Pomanda estimates the enterprise value of CROWTHERS ACCOUNTANTS LIMITED at £3.1m based on a Turnover of £2.9m and 1.08x industry multiple (adjusted for size and gross margin).
crowthers accountants limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of CROWTHERS ACCOUNTANTS LIMITED at £0 based on an EBITDA of £-157.2k and a 6.54x industry multiple (adjusted for size and gross margin).
crowthers accountants limitedEstimated Valuation
£2m
Pomanda estimates the enterprise value of CROWTHERS ACCOUNTANTS LIMITED at £2m based on Net Assets of £657.1k and 3.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crowthers Accountants LimitedOverview
Crowthers Accountants Limited is a live company located in worcestershire, WR10 1AA with a Companies House number of 05787177. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in April 2006, it's largest shareholder is
crowther holdings limited
with a 53.3% stake. Crowthers Accountants Limited is a established,
small sized company, Pomanda has estimated its turnover at
£2.9m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Crowthers Accountants Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
6 Regular
1 Weak
Size
annual sales of £2.9m, make it larger than the average company (£181.4k)
£2.9m - Crowthers Accountants Limited
£181.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a similar rate (8.4%)
9% - Crowthers Accountants Limited
8.4% - Industry AVG
Production
with a gross margin of 93.3%, this company has a comparable cost of product (93.3%)
93.3% - Crowthers Accountants Limited
93.3% - Industry AVG
Profitability
an operating margin of -7.5% make it less profitable than the average company (9.9%)
-7.5% - Crowthers Accountants Limited
9.9% - Industry AVG
Employees
with 34 employees, this is above the industry average (3)
34 - Crowthers Accountants Limited
3 - Industry AVG
Pay Structure
on an average salary of £34.8k, the company has an equivalent pay structure (£34.8k)
£34.8k - Crowthers Accountants Limited
£34.8k - Industry AVG
Efficiency
resulting in sales per employee of £85.1k, this is equally as efficient (£76.5k)
£85.1k - Crowthers Accountants Limited
£76.5k - Industry AVG
Debtor Days
it gets paid by customers after 85 days, this is near the average (77 days)
85 days - Crowthers Accountants Limited
77 days - Industry AVG
Creditor Days
its suppliers are paid after 64 days, this is slower than average (21 days)
64 days - Crowthers Accountants Limited
21 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crowthers Accountants Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 33 weeks, this is average cash available to meet short term requirements (32 weeks)
33 weeks - Crowthers Accountants Limited
32 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 30.2%, this is a lower level of debt than the average (50.8%)
30.2% - Crowthers Accountants Limited
50.8% - Industry AVG
CROWTHERS ACCOUNTANTS LIMITED financials
EXPORT
Crowthers Accountants Limited's latest turnover from March 2024 is estimated at £2.9 million and the company has net assets of £657.1 thousand. According to their latest financial statements, Crowthers Accountants Limited has 34 employees and maintains cash reserves of £182.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
2,893,247
3,183,568
3,146,945
2,206,832
3,084,077
1,852,340
1,842,119
900,190
939,860
1,705,326
1,749,365
1,175,920
1,110,113
1,132,296
1,469,667
Other Income Or Grants
Cost Of Sales
192,927
367,835
443,401
357,930
106,953
64,505
45,871
25,242
70,525
132,459
139,179
133,676
130,802
85,089
142,799
Gross Profit
2,700,320
2,815,733
2,703,543
1,848,903
2,977,124
1,787,835
1,796,248
874,948
869,334
1,572,866
1,610,186
1,042,244
979,311
1,047,207
