Clay Shaw Thomas Limited

POWER SEARCH PRICING

SOLUTIONS

clay shaw thomas limited Company Information

Company Number

05345408

Next Accounts

Feb 2026

Directors

David Williams

Karen Williams

View All

Shareholders

xeinadin group limited

Group Structure

View All

Industry

Accounting, and auditing activities

Registered Address

2 oldfield road, bocam park, bridgend, bridgend county borough, CF35 5LJ

Website

www.clayshawthomas.com

clay shaw thomas limited Estimated Valuation

£2.2m

Pomanda estimates the enterprise value of CLAY SHAW THOMAS LIMITED at £2.2m based on Net Assets of £597.7k and 3.62x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Clay Shaw Thomas Limited is a live company located in bridgend, CF35 5LJ with a Companies House number of 05345408. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in January 2005, it's largest shareholder is xeinadin group limited with a 100% stake. Clay Shaw Thomas Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.6m with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Clay Shaw Thomas Limited a 4 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 Rating4out of 5

3 Strong

6 Regular

3 Weak

Size

annual sales of £1.6m, make it larger than the average company (£209.5k)

Growth

3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (6.3%)

EXPORT

Clay Shaw Thomas Limited's latest turnover from May 2024 is estimated at £1.6 million and the company has net assets of £597.7 thousand. According to their latest financial statements, Clay Shaw Thomas Limited has 18 employees and maintains cash reserves of £330.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	May 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	1,583,370	1,940,748	1,934,868	1,475,118	1,682,906	1,764,409	1,924,871	2,081,310	3,016,317	5,405,579	5,245,540	4,279,297	4,348,071	3,710,290	4,711,422
Other Income Or Grants
Cost Of Sales	193,028	235,237	296,260	289,758	130,745	56,014	245,207	240,584	301,778	617,245	429,583	271,162	444,012	301,380	337,177
Gross Profit	1,390,342	1,705,511	1,638,608	1,185,360	1,552,161	1,708,395	1,679,664	1,840,726	2,714,539	4,788,333	4,815,956	4,008,136	3,904,059	3,408,910	4,374,244
Admin Expenses	1,728,652	2,571,184	1,203,085	779,948	1,333,853	1,563,952	1,615,323	1,869,200	2,722,430	4,794,731	4,728,552	4,023,799	3,954,091	3,226,655	3,350,959
Operating Profit	-338,310	-865,673	435,523	405,412	218,308	144,443	64,341	-28,474	-7,891	-6,398	87,404	-15,663	-50,032	182,255	1,023,285
Interest Payable					1,216	8,370	15,979	13,654	16,128	19,673	18,789	22,434	26,033	27,893	14,036
Interest Receivable	13,803	14,838	2,800	186	66	13	22	17	19	15	13	25	135	188	74
Pre-Tax Profit	-324,507	-850,835	438,322	405,598	217,158	136,086	48,384	-42,112	-24,000	-26,056	68,628	-38,072	-75,929	154,550	1,009,324
Tax			-83,281	-77,064	-41,260	-25,856	-9,193				-14,412			-40,183	-282,611
Profit After Tax	-324,507	-850,835	355,041	328,534	175,898	110,230	39,191	-42,112	-24,000	-26,056	54,216	-38,072	-75,929	114,367	726,713
Dividends Paid
Retained Profit	-324,507	-850,835	355,041	328,534	175,898	110,230	39,191	-42,112	-24,000	-26,056	54,216	-38,072	-75,929	114,367	726,713
Employee Costs	818,864	770,192	711,879	598,827	599,461	812,250	774,452	620,888	1,550,723	2,893,361	2,578,647	2,330,418	1,999,396	1,836,841	2,352,374
Number Of Employees	18	18	20	20	20	20	20	20	41	85	68	63	60	52	76
EBITDA*	-248,216	-782,734	518,179	510,401	324,308	250,443	168,241	-11,474	9,193	12,125	161,819	62,805	58,173	282,713	1,127,796

