crown waste management limited

5

crown waste management limited Company Information

Share CROWN WASTE MANAGEMENT LIMITED
Live 
MatureSmallHigh

Company Number

05264291

Registered 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

£1.6m

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

£4.5m

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

£6.3m

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.

View Sample
View Sample
View Sample

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

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

3 Weak

size

Size

annual sales of £2.1m, make it smaller than the average company (£15m)

£2.1m - Crown Waste Management Limited

£15m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (7.5%)

22% - Crown Waste Management Limited

7.5% - Industry AVG

production

Production

with a gross margin of 23.6%, this company has a comparable cost of product (23.6%)

23.6% - Crown Waste Management Limited

23.6% - Industry AVG

profitability

Profitability

an operating margin of 24.9% make it more profitable than the average company (5.1%)

24.9% - Crown Waste Management Limited

5.1% - Industry AVG

employees

Employees

with 25 employees, this is below the industry average (63)

25 - Crown Waste Management Limited

63 - Industry AVG

paystructure

Pay Structure

on an average salary of £36k, the company has an equivalent pay structure (£36k)

£36k - Crown Waste Management Limited

£36k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £85.2k, this is less efficient (£151.3k)

£85.2k - Crown Waste Management Limited

£151.3k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 32 days, this is earlier than average (43 days)

32 days - Crown Waste Management Limited

43 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 43 days, this is slower than average (37 days)

43 days - Crown Waste Management Limited

37 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Crown Waste Management Limited

- - Industry AVG

cashbalance

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

debtlevel

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

EXPORTms excel logo

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 HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover2,131,0612,317,9751,794,5851,163,357835,8645,607,7232,004,8843,050,8892,040,7371,669,3681,306,4351,183,9311,204,8630
Other Income Or Grants00000000000000
Cost Of Sales1,627,7261,761,3431,369,470904,306649,7304,267,6571,515,4352,356,6151,581,4001,312,4421,027,859906,509922,5360
Gross Profit503,335556,632425,115259,050186,1341,340,066489,449694,274459,336356,926278,575277,422282,3270
Admin Expenses-27,507-122,667366,02211,050-337,1171,338,197530,446548,80076,636154,182296,610282,584320,801-119,709
Operating Profit530,842679,29959,093248,000523,2511,869-40,997145,474382,700202,744-18,035-5,162-38,474119,709
Interest Payable5590000000000000
Interest Receivable46,4465,9105764681,6222654281,483730927119484
Pre-Tax Profit576,730685,20959,669248,468524,8732,135-40,569146,956383,430202,836-18,028-5,151-38,380119,793
Tax-109,579-130,190-11,337-47,209-99,726-4060-29,391-80,520-46,652000-33,542
Profit After Tax467,151555,01948,332201,259425,1471,729-40,569117,565302,910156,184-18,028-5,151-38,38086,251
Dividends Paid00000000000000
Retained Profit467,151555,01948,332201,259425,1471,729-40,569117,565302,910156,184-18,028-5,151-38,38086,251
Employee Costs899,532792,417707,917663,186215,9911,341,216468,748675,587466,183381,267287,585276,818279,3340
Number Of Employees25232221744162316131010100
EBITDA*895,316896,019238,037415,602679,638191,380157,284328,625529,125330,12574,57890,13243,336186,730