1,326,867
Admin Expenses
2,918,538
2,848,648
2,673,369
1,683,615
2,768,130
1,536,576
1,836,358
785,462
856,265
1,514,038
1,550,103
962,288
950,857
1,040,208
1,168,795
Operating Profit
-218,218
-32,915
30,174
165,288
208,994
251,259
-40,110
89,486
13,069
58,828
60,083
79,956
28,454
6,999
158,072
Interest Payable
821
821
Interest Receivable
13,345
12,338
2,901
351
186
1,260
1,063
522
688
477
348
367
301
267
123
Pre-Tax Profit
-204,873
-20,577
33,075
165,640
209,180
252,520
-39,047
90,008
13,758
59,305
60,431
80,324
28,754
6,444
157,374
Tax
-6,284
-31,472
-39,744
-47,979
-18,001
-2,751
-12,454
-13,899
-19,278
-7,476
-1,804
-44,065
Profit After Tax
-204,873
-20,577
26,791
134,168
169,436
204,541
-39,047
72,006
11,006
46,851
46,532
61,046
21,278
4,640
113,309
Dividends Paid
Retained Profit
-204,873
-20,577
26,791
134,168
169,436
204,541
-39,047
72,006
11,006
46,851
46,532
61,046
21,278
4,640
113,309
Employee Costs
1,183,097
1,125,183
1,136,969
993,450
1,040,520
1,026,934
645,643
449,148
426,392
701,681
824,290
604,670
520,781
497,335
493,971
Number Of Employees
34
34
37
37
37
31
23
16
16
27
30
22
21
21
24
EBITDA*
-157,172
32,618
59,319
196,567
221,164
260,590
-32,005
154,008
77,555
121,978
149,629
181,928
104,157
70,450
220,120
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
7,699
32,232
59,808
86,558
26,358
17,714
13,492
5,587
13,971
15,371
24,723
32,087
23,766
30,564
17,679
Intangible Assets
36,512
54,814
109,628
164,441
245,131
338,759
328,883
383,696
Investments & Other
100
100
100
100
100
100
100
Debtors (Due After 1 year)
Total Fixed Assets
7,799
68,844
59,908
86,658
26,458
17,814
13,592
5,587
68,785
124,999
189,164
277,218
362,525
359,447
401,375
Stock & work in progress
1,609
1,609
1,691
1,395
1,888
2,425
2,054
2,301
3,234
3,264
2,916
2,610
2,968
2,659
Trade Debtors
677,226
810,372
853,841
523,390
772,721
408,330
430,543
159,819
147,826
240,994
219,454
152,425
151,824
152,901
189,264
Group Debtors
Misc Debtors
73,643
77,955
112,990
114,164
82,889
278,531
85,139
129,393
112,230
Cash
182,306
326,076
254,528
519,107
183,842
188,610
147,462
277,904
139,388
135,889
54,782
84,438
62,513
57,692
49,150
misc current assets
total current assets
933,175
1,216,012
1,222,968
1,158,352
1,040,847
877,359
665,569
569,170
401,745
380,117
277,500
239,779
216,947
213,561
241,073
total assets
940,974
1,284,856
1,282,876
1,245,010
1,067,305
895,173
679,161
574,757
470,530
505,116
466,664
516,997
579,472
573,008
642,448
Bank overdraft
Bank loan
Trade Creditors
34,080
20,498
59,605
58,256
26,559
95,154
86,463
54,182
51,056
196,760
174,939
233,569
209,147
161,144
172,258
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
247,862
396,254
329,350
314,542
314,140
244,491
242,514
132,845
102,018
total current liabilities
281,942
416,752
388,955
372,798
340,699
339,645
328,977
187,027
153,074
196,760
174,939
233,569
209,147
161,144
172,258
loans
25,270
hp & lease commitments
Accruals and Deferred Income
other liabilities
1,626
29,975
66,738
217,432
279,162
319,683
provisions
1,925
6,124
11,364
16,446
5,008
3,366
2,563
1,062
2,794
3,074
4,945
6,417
3,666
4,753
1,928
total long term liabilities
1,925
6,124
11,364
16,446
5,008
3,366
2,563
1,062
2,794
4,700
34,920
73,155
221,098
283,915
346,881
total liabilities
283,867
422,876
400,319
389,244
345,707
343,011
331,540
188,089
155,868
201,460
209,859
306,724
430,245
445,059
519,139
net assets
657,107
861,980
882,557
855,766
721,598
552,162
347,621
386,668
314,662
303,656
256,805
210,273
149,227
127,949
123,309
total shareholders funds
657,107
861,980
882,557
855,766
721,598
552,162
347,621
386,668
314,662
303,656
256,805
210,273
149,227
127,949
123,309
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-218,218