* Earnings Before Interest, Tax, Depreciation and Amortisation

	May 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	11,413	8,792	8,613		20,658	39,936	57,821	77,208	82,809	85,755	104,278	129,147	153,811	181,834	199,923
Intangible Assets	77,071	165,904	247,904	329,904	411,904	493,904	575,904	657,904	821,904	821,904	821,904	872,704	923,504	994,304	1,065,104
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	88,484	174,696	256,517	329,904	432,562	533,840	633,725	735,112	904,713	907,659	926,182	1,001,851	1,077,315	1,176,138	1,265,027
Stock & work in progress	3,150	3,150	3,150	3,150	3,150	3,150	3,150	3,150	3,150	3,150	3,150	3,150	3,150	3,150	2,888
Trade Debtors	453,103	545,126	496,468	446,952	469,019	503,418	468,238	478,582	457,947	743,547	673,159	567,212	579,760	547,731	655,208
Group Debtors		81,549	42,914	31,733	37,352
Misc Debtors	318,849	120,123	680,531	610,184	179,809	133,658	127,854	140,791	188,342
Cash	330,668	195,153	503,084	243,470	128,428	2,869	599	8,217	5,163	2,359	3,698	1,431	8,580	45,603	29,539
misc current assets
total current assets	1,105,770	945,101	1,726,147	1,335,489	817,758	643,095	599,841	630,740	654,602	749,056	680,007	571,793	591,490	596,484	687,635
total assets	1,194,254	1,119,797	1,982,664	1,665,393	1,250,320	1,176,935	1,233,566	1,365,852	1,559,315	1,656,715	1,606,189	1,573,644	1,668,805	1,772,622	1,952,662
Bank overdraft						39,866	208,131	128,349	153,413
Bank loan
Trade Creditors	7,188	7,954	8,707	11,684	6,976	34,713	38,512	45,686	77,375	483,635	487,414	455,928	454,026	430,159	392,294
Group/Directors Accounts						38,904
other short term finances
hp & lease commitments
other current liabilities	589,387	189,657	200,936	235,729	143,898	139,904	183,605	219,216	222,891
total current liabilities	596,575	197,611	209,643	247,413	150,874	253,387	430,248	393,251	453,679	483,635	487,414	455,928	454,026	430,159	392,294
loans								155,178		342,841	262,480	315,637	374,628	426,383	431,866
hp & lease commitments															29,885
Accruals and Deferred Income
other liabilities								53,296	299,397						296,904
provisions					10,000	10,000
total long term liabilities					10,000	10,000		208,474	299,397	342,841	262,480	315,637	374,628	426,383	758,655
total liabilities	596,575	197,611	209,643	247,413	160,874	263,387	430,248	601,725	753,076	826,476	749,894	771,565	828,654	856,542	1,150,949
net assets	597,679	922,186	1,773,021	1,417,980	1,089,446	913,548	803,318	764,127	806,239	830,239	856,295	802,079	840,151	916,080	801,713
total shareholders funds	597,679	922,186	1,773,021	1,417,980	1,089,446	913,548	803,318	764,127	806,239	830,239	856,295	802,079	840,151	916,080	801,713

	May 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	-338,310	-865,673	435,523	405,412	218,308	144,443	64,341	-28,474	-7,891	-6,398	87,404	-15,663	-50,032	182,255	1,023,285
Depreciation	1,261	939	656	22,989	24,000	24,000	21,900	17,000	17,084	18,523	23,615	27,668	37,405	29,658	33,711
Amortisation	88,833	82,000	82,000	82,000	82,000	82,000	82,000				50,800	50,800	70,800	70,800	70,800
Tax			-83,281	-77,064	-41,260	-25,856	-9,193				-14,412			-40,183	-282,611
Stock														262	2,888
Debtors	25,154	-473,115	131,044	402,689	49,104	40,984	-23,281	-26,916	-97,258	70,388	105,947	-12,548	32,029	-107,477	655,208
Creditors	-766	-753	-2,977	4,708	-27,737	-3,799	-7,174	-31,689	-406,260	-3,779	31,486	1,902	23,867	37,865	392,294
Accruals and Deferred Income	399,730	-11,279	-34,793	91,831	3,994	-43,701	-35,611	-3,675	222,891
Deferred Taxes & Provisions				-10,000		10,000
Cash flow from operations	125,594	-321,651	266,084	117,187	210,201	146,103	139,544	-19,922	-76,918	-62,042	72,946	77,255	50,011	387,610	579,383
Investing Activities
capital expenditure	-3,882	-1,118	-9,269	-2,331	-4,722	-6,115	-2,513	152,601	-14,138		1,254	-3,004	-9,382	-11,569	-1,369,538
Change in Investments
cash flow from investments	-3,882	-1,118	-9,269	-2,331	-4,722	-6,115	-2,513	152,601	-14,138		1,254	-3,004	-9,382	-11,569	-1,369,538
Financing Activities
Bank loans
Group/Directors Accounts					-38,904	38,904
Other Short Term Loans
Long term loans							-155,178	155,178	-342,841	80,361	-53,157	-58,991	-51,755	-5,483	431,866
Hire Purchase and Lease Commitments														-29,885	29,885
other long term liabilities							-53,296	-246,101	299,397					-296,904	296,904
share issue															75,000
interest	13,803	14,838	2,800	186	-1,150	-8,357	-15,957	-13,637	-16,109	-19,658	-18,776	-22,409	-25,898	-27,705	-13,962
cash flow from financing	13,803	14,838	2,800	186	-40,054	30,547	-224,431	-104,560	-59,553	60,703	-71,933	-81,400	-77,653	-359,977	819,693
cash and cash equivalents
cash	135,515	-307,931	259,614	115,042	125,559	2,270	-7,618	3,054	2,804	-1,339	2,267	-7,149	-37,023	16,064	29,539
overdraft					-39,866	-168,265	79,782	-25,064	153,413
change in cash	135,515	-307,931	259,614	115,042	165,425	170,535	-87,400	28,118	-150,609	-1,339	2,267	-7,149	-37,023	16,064	29,539

