crown waste management limited Company Information
Company Number
05264291
Website
www.crownwaste.co.ukRegistered Address
crown waste, pool road industrial estate, nuneaton, CV10 9AE
Industry
Collection of non-hazardous waste
Telephone
02476351111
Next Accounts Due
December 2024
Group Structure
View All
Directors
Kashan Aslam19 Years
Shareholders
kashan aslam 100%
crown waste management limited Estimated Valuation
Pomanda estimates the enterprise value of CROWN WASTE MANAGEMENT LIMITED at £1.6m based on a Turnover of £2.1m and 0.76x industry multiple (adjusted for size and gross margin).
crown waste management limited Estimated Valuation
Pomanda estimates the enterprise value of CROWN WASTE MANAGEMENT LIMITED at £4.5m based on an EBITDA of £895.3k and a 5.03x industry multiple (adjusted for size and gross margin).
crown waste management limited Estimated Valuation
Pomanda estimates the enterprise value of CROWN WASTE MANAGEMENT LIMITED at £6.3m based on Net Assets of £2.1m and 3.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crown Waste Management Limited Overview
Crown Waste Management Limited is a live company located in nuneaton, CV10 9AE with a Companies House number of 05264291. It operates in the collection of non-hazardous waste sector, SIC Code 38110. Founded in October 2004, it's largest shareholder is kashan aslam with a 100% stake. Crown Waste Management Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.1m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Crown Waste Management Limited Health Check
Pomanda's financial health check has awarded Crown Waste Management Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
6 Strong
2 Regular
3 Weak
Size
annual sales of £2.1m, make it smaller than the average company (£15m)
- Crown Waste Management Limited
£15m - Industry AVG
Growth
3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (7.5%)
- Crown Waste Management Limited
7.5% - Industry AVG
Production
with a gross margin of 23.6%, this company has a comparable cost of product (23.6%)
- Crown Waste Management Limited
23.6% - Industry AVG
Profitability
an operating margin of 24.9% make it more profitable than the average company (5.1%)
- Crown Waste Management Limited
5.1% - Industry AVG
Employees
with 25 employees, this is below the industry average (63)
25 - Crown Waste Management Limited
63 - Industry AVG
Pay Structure
on an average salary of £36k, the company has an equivalent pay structure (£36k)
- Crown Waste Management Limited
£36k - Industry AVG
Efficiency
resulting in sales per employee of £85.2k, this is less efficient (£151.3k)
- Crown Waste Management Limited
£151.3k - Industry AVG
Debtor Days
it gets paid by customers after 32 days, this is earlier than average (43 days)
- Crown Waste Management Limited
43 days - Industry AVG
Creditor Days
its suppliers are paid after 43 days, this is slower than average (37 days)
- Crown Waste Management Limited
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Crown Waste Management Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 52 weeks, this is more cash available to meet short term requirements (20 weeks)
52 weeks - Crown Waste Management Limited
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 39.3%, this is a lower level of debt than the average (61.6%)
39.3% - Crown Waste Management Limited
61.6% - Industry AVG
CROWN WASTE MANAGEMENT LIMITED financials
Crown Waste Management Limited's latest turnover from March 2023 is estimated at £2.1 million and the company has net assets of £2.1 million. According to their latest financial statements, Crown Waste Management Limited has 25 employees and maintains cash reserves of £1.2 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | ||||||||||||||
Other Income Or Grants | ||||||||||||||
Cost Of Sales | ||||||||||||||
Gross Profit | ||||||||||||||
Admin Expenses | ||||||||||||||
Operating Profit | ||||||||||||||
Interest Payable | ||||||||||||||
Interest Receivable | ||||||||||||||
Pre-Tax Profit | ||||||||||||||
Tax | ||||||||||||||
Profit After Tax | ||||||||||||||
Dividends Paid | ||||||||||||||
Retained Profit | ||||||||||||||
Employee Costs | ||||||||||||||
Number Of Employees | 25 | 23 | 22 | 21 | ||||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 1,230,269 | 835,966 | 748,575 | 626,155 | 655,876 | 568,532 | 594,842 | 549,458 | 380,337 | 316,089 | 240,516 | 238,299 | 217,602 | 225,426 |
Intangible Assets | 0 | 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 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 1,230,269 | 835,966 | 748,575 | 626,155 | 655,876 | 568,532 | 594,842 | 549,458 | 380,337 | 316,089 | 240,516 | 238,299 | 217,602 | 225,426 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 191,681 | 253,281 | 105,619 | 94,280 | 139,102 | 647,699 | 185,926 | 308,059 | 183,070 | 180,151 | 106,950 | 116,474 | 112,647 | 117,611 |
