cooper antennas ltd Company Information
Company Number
05559533
Next Accounts
Jun 2025
Industry
Manufacture of communication equipment (other than telegraph and telephone apparatus and equipment)
Shareholders
geoffrey charles cooper
iris ann cooper
View AllGroup Structure
View All
Contact
Registered Address
terrys coppice, bradcutts lane, cookham dean, maidenhead, berks, SL6 9AA
Website
www.cooperantennas.comcooper antennas ltd Estimated Valuation
Pomanda estimates the enterprise value of COOPER ANTENNAS LTD at £3.1m based on a Turnover of £3.4m and 0.91x industry multiple (adjusted for size and gross margin).
cooper antennas ltd Estimated Valuation
Pomanda estimates the enterprise value of COOPER ANTENNAS LTD at £7.9m based on an EBITDA of £1.3m and a 6.09x industry multiple (adjusted for size and gross margin).
cooper antennas ltd Estimated Valuation
Pomanda estimates the enterprise value of COOPER ANTENNAS LTD at £35.5m based on Net Assets of £16.9m and 2.1x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Cooper Antennas Ltd Overview
Cooper Antennas Ltd is a live company located in maidenhead, SL6 9AA with a Companies House number of 05559533. It operates in the manufacture of communication equipment other than telegraph, and telephone apparatus and equipment sector, SIC Code 26309. Founded in September 2005, it's largest shareholder is geoffrey charles cooper with a 33.3% stake. Cooper Antennas Ltd is a established, small sized company, Pomanda has estimated its turnover at £3.4m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Cooper Antennas Ltd Health Check
Pomanda's financial health check has awarded Cooper Antennas Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
4 Weak
Size
annual sales of £3.4m, make it smaller than the average company (£13.7m)
- Cooper Antennas Ltd
£13.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (5.6%)
- Cooper Antennas Ltd
5.6% - Industry AVG
Production
with a gross margin of 49.4%, this company has a comparable cost of product (49.4%)
- Cooper Antennas Ltd
49.4% - Industry AVG
Profitability
an operating margin of 33.7% make it more profitable than the average company (4.8%)
- Cooper Antennas Ltd
4.8% - Industry AVG
Employees
with 23 employees, this is below the industry average (63)
23 - Cooper Antennas Ltd
63 - Industry AVG
Pay Structure
on an average salary of £58.8k, the company has an equivalent pay structure (£58.8k)
- Cooper Antennas Ltd
£58.8k - Industry AVG
Efficiency
resulting in sales per employee of £149.2k, this is less efficient (£218.8k)
- Cooper Antennas Ltd
£218.8k - Industry AVG
Debtor Days
it gets paid by customers after 42 days, this is earlier than average (59 days)
- Cooper Antennas Ltd
59 days - Industry AVG
Creditor Days
its suppliers are paid after 54 days, this is close to average (51 days)
- Cooper Antennas Ltd
51 days - Industry AVG
Stock Days
it holds stock equivalent to 449 days, this is more than average (79 days)
- Cooper Antennas Ltd
79 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 135 weeks, this is more cash available to meet short term requirements (10 weeks)
135 weeks - Cooper Antennas Ltd
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 34.8%, this is a lower level of debt than the average (39.9%)
34.8% - Cooper Antennas Ltd
39.9% - Industry AVG
COOPER ANTENNAS LTD financials
Cooper Antennas Ltd's latest turnover from September 2023 is estimated at £3.4 million and the company has net assets of £16.9 million. According to their latest financial statements, Cooper Antennas Ltd has 23 employees and maintains cash reserves of £20.1 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 4,208,679 | 6,762,051 | 7,636,140 | 6,987,824 | |||||||||||
Other Income Or Grants | |||||||||||||||
Cost Of Sales | |||||||||||||||
Gross Profit | |||||||||||||||
Admin Expenses | |||||||||||||||
Operating Profit | 696,629 | 1,272,768 | 2,279,573 | 2,890,019 | |||||||||||
Interest Payable | 93,155 | 55,393 | 44,892 | 37,216 | |||||||||||
Interest Receivable | 0 | 0 | 0 | 0 | |||||||||||
Pre-Tax Profit | 558,439 | 1,398,846 | 2,399,169 | 2,852,803 | |||||||||||
Tax | 22,979 | -426,590 | -747,971 | -700,000 | |||||||||||
Profit After Tax | 581,418 | 972,256 | 1,651,198 | 2,152,803 | |||||||||||
Dividends Paid | 0 | 0 | 0 | 0 | |||||||||||
Retained Profit | 581,418 | 972,256 | 1,651,198 | 2,152,803 | |||||||||||
