the keswick enterprises group limited

the keswick enterprises group limited Company Information

Share THE KESWICK ENTERPRISES GROUP LIMITED
Live 
MatureLargeLow

Company Number

05161212

Industry

Management consultancy activities (other than financial management)

 

Directors

John Harvey

Geoffrey Gillo

View All

Shareholders

the keswick enterprises network limited

Group Structure

View All

Contact

Registered Address

19-20 bourne court, southend road, woodford green, essex, IG8 8HD

the keswick enterprises group limited Estimated Valuation

£35.4m

Pomanda estimates the enterprise value of THE KESWICK ENTERPRISES GROUP LIMITED at £35.4m based on a Turnover of £44.2m and 0.8x industry multiple (adjusted for size and gross margin).

the keswick enterprises group limited Estimated Valuation

£0

Pomanda estimates the enterprise value of THE KESWICK ENTERPRISES GROUP LIMITED at £0 based on an EBITDA of £-284.6k and a 6.31x industry multiple (adjusted for size and gross margin).

the keswick enterprises group limited Estimated Valuation

£112.5k

Pomanda estimates the enterprise value of THE KESWICK ENTERPRISES GROUP LIMITED at £112.5k based on Net Assets of £41.7k and 2.7x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

The Keswick Enterprises Group Limited Overview

The Keswick Enterprises Group Limited is a live company located in woodford green, IG8 8HD with a Companies House number of 05161212. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in June 2004, it's largest shareholder is the keswick enterprises network limited with a 100% stake. The Keswick Enterprises Group Limited is a mature, large sized company, Pomanda has estimated its turnover at £44.2m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

The Keswick Enterprises Group Limited Health Check

Pomanda's financial health check has awarded The Keswick Enterprises Group Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

7 Strong

positive_score

0 Regular

positive_score

5 Weak

size

Size

annual sales of £44.2m, make it larger than the average company (£845.2k)

£44.2m - The Keswick Enterprises Group Limited

£845.2k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (8.5%)

3% - The Keswick Enterprises Group Limited

8.5% - Industry AVG

production

Production

with a gross margin of 19.8%, this company has a higher cost of product (58.7%)

19.8% - The Keswick Enterprises Group Limited

58.7% - Industry AVG

profitability

Profitability

an operating margin of -2.5% make it less profitable than the average company (7.3%)

-2.5% - The Keswick Enterprises Group Limited

7.3% - Industry AVG

employees

Employees

with 232 employees, this is above the industry average (7)

232 - The Keswick Enterprises Group Limited

7 - Industry AVG

paystructure

Pay Structure

on an average salary of £22.6k, the company has a lower pay structure (£56.9k)

£22.6k - The Keswick Enterprises Group Limited

£56.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £190.5k, this is more efficient (£133.2k)

£190.5k - The Keswick Enterprises Group Limited

£133.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 30 days, this is earlier than average (63 days)

30 days - The Keswick Enterprises Group Limited

63 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 51 days, this is slower than average (25 days)

51 days - The Keswick Enterprises Group Limited

25 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 8 days, this is less than average (23 days)

8 days - The Keswick Enterprises Group Limited

23 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 4 weeks, this is less cash available to meet short term requirements (24 weeks)

4 weeks - The Keswick Enterprises Group Limited

24 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 99.6%, this is a higher level of debt than the average (55.5%)