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets1,230,269835,966748,575626,155655,876568,532594,842549,458380,337316,089240,516238,299217,602225,426
Intangible Assets00000000000000
Investments & Other00000000000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets1,230,269835,966748,575626,155655,876568,532594,842549,458380,337316,089240,516238,299217,602225,426
Stock & work in progress00000000000000
Trade Debtors191,681253,281105,61994,280139,102647,699185,926308,059183,070180,151106,950116,474112,647117,611
Group Debtors0000615,230000000000
Misc Debtors810,872892,238777,693693,44477,429000000000
Cash1,192,396993,307582,716568,599368,05364,42841,607300,947292,05234,3362,65904,24833,544
misc current assets00000000000000
total current assets2,194,9492,138,8261,466,0281,356,3231,199,814712,127227,533609,006475,122214,487109,609116,474116,895151,155
total assets3,425,2182,974,7922,214,6031,982,4781,855,6901,280,659822,3751,158,464855,459530,576350,125354,773334,497376,581
Bank overdraft00000000000000
Bank loan00000000000000
Trade Creditors 195,561250,176289,88056,80261,249859,231427,942638,847472,652298,293274,026260,646235,219238,923
Group/Directors Accounts4,08001,55865298,997000000000
other short term finances10,9010000000000000
hp & lease commitments000027,599000000000
other current liabilities960,3941,025,972795,044857,665794,746000000000
total current liabilities1,170,9361,276,1481,086,482915,119982,591859,231427,942638,847472,652298,293274,026260,646235,219238,923
loans00000000000000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities0000039,79214,52699,14179,89651,40651,40651,40651,40651,406
provisions175,73887,25171,74759,31766,316000000000
total long term liabilities175,73887,25171,74759,31766,31639,79214,52699,14179,89651,40651,40651,40651,40651,406
total liabilities1,346,6741,363,3991,158,229974,4361,048,907899,023442,468737,988552,548349,699325,432312,052286,625290,329
net assets2,078,5441,611,3931,056,3741,008,042806,783381,636379,907420,476302,911180,87724,69342,72147,87286,252
total shareholders funds2,078,5441,611,3931,056,3741,008,042806,783381,636379,907420,476302,911180,87724,69342,72147,87286,252
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit530,842679,29959,093248,000523,2511,869-40,997145,474382,700202,744-18,035-5,162-38,474119,709
Depreciation364,474216,720178,944167,602156,387189,511198,281183,151146,425127,38192,61395,29481,81067,021
Amortisation00000000000000
Tax-109,579-130,190-11,337-47,209-99,726-4060-29,391-80,520-46,652000-33,542
Stock00000000000000
Debtors-142,966262,20795,588-44,037184,062461,773-122,133124,989183,07073,201-9,5243,827-4,964117,611
Creditors-54,615-39,704233,078-4,447-797,982431,289-210,905166,195472,65224,26713,38025,427-3,704238,923
Accruals and Deferred Income-65,578230,928-62,62162,919794,746000000000
Deferred Taxes & Provisions88,48715,50412,430-6,99966,316000000000
Cash flow from operations896,997710,350313,999463,903458,930160,49068,512340,440738,187234,53997,482111,73244,596274,500
Investing Activities
capital expenditure-758,777-304,111-301,364-137,881-243,731-163,201-243,665-352,272-526,762-202,954-94,830-115,991-73,986-292,447
Change in Investments00000000000000
cash flow from investments-758,777-304,111-301,364-137,881-243,731-163,201-243,665-352,272-526,762-202,954-94,830-115,991-73,986-292,447
Financing Activities
Bank loans00000000000000
Group/Directors Accounts4,080-1,558906-98,34598,997000000000
Other Short Term Loans 10,9010000000000000
Long term loans00000000000000
Hire Purchase and Lease Commitments000-27,59927,599000000000
other long term liabilities0000-39,79225,266-84,61519,24579,896000051,406
share issue00000000100001
interest45,8875,9105764681,6222654281,483730927119484
cash flow from financing60,8684,3521,482-125,47688,42625,531-84,18720,72880,627927119451,491
cash and cash equivalents
cash199,089410,59114,117200,546303,62522,821-259,3408,895292,05231,6772,659-4,248-29,29633,544
overdraft00000000000000
change in cash199,089410,59114,117200,546303,62522,821-259,3408,895292,05231,6772,659-4,248-29,29633,544

crown waste management 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 crown waste management limited. Get real-time insights into crown waste management 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

Crown Waste Management Limited Competitor Analysis

BETA
competitor_analysis_table_img

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 Shareholders

kashan aslam 100%

crown waste management limited directors

Crown Waste Management Limited currently has 1 director, Mr Kashan Aslam serving since Dec 2004.

officercountryagestartendrole
Mr Kashan AslamEngland43 years Dec 2004- Director

P&L

March 2023

turnover

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 2023

net 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

None

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.

charges

crown waste management limited Companies House Filings - See Documents

datedescriptionview/download