	58,032	46,008	54,497	788	1,050	176	235	313	417	556
Stock & work in progress	686,450	721,015	683,380	678,659	497,584	493,359	397,124	374,645	478,086	0	0	0	0
Trade Debtors	1,224,052	1,006,307	355,000	328,038	142,858	501,627	380,244	328,284	110,772	357,508	117,525	137,862	38,812
Group Debtors	0	0	0	0	0	0	18,901	0	0	0	0	0	0
Misc Debtors	64,150	44,442	107,842	243,127	339,601	38,407	123,695	0	0	0	0	0	0
Cash	453,528	350,385	306,134	193,071	407,987	221,603	171,767	221,288	333,724	301,456	168,639	122,978	181,586
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,428,180	2,122,149	1,452,356	1,442,895	1,388,030	1,254,996	1,091,731	924,217	922,582	658,964	286,164	260,840	220,398
total assets	2,457,940	2,151,972	1,495,882	1,500,927	1,434,038	1,309,493	1,092,519	925,267	922,758	659,199	286,477	261,257	220,954
Bank overdraft	0	0	0	0	8	0	0	0	0	0	0	0	0
Bank loan	34,545	34,545	17,273	0	0	0	0	0	0	0	0	0	0
Trade Creditors	1,031,345	798,978	221,461	607,382	379,846	304,535	378,663	302,339	485,669	385,177	117,789	83,662	49,049
Group/Directors Accounts	130,207	179,155	0	0	0	276,099	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	34,342	11,326	10,212	7,143	6,199	0	0	0	0	0	0	0
other current liabilities	261,689	116,974	244,467	143,125	251,937	37,494	59,769	0	0	0	0	0	0
total current liabilities	1,457,786	1,163,994	494,527	760,719	638,934	624,327	438,432	302,339	485,669	385,177	117,789	83,662	49,049
loans	95,438	134,721	172,727	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	40,562	49,196	33,217	40,360	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	95,438	134,721	213,289	49,196	33,217	40,360	0	0	0	0	0	0	0
total liabilities	1,553,224	1,298,715	707,816	809,915	672,151	664,687	438,432	302,339	485,669	385,177	117,789	83,662	49,049
net assets	904,716	853,257	788,066	691,012	761,887	644,806	654,087	622,928	437,089	274,022	168,688	177,595	171,905
total shareholders funds	904,716	853,257	788,066	691,012	761,887	644,806	654,087	622,928	437,089	274,022	168,688	177,595	171,905

	Dec 2022	Dec 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	63,675	90,889	125,365	-73,129	142,971	-9,773	37,916	230,911	204,826	135,622	-9,636	6,928	238,164
Depreciation	9,919	17,894	14,506	19,345	15,336	3,791	262	350	59	78	104	139	185
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-12,071	-15,292	-22,766	0	-27,463	0	-7,780	-46,460	-43,347	-31,463	0	-1,999	-66,813
Stock	-34,565	37,635	4,721	181,075	4,225	96,235	22,479	-103,441	478,086	0	0	0	0
Debtors	237,453	587,907	-108,323	88,706	-57,575	17,194	194,556	217,512	-246,736	239,983	-20,337	99,050	38,812
Creditors	232,367	577,517	-385,921	227,536	75,311	-74,128	76,324	-183,330	100,492	267,388	34,127	34,613	49,049
Accruals and Deferred Income	144,715	-127,493	101,342	-108,812	214,443	-22,275	59,769	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	235,717	-82,027	-63,872	-204,841	473,948	-215,814	-50,544	-112,600	30,680	131,642	44,932	-59,369	181,773
Investing Activities
capital expenditure	-9,856	-4,191	0	-31,369	-6,847	-57,500	0	-1,224	0	0	0	0	-741
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-9,856	-4,191	0	-31,369	-6,847	-57,500	0	-1,224	0	0	0	0	-741
Financing Activities
Bank loans	0	17,272	17,273	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-48,948	179,155	0	0	-276,099	276,099	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-39,283	-38,006	172,727	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	-34,342	-17,546	-7,520	19,048	-6,199	46,559	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	40	0	0	0	0	0	100
interest	-146	-10,406	-5,545	2,254	1,574	492	983	1,388	1,588	1,175	729	761	454
cash flow from financing	-122,719	130,469	176,935	21,302	-280,724	323,150	1,023	1,388	1,588	1,175	729	761	554
cash and cash equivalents
cash	103,143	44,251	113,063	-214,916	186,384	49,836	-49,521	-112,436	32,268	132,817	45,661	-58,608	181,586
overdraft	0	0	0	-8	8	0	0	0	0	0	0	0	0
change in cash	103,143	44,251	113,063	-214,908	186,376	49,836	-49,521	-112,436	32,268	132,817	45,661	-58,608	181,586

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for champion building services limited. Get real-time insights into champion building services 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 champion building services limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

CHAMPION BUILDING SERVICES LIMITED group structure

Champion Building Services Limited has no subsidiary companies.

Ultimate parent company

CHAMPION HOLDING GROUP LIMITED

13409153

1 parent

CHAMPION BUILDING SERVICES LIMITED

05148568

CHAMPION BUILDING SERVICES LIMITED Shareholders

champion holding group limited

100%

Champion Building Services Limited currently has 1 director, Mr Daniel Campion serving since Jun 2004.

officer	country	age	start	end	role
Mr Daniel Campion	England	46 years	Jun 2004	-	Director

P&L

December 2022

turnover

6.8m

+19%

operating profit

63.7k

gross margin

24.3%

+5.17%

turnover

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

Balance Sheet

December 2022

net assets

904.7k

+0.06%

total assets

2.5m

+0.14%

cash

453.5k

+0.29%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

duggans steel uk limited

international projects integrated ltd

0.5

petro power construction ltd

united consulting partners ltd

0.5

lsr electrical limited

2.5

company number

05148568

Type

Private limited with Share Capital

industry

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

incorporation date

June 2004

age

accounts

Total Exemption Full

ultimate parent company

CHAMPION HOLDING GROUP LIMITED

previous names

N/A

incorporated

address

hillier hopkins llp, 51 clarendon road, watford, WD17 1HP

last accounts submitted

December 2022

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 1 charges/mortgages relating to champion building services limited. Currently there are 1 open charges and 0 have been satisfied in the past.

champion building services limited Company Information

champion building services limited Estimated Valuation

champion building services limited Estimated Valuation

champion building services limited Estimated Valuation

Champion Building Services Limited Overview

Champion Building Services Limited Health Check

CHAMPION BUILDING SERVICES LIMITED financials

champion building services limited Credit Report and Business Information

Champion Building Services Limited Competitor Analysis

champion building services limited Ownership

champion building services limited directors

champion building services limited company details

champion building services limited Charges & Mortgages

champion building services limited Companies House Filings - See Documents