99.6% - The Keswick Enterprises Group Limited

55.5% - Industry AVG

THE KESWICK ENTERPRISES GROUP LIMITED financials

EXPORTms excel logo

The Keswick Enterprises Group Limited's latest turnover from December 2023 is £44.2 million and the company has net assets of £41.7 thousand. According to their latest financial statements, The Keswick Enterprises Group Limited has 232 employees and maintains cash reserves of £701.4 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Mar 2011Mar 2010
Turnover44,195,99943,860,32540,806,80040,340,39134,894,33135,525,38133,594,76726,322,23521,738,37513,766,97835,204,46253,362,20546,787,58541,552,56434,198,276
Other Income Or Grants000000000000000
Cost Of Sales35,430,40935,537,19131,929,63331,781,19627,146,29126,643,07725,495,02520,045,73515,410,9238,955,45025,430,75341,088,61336,742,22535,385,97429,580,201
Gross Profit8,765,5908,323,1348,877,1678,559,1957,748,0408,882,3048,099,7426,276,5006,327,4524,811,5289,773,70912,273,59210,045,3606,166,5904,618,075
Admin Expenses9,878,0889,925,6189,495,8418,305,9967,690,6557,898,7487,858,6416,209,8436,457,5495,419,57411,359,31015,055,78310,234,6036,047,3955,140,634
Operating Profit-1,112,498-1,602,484-618,674253,19957,385983,556241,10166,657-130,097-608,046-1,585,601-2,782,191-189,243119,195-522,559
Interest Payable111,67560,86337,28337,46731,86837,01090,45854,46045,256108,390169,594544,792388,037450,505398,825
Interest Receivable43318,74028,30018134,83460320,368337,373712,208335,25966,6194,4304,439252,835
Pre-Tax Profit-1,605,697-1,466,175-949,225-105,655-269,051617,204141,609-225,827267,585-364,0025,387,354-3,140,858-572,841-1,441,819-922,226
Tax188,898158,55293,599-29,09385,529-212,613-145,488-77,023-56,387-18,016-112,459-177,483-425,58858,015-27,843
Profit After Tax-1,416,799-1,307,623-855,626-134,748-183,522404,591-3,879-302,850211,198-382,0185,274,895-3,318,341-998,429-1,383,804-950,069
Dividends Paid115,125105,000105,000106,411105,00083,750000000000
Retained Profit-1,252,064-1,179,860-878,456-253,689-276,561192,698-106,449-308,755234,052-382,0185,274,895-3,318,341-998,429-1,383,804-950,069
Employee Costs5,247,7485,387,5075,270,0704,334,0663,961,2673,942,8003,747,5893,331,0333,465,4223,192,1328,215,8118,461,1086,553,1034,417,6922,970,012
Number Of Employees2322773213271791991681361321331481,5231,5221,513313
EBITDA*-284,577-794,694225,2321,108,154823,0621,568,599875,173859,935354,614-65,715-920,485-1,599,852729,2111,607,3021,231,799