Employee Costs | 857,873 | 1,638,988 | 1,668,323 | 1,514,929 | |||||||||||
Number Of Employees | 23 | 21 | 20 | 21 | 24 | 25 | 22 | 20 | 31 | 30 | 28 | 22 | |||
EBITDA* | 850,535 | 1,442,380 | 2,403,667 | 2,987,711 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 2,068,247 | 2,141,190 | 2,205,213 | 2,279,522 | 1,850,393 | 1,564,002 | 1,567,884 | 1,581,623 | 1,610,147 | 1,640,161 | 1,718,394 | 1,781,905 | 1,903,147 | 247,551 | 229,561 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 695,653 | 695,653 | 695,653 | 695,653 | 695,653 | 695,653 | 695,653 | 695,653 | 695,653 | 695,653 | 466,198 | 601,673 | 402,992 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 201,473 | 201,473 | 201,473 | 201,473 | 201,473 | 204,771 | 201,473 | 0 | 0 |
Total Fixed Assets | 2,763,900 | 2,836,843 | 2,900,866 | 2,975,175 | 2,546,046 | 2,259,655 | 2,465,010 | 2,478,749 | 2,507,273 | 2,537,287 | 2,386,065 | 2,588,349 | 2,507,612 | 247,551 | 229,561 |
Stock & work in progress | 2,139,318 | 2,206,433 | 1,093,517 | 1,250,255 | 1,162,015 | 1,039,033 | 957,613 | 582,500 | 461,563 | 446,598 | 429,276 | 893,151 | 565,881 | 769,772 | 369,944 |
Trade Debtors | 401,182 | 679,547 | 471,214 | 404,105 | 128,534 | 349,282 | 956,898 | 770,896 | 113,586 | 242,674 | 230,910 | 724,375 | 356,074 | 526,062 | 570,005 |
Group Debtors | 450,620 | 663,927 | 821,793 | 112,798 | 336,041 | 651,497 | 298,716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 111,315 | 145,448 | 275,629 | 67,025 | 159,590 | 89,043 | 158,374 | 48,983 | 0 | 0 | 92,528 | 207,867 | 86,713 | 167,158 | 0 |
Cash | 20,063,677 | 15,984,991 | 14,524,040 | 13,809,443 | 12,951,030 | 9,525,855 | 6,740,586 | 6,133,356 | 5,164,340 | 4,288,649 | 4,551,169 | 4,161,166 | 3,268,298 | 3,471,240 | 481,899 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 23,166,112 | 19,680,346 | 17,186,193 | 15,643,626 | 14,737,210 | 11,654,710 | 9,112,187 | 7,535,735 | 5,739,489 | 4,977,921 | 5,303,883 | 5,986,559 | 4,276,966 | 4,934,232 | 1,421,848 |
total assets | 25,930,012 | 22,517,189 | 20,087,059 | 18,618,801 | 17,283,256 | 13,914,365 | 11,577,197 | 10,014,484 | 8,246,762 | 7,515,208 | 7,689,948 | 8,574,908 | 6,784,578 | 5,181,783 | 1,651,409 |
Bank overdraft | 0 | 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 | 0 |
Trade Creditors | 257,644 | 270,939 | 164,961 | 87,641 | 318,975 | 183,425 | 218,972 | 190,189 | 2,039,865 | 1,714,686 | 125,245 | 837,048 | 222,761 | 362,161 | 693,967 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100,000 | 103,125 |
other short term finances | 0 | 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 | 0 |
other current liabilities | 7,415,927 | 5,587,340 | 4,928,550 | 4,405,094 | 3,602,771 | 3,291,963 | 3,281,518 | 2,794,092 | 0 | 0 | 1,514,545 | 2,132,286 | 1,928,499 | 1,812,502 | 0 |
total current liabilities | 7,673,571 | 5,858,279 | 5,093,511 | 4,492,735 | 3,921,746 | 3,475,388 | 3,500,490 | 2,984,281 | 2,039,865 | 1,714,686 | 1,639,790 | 2,969,334 | 2,151,260 | 2,274,663 | 797,092 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 550,000 | 550,000 | 550,000 | 550,000 | 475,000 | 575,000 |
hp & lease commitments | 0 | 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 | 0 |
other liabilities | 1,350,000 | 1,350,000 | 1,350,000 | 1,350,000 | 1,350,000 | 550,000 | 550,000 | 550,000 | 550,000 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 29,266 | 39,625 | 179,023 | 220,832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 1,350,000 | 1,350,000 | 1,379,266 | 1,389,625 | 1,529,023 | 770,832 | 550,000 | 550,000 | 550,000 | 550,000 | 550,000 | 550,000 | 550,000 | 475,000 | 575,000 |
total liabilities | 9,023,571 | 7,208,279 | 6,472,777 | 5,882,360 | 5,450,769 | 4,246,220 | 4,050,490 | 3,534,281 | 2,589,865 | 2,264,686 | 2,189,790 | 3,519,334 | 2,701,260 | 2,749,663 | 1,372,092 |
net assets | 16,906,441 | 15,308,910 | 13,614,282 | 12,736,441 | 11,832,487 | 9,668,145 | 7,526,707 | 6,480,203 | 5,656,897 | 5,250,522 | 5,500,158 | 5,055,574 | 4,083,318 | 2,432,120 | 279,317 |
total shareholders funds | 16,906,441 | 15,308,910 | 13,614,282 | 12,736,441 | 11,832,487 | 9,668,145 | 7,526,707 | 6,480,203 | 5,656,897 | 5,250,522 | 5,500,158 | 5,055,574 | 4,083,318 | 2,432,120 | 279,317 |
Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||