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for clay shaw thomas limited. Get real-time insights into clay shaw thomas 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 clay shaw thomas limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in CF35 area or any other competitors across 12 key performance metrics.

CLAY SHAW THOMAS LIMITED group structure

Clay Shaw Thomas Limited has no subsidiary companies.

Ultimate parent company

XEINADIN MEMBER GP LIMITED

13847302

XEINADIN GROUP LIMITED

11354408

2 parents

CLAY SHAW THOMAS LIMITED

05345408

CLAY SHAW THOMAS LIMITED Shareholders

xeinadin group limited

100%

Clay Shaw Thomas Limited currently has 4 directors. The longest serving directors include Mr David Williams (Jan 2005) and Ms Karen Williams (Jan 2005).

officer	country	age	start	end	role
Mr David Williams	United Kingdom	62 years	Jan 2005	-	Director
Ms Karen Williams	United Kingdom	58 years	Jan 2005	-	Director
Mr Julian Owens	United Kingdom	53 years	Jul 2024	-	Director
Ms Sian Lloyd	United Kingdom	40 years	Jul 2024	-	Director

P&L

May 2024

turnover

1.6m

-18%

operating profit

-338.3k

gross margin

87.9%

-0.08%

turnover

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

Balance Sheet

May 2024

net assets

597.7k

-0.35%

total assets

1.2m

+0.07%

cash

330.7k

+0.69%

net assets

Total assets minus all liabilities

Similar Companies

sandisons limited

gordon wood scott & partners limited

4.5

m.j. smith & co limited

3.5

alex uk limited

john a hyde & co limited

3.5

company number

05345408

Type

Private limited with Share Capital

industry

69201 - Accounting, and auditing activities

69203 - Tax consultancy

incorporation date

January 2005

ultimate parent company

XEINADIN MEMBER GP LIMITED

previous names

N/A

address

2 oldfield road, bocam park, bridgend, bridgend county borough, CF35 5LJ

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 clay shaw thomas limited. Currently there are 0 open charges and 1 have been satisfied in the past.

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 CLAY SHAW THOMAS LIMITED. This can take several minutes, an email will notify you when this has completed.

clay shaw thomas limited Company Information

clay shaw thomas limited Estimated Valuation

clay shaw thomas limited Estimated Valuation

clay shaw thomas limited Estimated Valuation

Clay Shaw Thomas Limited Overview

Clay Shaw Thomas Limited Health Check

CLAY SHAW THOMAS LIMITED financials

clay shaw thomas limited Credit Report and Business Information

Clay Shaw Thomas Limited Competitor Analysis

clay shaw thomas limited Ownership

clay shaw thomas limited directors

clay shaw thomas limited company details

clay shaw thomas limited Charges & Mortgages

clay shaw thomas limited Capital Raised & Share Issues BETA

clay shaw thomas limited Companies House Filings - See Documents