Group Debtors | 0 | 0 | 0 | 0 | 615,230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 810,872 | 892,238 | 777,693 | 693,444 | 77,429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 1,192,396 | 993,307 | 582,716 | 568,599 | 368,053 | 64,428 | 41,607 | 300,947 | 292,052 | 34,336 | 2,659 | 0 | 4,248 | 33,544 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 2,194,949 | 2,138,826 | 1,466,028 | 1,356,323 | 1,199,814 | 712,127 | 227,533 | 609,006 | 475,122 | 214,487 | 109,609 | 116,474 | 116,895 | 151,155 |
total assets | 3,425,218 | 2,974,792 | 2,214,603 | 1,982,478 | 1,855,690 | 1,280,659 | 822,375 | 1,158,464 | 855,459 | 530,576 | 350,125 | 354,773 | 334,497 | 376,581 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 195,561 | 250,176 | 289,880 | 56,802 | 61,249 | 859,231 | 427,942 | 638,847 | 472,652 | 298,293 | 274,026 | 260,646 | 235,219 | 238,923 |
Group/Directors Accounts | 4,080 | 0 | 1,558 | 652 | 98,997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 10,901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 27,599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 960,394 | 1,025,972 | 795,044 | 857,665 | 794,746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 1,170,936 | 1,276,148 | 1,086,482 | 915,119 | 982,591 | 859,231 | 427,942 | 638,847 | 472,652 | 298,293 | 274,026 | 260,646 | 235,219 | 238,923 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 39,792 | 14,526 | 99,141 | 79,896 | 51,406 | 51,406 | 51,406 | 51,406 | 51,406 |
provisions | 175,738 | 87,251 | 71,747 | 59,317 | 66,316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 175,738 | 87,251 | 71,747 | 59,317 | 66,316 | 39,792 | 14,526 | 99,141 | 79,896 | 51,406 | 51,406 | 51,406 | 51,406 | 51,406 |
total liabilities | 1,346,674 | 1,363,399 | 1,158,229 | 974,436 | 1,048,907 | 899,023 | 442,468 | 737,988 | 552,548 | 349,699 | 325,432 | 312,052 | 286,625 | 290,329 |
net assets | 2,078,544 | 1,611,393 | 1,056,374 | 1,008,042 | 806,783 | 381,636 | 379,907 | 420,476 | 302,911 | 180,877 | 24,693 | 42,721 | 47,872 | 86,252 |
total shareholders funds | 2,078,544 | 1,611,393 | 1,056,374 | 1,008,042 | 806,783 | 381,636 | 379,907 | 420,476 | 302,911 | 180,877 | 24,693 | 42,721 | 47,872 | 86,252 |
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | ||||||||||||||
Depreciation | 364,474 | 216,720 | 178,944 | 167,602 | 156,387 | 189,511 | 198,281 | 183,151 | 146,425 | 127,381 | 92,613 | 95,294 | 81,810 | 67,021 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | ||||||||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | -142,966 | 262,207 | 95,588 | -44,037 | 184,062 | 461,773 | -122,133 | 124,989 | 183,070 | 73,201 | -9,524 | 3,827 | -4,964 | 117,611 |
Creditors | -54,615 | -39,704 | 233,078 | -4,447 | -797,982 | 431,289 | -210,905 | 166,195 | 472,652 | 24,267 | 13,380 | 25,427 | -3,704 | 238,923 |
Accruals and Deferred Income | -65,578 | 230,928 | -62,621 | 62,919 | 794,746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 88,487 | 15,504 | 12,430 | -6,999 | 66,316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 4,080 | -1,558 | 906 | -98,345 | 98,997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 10,901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | -27,599 | 27,599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | -39,792 | 25,266 | -84,615 | 19,245 | 79,896 | 0 | 0 | 0 | 0 | 51,406 |
share issue | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
cash and cash equivalents | ||||||||||||||
cash | 199,089 | 410,591 | 14,117 | 200,546 | 303,625 | 22,821 | -259,340 | 8,895 | 292,052 | 31,677 | 2,659 | -4,248 | -29,296 | 33,544 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 199,089 | 410,591 | 14,117 | 200,546 | 303,625 | 22,821 | -259,340 | 8,895 | 292,052 | 31,677 | 2,659 | -4,248 | -29,296 | 33,544 |
crown waste management limited Credit Report and Business Information
Crown Waste Management Limited Competitor Analysis
Perform a competitor analysis for crown waste management limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
crown waste management limited Ownership
CROWN WASTE MANAGEMENT LIMITED group structure
Crown Waste Management Limited has no subsidiary companies.
Ultimate parent company
CROWN WASTE MANAGEMENT LIMITED
05264291
crown waste management limited directors
Crown Waste Management Limited currently has 1 director, Mr Kashan Aslam serving since Dec 2004.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Kashan Aslam | England | 43 years | Dec 2004 | - | Director |
P&L
March 2023turnover
2.1m
-8%
operating profit
530.8k
0%
gross margin
23.7%
-1.64%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
2.1m
+0.29%
total assets
3.4m
+0.15%
cash
1.2m
+0.2%
net assets
Total assets minus all liabilities
crown waste management limited company details
company number
05264291
Type
Private limited with Share Capital
industry
38110 - Collection of non-hazardous waste
incorporation date
October 2004
age
20
accounts
Total Exemption Full
ultimate parent company
previous names
speed 9950 limited (December 2004)
incorporated
UK
address
crown waste, pool road industrial estate, nuneaton, CV10 9AE
last accounts submitted
March 2023
crown waste management 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 crown waste management limited.
crown waste management limited Companies House Filings - See Documents
date | description | view/download |
---|