Operating Profit | 696,629 | 1,272,768 | 2,279,573 | 2,890,019 | |||||||||||
Depreciation | 143,652 | 152,319 | 150,557 | 97,354 | 108,448 | 126,111 | 101,876 | 105,081 | 117,742 | 114,416 | 153,906 | 169,612 | 124,094 | 97,692 | 95,417 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | 22,979 | -426,590 | -747,971 | -700,000 | |||||||||||
Stock | -67,115 | 1,112,916 | -156,738 | 88,240 | 122,982 | 81,420 | 375,113 | 120,937 | 14,965 | 17,322 | -463,875 | 327,270 | -203,891 | 399,828 | 369,944 |
Debtors | -525,805 | -79,714 | 984,708 | -40,237 | -465,657 | -525,639 | 594,109 | 706,293 | -129,088 | -80,764 | -612,102 | 492,753 | -48,960 | 123,215 | 570,005 |
Creditors | -13,295 | 105,978 | 77,320 | -231,334 | 135,550 | -35,547 | 28,783 | -1,849,676 | 325,179 | 1,589,441 | -711,803 | 614,287 | -139,400 | -331,806 | 693,967 |
Accruals and Deferred Income | 1,828,587 | 658,790 | 523,456 | 802,323 | 310,808 | 10,445 | 487,426 | 2,794,092 | 0 | -1,514,545 | -617,741 | 203,787 | 115,997 | 1,812,502 | 0 |
Deferred Taxes & Provisions | 0 | -29,266 | -10,359 | -139,398 | -41,809 | 220,832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | 619,947 | 1,013,841 | 1,885,144 | 3,245,364 | |||||||||||
Investing Activities | |||||||||||||||
capital expenditure | -166,461 | -140,251 | -2,079,830 | -115,682 | |||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 229,455 | -135,475 | 198,681 | 402,992 | 0 | 0 |
cash flow from investments | -30,986 | -338,932 | -2,482,822 | -115,682 | |||||||||||
Financing Activities | |||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100,000 | -3,125 | 103,125 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -550,000 | 0 | 0 | 0 | 75,000 | -100,000 | 575,000 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 800,000 | 0 | 0 | 0 | 550,000 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | |||||||||||||||
interest | -93,155 | -55,393 | -44,892 | -37,216 | |||||||||||
cash flow from financing | -229,989 | -55,393 | -69,892 | -140,341 | |||||||||||
cash and cash equivalents | |||||||||||||||
cash | 4,078,686 | 1,460,951 | 714,597 | 858,413 | 3,425,175 | 2,785,269 | 607,230 | 969,016 | 875,691 | -262,520 | 390,003 | 892,868 | -202,942 | 2,989,341 | 481,899 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 4,078,686 | 1,460,951 | 714,597 | 858,413 | 3,425,175 | 2,785,269 | 607,230 | 969,016 | 875,691 | -262,520 | 390,003 | 892,868 | -202,942 | 2,989,341 | 481,899 |
cooper antennas ltd Credit Report and Business Information
Cooper Antennas Ltd Competitor Analysis
Perform a competitor analysis for cooper antennas ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in SL6 area or any other competitors across 12 key performance metrics.
cooper antennas ltd Ownership
COOPER ANTENNAS LTD group structure
Cooper Antennas Ltd has no subsidiary companies.
Ultimate parent company
COOPER ANTENNAS LTD
05559533
cooper antennas ltd directors
Cooper Antennas Ltd currently has 3 directors. The longest serving directors include Mr Geoffrey Cooper (Sep 2005) and Mrs Iris Cooper (Sep 2005).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Geoffrey Cooper | 78 years | Sep 2005 | - | Director | |
Mrs Iris Cooper | 79 years | Sep 2005 | - | Director | |
Mr Alastair Irwin | England | 81 years | Nov 2008 | - | Director |
P&L
September 2023turnover
3.4m
-4%
operating profit
1.2m
0%
gross margin
49.4%
+11.38%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
16.9m
+0.1%
total assets
25.9m
+0.15%
cash
20.1m
+0.26%
net assets
Total assets minus all liabilities
cooper antennas ltd company details
company number
05559533
Type
Private limited with Share Capital
industry
26309 - Manufacture of communication equipment (other than telegraph and telephone apparatus and equipment)
incorporation date
September 2005
age
19
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
N/A
accountant
CRAUFURD HALE LLP
auditor
-
address
terrys coppice, bradcutts lane, cookham dean, maidenhead, berks, SL6 9AA
Bank
-
Legal Advisor
-
cooper antennas ltd 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 cooper antennas ltd.
cooper antennas ltd 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 COOPER ANTENNAS LTD. This can take several minutes, an email will notify you when this has completed.
cooper antennas ltd Companies House Filings - See Documents
date | description | view/download |
---|