-32,915
30,174
165,288
208,994
251,259
-40,110
89,486
13,069
58,828
60,083
79,956
28,454
6,999
158,072
Depreciation
24,534
29,021
29,145
31,279
12,170
9,331
8,105
9,708
9,672
8,337
8,856
8,344
7,951
8,637
7,234
Amortisation
36,512
36,512
54,814
54,814
54,813
80,690
93,628
67,752
54,814
54,814
Tax
-6,284
-31,472
-39,744
-47,979
-18,001
-2,751
-12,454
-13,899
-19,278
-7,476
-1,804
-44,065
Stock
-1,609
-82
296
-493
-537
371
-247
-933
-30
348
306
-358
309
2,659
Debtors
-137,458
-78,504
329,277
-218,056
168,749
171,179
226,470
29,156
19,062
21,540
67,029
601
-1,077
-36,363
189,264
Creditors
13,582
-39,107
1,349
31,697
-68,595
8,691
32,281
3,126
-145,704
21,821
-58,630
24,422
48,003
-11,114
172,258
Accruals and Deferred Income
-148,392
66,904
14,808
402
69,649
1,977
109,669
30,827
102,018
Deferred Taxes & Provisions
-4,199
-5,240
-5,082
11,438
1,642
803
1,501
-1,732
-280
-1,871
-1,472
2,751
-1,087
2,825
1,928
Cash flow from operations
-157,114
133,679
-265,085
426,392
15,860
53,440
-115,395
139,319
12,709
107,964
8,251
188,916
145,032
96,411
158,318
Investing Activities
capital expenditure
-1
-74,469
-2,395
-91,479
-20,814
-13,553
-16,010
-1,324
-8,272
1,015
-1,492
-16,665
-78,781
-21,523
-463,423
Change in Investments
100
cash flow from investments
-1
-74,469
-2,395
-91,479
-20,814
-13,553
-16,110
-1,324
-8,272
1,015
-1,492
-16,665
-78,781
-21,523
-463,423
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-25,270
25,270
Hire Purchase and Lease Commitments
other long term liabilities
-1,626
-28,349
-36,763
-150,694
-61,730
-40,521
319,683
share issue
10,000
interest
13,345
12,338
2,901
351
186
1,260
1,063
522
688
477
348
367
301
-554
-698
cash flow from financing
13,345
12,338
2,901
351
186
1,260
1,063
522
-938
-27,872
-36,415
-150,327
-61,429
-66,345
354,255
cash and cash equivalents
cash
-143,770
71,548
-264,579
335,265
-4,768
41,148
-130,442
138,516
3,499
81,107
-29,656
21,925
4,821
8,542
49,150
overdraft
change in cash
-143,770
71,548
-264,579
335,265
-4,768
41,148
-130,442
138,516
3,499
81,107
-29,656
21,925
4,821
8,542
49,150
crowthers accountants 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 crowthers accountants limited. Get real-time insights into crowthers accountants limited's credit score, group structure and payment trends.
Perform a competitor analysis for crowthers accountants limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in WR10 area or any other competitors across 12 key performance metrics.
crowthers accountants limited Ownership
CROWTHERS ACCOUNTANTS LIMITED group structure
Crowthers Accountants Limited has no subsidiary companies.
Ultimate parent company
CROWTHERS ACCOUNTANTS LIMITED
05787177
CROWTHERS ACCOUNTANTS LIMITED Shareholders
The largest shareholders in Crowthers Accountants Limited include Crowther Holdings Limited and Nicola Louise Walding.
crowther holdings limited
53.26%
nicola louise walding
21.68%
sophie jane howard
12.11%
ian peter cooke
10.68%
lucinda mary davenport
1.63%
sarah medcalf
0.21%
harriet l. turner
0.21%
kelly jacqueline cummings
0.21%
crowthers accountants limited directors
Crowthers Accountants Limited currently has 5 directors.
The longest serving directors include
Mr Jonathan Crowther (Apr 2006) and
Ms Nicola Walding (Jan 2008).
the courtyard 19 high street, pershore, worcestershire, WR10 1AA
Bank
-
Legal Advisor
-
crowthers accountants 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 crowthers accountants limited.
crowthers accountants 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 CROWTHERS ACCOUNTANTS LIMITED. This can take several minutes, an email will notify you when this has completed.
crowthers accountants limitedCompanies House Filings - See Documents