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Mar 2011Mar 2010
Tangible Assets1,558,8381,843,2331,672,1921,895,8961,641,1501,805,7621,829,0161,204,462635,939604,706717,0031,618,3012,494,7883,037,2271,845,354
Intangible Assets1,229,4821,007,5521,329,1201,650,6882,050,5922,379,9942,709,3963,038,7983,615,0483,900,3183,853,5628,903,45710,425,05611,156,6275,861,435
Investments & Other282,4862,626000005,986,9626,317,6386,292,4265,807,3191,368,4051,370,2151,440,6044,820,541
Debtors (Due After 1 year)133,404133,40400000000076,580000
Total Fixed Assets3,204,2102,986,8153,001,3123,546,5843,691,7424,185,7564,538,41210,230,22210,568,62510,797,45010,377,88411,966,74314,290,05915,634,45812,527,330
Stock & work in progress873,095962,500944,298989,250597,017605,822621,660607,482662,544291,34355,40784,487262,994219,633225,672
Trade Debtors3,662,0413,274,4783,479,4502,908,0832,365,7302,709,2032,952,1092,808,2803,132,9203,140,1472,130,2666,841,0378,415,7329,274,4492,594,660
Group Debtors000000000000000
Misc Debtors1,204,652687,768875,181590,533633,4601,091,316519,415821,998535,377362,562378,683833,3221,188,3811,583,665861,074
Cash701,4063,119,7332,364,6822,930,9722,385,3732,392,6584,921,279918,383505,729635,805335,5971,064,891877,5881,424,996569,040
misc current assets000000000000000
total current assets6,441,1948,044,4797,663,6117,418,8385,981,5806,798,9999,014,4635,156,1434,836,5704,429,8572,899,9538,823,73710,744,69512,502,7434,250,446
total assets9,645,40411,031,29410,664,92310,965,4229,673,32210,984,75513,552,87515,386,36515,405,19515,227,30713,277,83720,790,48025,034,75428,137,20116,777,776
Bank overdraft1,679,9232,857,1371,314,476865,315534,714922,4020378,817160,939158,204193,472100,43739,07315,28234,766
Bank loan118,044118,044218,349146,98270,65222,56322,56322,5630001,388,3712,275,3952,269,140660,000
Trade Creditors 4,969,6585,026,2044,461,6593,919,0413,641,1033,986,1863,764,4763,796,7323,433,0642,489,5151,884,0686,644,2536,615,9855,451,2732,104,551
Group/Directors Accounts250,0000000001,959,5260000000
other short term finances000000000000000
hp & lease commitments05,18480,020123,227128,23755,838385,483102,472110,43167,3051,66168,356184,538186,077685,877
other current liabilities1,916,0081,380,9621,321,3711,437,5831,457,0681,828,2032,381,6481,547,4131,637,8862,310,4881,488,9913,406,4554,199,6825,818,6233,470,614
total current liabilities8,933,6339,387,5317,395,8756,492,1485,831,7746,815,1926,554,1707,807,5235,342,3205,025,5123,568,19211,607,87213,314,67313,740,3956,955,808
loans339,727570,717801,719945,19726,995163,540273,464959,9743,202,2543,301,5292,472,3265,287,0266,478,34210,134,7724,246,294
hp & lease commitments005,18475,943175,10464,899120,73746,915150,52885,467199,776355,307299,323281,980448,024
Accruals and Deferred Income000000000000014,85735,655
other liabilities0000000048,720415,845336,0042,154,5111,968,2311,798,0241,628,874
provisions330,360229,299208,400237,764183,920197,073181,294144,86495,05443,83362,37321,493000
total long term liabilities670,087800,0161,015,3031,258,904386,019425,512575,4951,151,7533,496,5563,846,6743,070,4797,818,3378,745,89612,229,6336,358,847
total liabilities9,603,72010,187,5478,411,1787,751,0526,217,7937,240,7047,129,6658,959,2768,838,8768,872,1866,638,67119,426,20922,060,56925,970,02813,314,655
net assets41,684843,7472,023,6082,902,0643,155,7533,432,3146,239,6166,346,0656,491,2006,257,1486,639,1661,364,2712,974,1852,167,1733,463,121
total shareholders funds41,684843,7472,023,6082,902,0643,155,7533,432,3146,239,6166,346,0656,491,2006,257,1486,639,1661,364,2712,974,1852,167,1733,463,121
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Mar 2011Mar 2010
Operating Activities
Operating Profit-1,112,498-1,602,484-618,674253,19957,385983,556241,10166,657-130,097-608,046-1,585,601-2,782,191-189,243119,195-522,559
Depreciation445,964486,222522,338533,387436,275585,043634,072217,028199,441257,061104,680586,457464,6141,021,2301,416,605
Amortisation381,957321,568321,568321,568329,40200576,250285,270285,270560,436595,882453,840466,877337,753
Tax188,898158,55293,599-29,09385,529-212,613-145,488-77,023-56,387-18,016-112,459-177,483-425,58858,015-27,843
Stock-89,40518,202-44,952392,233-8,805-15,83814,178-55,062371,201235,936-29,080-178,50737,322-6,039225,672
Debtors904,447-258,981856,015499,426-801,329328,995-158,754-38,019165,588993,760-5,241,990-1,853,1746,148,3797,402,3803,455,734
Creditors-56,546564,545542,618277,938-345,083221,710-32,256363,668943,549605,447-4,760,18528,2684,511,4343,346,7222,104,551
Accruals and Deferred Income535,04659,591-116,212-19,485-371,135-553,445834,235-90,473-672,602821,497-1,917,464-793,227693,4132,327,2113,506,269
Deferred Taxes & Provisions101,06120,899-29,36453,844-13,15315,77936,43049,81051,221-18,54040,88021,493000
Cash flow from operations-331,160249,672-95,190499,699989,354726,8731,712,6701,198,99883,60694,977-2,398,643-489,120-677,231-57,0913,133,370
Investing Activities
capital expenditure00000-563,1234,747,236-534,183-137,567-145,017-794,719542,863235,7874,580,175-70,143
Change in Investments279,8602,6260000-5,986,962-330,67625,212485,1074,438,914-1,810-3,450,326-3,379,9374,820,541
cash flow from investments-279,860-2,626000-563,12310,734,198-203,507-162,779-630,124-5,233,633544,6733,686,1137,960,112-4,890,684
Financing Activities
Bank loans0-100,30571,36776,33048,0890022,56300-1,388,371-887,0241,615,3951,609,140660,000
Group/Directors Accounts250,00000000-1,959,5261,959,5260000000
Other Short Term Loans 000000000000000
Long term loans-230,990-231,002-143,478918,202-136,545-109,924-686,510-2,242,280-99,275829,203-2,814,700-1,191,3162,232,0485,888,4784,246,294
Hire Purchase and Lease Commitments-5,184-80,020-113,966-104,171182,604-385,483356,833-111,572108,187-48,665-222,226-60,198-650,040-665,8441,133,901
other long term liabilities0000000-48,720-367,12579,841-1,818,507186,280339,357169,1501,628,874
share issue450,001-1000-3,000,0000163,6200001,708,427509,49387,8564,413,190
interest-111,242-42,123-8,983-37,2862,966-36,950229,910282,913666,952226,869-102,975-540,362-383,598-450,480-395,990
cash flow from financing352,585-453,451-195,060853,07597,114-3,532,357-2,059,29326,050308,7391,087,248-6,346,779-784,1933,662,6556,638,30011,686,269
cash and cash equivalents
cash-2,418,327755,051-566,290545,599-7,285-2,528,6214,002,896412,654-130,076300,208-729,294187,303308,548855,956569,040
overdraft-1,177,2141,542,661449,161330,601-387,688922,402-378,817217,8782,735-35,26893,03561,3644,307-19,48434,766
change in cash-1,241,113-787,610-1,015,451214,998380,403-3,451,0234,381,713194,776-132,811335,476-822,329125,939304,241875,440534,274

the keswick enterprises group 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 the keswick enterprises group limited. Get real-time insights into the keswick enterprises group 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

The Keswick Enterprises Group Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for the keswick enterprises group limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other large companies, companies in IG8 area or any other competitors across 12 key performance metrics.

the keswick enterprises group limited Ownership

THE KESWICK ENTERPRISES GROUP LIMITED group structure

The Keswick Enterprises Group Limited has 2 subsidiary companies.

Ultimate parent company

1 parent

THE KESWICK ENTERPRISES GROUP LIMITED

05161212

2 subsidiaries

THE KESWICK ENTERPRISES GROUP LIMITED Shareholders

the keswick enterprises network limited 100%

the keswick enterprises group limited directors

The Keswick Enterprises Group Limited currently has 5 directors. The longest serving directors include Mr John Harvey (Jun 2004) and Mr Geoffrey Gillo (Oct 2004).

officercountryagestartendrole
Mr John Harvey89 years Jun 2004- Director
Mr Geoffrey GilloUnited Kingdom72 years Oct 2004- Director
Mr Michael WallisUnited Kingdom66 years Mar 2006- Director
Mr Gavin WithersUnited Kingdom59 years Oct 2006- Director
Mr Stuart RossEngland69 years Aug 2023- Director

P&L

December 2023

turnover

44.2m

+1%

operating profit

-1.1m

-31%

gross margin

19.9%

+4.52%

turnover

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

Balance Sheet

December 2023

net assets

41.7k

-0.95%

total assets

9.6m

-0.13%

cash

701.4k

-0.78%

net assets

Total assets minus all liabilities

the keswick enterprises group limited company details

company number

05161212

Type

Private limited with Share Capital

industry

70229 - Management consultancy activities (other than financial management)

incorporation date

June 2004

age

20

incorporated

UK

accounts

Group

last accounts submitted

December 2023

previous names

keswick enterprises limited (June 2012)

accountant

-

auditor

RAFFINGERS LLP

address

19-20 bourne court, southend road, woodford green, essex, IG8 8HD

Bank

-

Legal Advisor

-

the keswick enterprises group 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 6 charges/mortgages relating to the keswick enterprises group limited. Currently there are 2 open charges and 4 have been satisfied in the past.

the keswick enterprises group 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 THE KESWICK ENTERPRISES GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.

the keswick enterprises group limited Companies House Filings - See Documents

datedescriptionview/download