Pomanda estimates the enterprise value of ANDREW SCOTT FRAZER LTD at £30k based on a Turnover of £66.8k and 0.45x industry multiple (adjusted for size and gross margin).
andrew scott frazer ltdEstimated Valuation
£57.7k
Pomanda estimates the enterprise value of ANDREW SCOTT FRAZER LTD at £57.7k based on an EBITDA of £16.3k and a 3.54x industry multiple (adjusted for size and gross margin).
andrew scott frazer ltdEstimated Valuation
£1.6k
Pomanda estimates the enterprise value of ANDREW SCOTT FRAZER LTD at £1.6k based on Net Assets of £720 and 2.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Andrew Scott Frazer LtdOverview
Andrew Scott Frazer Ltd is a live company located in southport, PR8 3HH with a Companies House number of 05823102. It operates in the quantity surveying activities sector, SIC Code 74902. Founded in May 2006, it's largest shareholder is
mr andrew scott frazer
with a 100% stake. Andrew Scott Frazer Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£66.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Andrew Scott Frazer Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £66.8k, make it smaller than the average company (£130.1k)
£66.8k - Andrew Scott Frazer Ltd
£130.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 451%, show it is growing at a faster rate (7.1%)
451% - Andrew Scott Frazer Ltd
7.1% - Industry AVG
Production
with a gross margin of 44.8%, this company has a comparable cost of product (44.8%)
44.8% - Andrew Scott Frazer Ltd
44.8% - Industry AVG
Profitability
an operating margin of 24.3% make it more profitable than the average company (13.4%)
24.3% - Andrew Scott Frazer Ltd
13.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (2)
1 - Andrew Scott Frazer Ltd
2 - Industry AVG
Pay Structure
on an average salary of £25.4k, the company has an equivalent pay structure (£25.4k)
£25.4k - Andrew Scott Frazer Ltd
£25.4k - Industry AVG
Efficiency
resulting in sales per employee of £66.8k, this is less efficient (£86k)
£66.8k - Andrew Scott Frazer Ltd
£86k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Andrew Scott Frazer Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 2 days, this is quicker than average (20 days)
2 days - Andrew Scott Frazer Ltd
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Andrew Scott Frazer Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 61 weeks, this is more cash available to meet short term requirements (19 weeks)
61 weeks - Andrew Scott Frazer Ltd
19 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 96.9%, this is a higher level of debt than the average (54.4%)
96.9% - Andrew Scott Frazer Ltd
54.4% - Industry AVG
ANDREW SCOTT FRAZER LTD financials
EXPORT
Andrew Scott Frazer Ltd's latest turnover from May 2024 is estimated at £66.8 thousand and the company has net assets of £720. According to their latest financial statements, Andrew Scott Frazer Ltd has 1 employee and maintains cash reserves of £21.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Turnover
66,767
74,476
32,962
400
400
64,598
65,706
61,096
71,104
22,187
24,375
28,143
43,146
43,025
43,763
Other Income Or Grants
Cost Of Sales
36,845
32,034
14,917
50
84
7,409
20,411
10,884
12,988
5,554
13,654
13,435
14,288
12,993
17,142
Gross Profit
29,922
42,442
18,046
350
316
57,189
45,295
50,213
58,116
16,633
10,721
14,709
28,858
30,032
26,621
Admin Expenses
13,687
10,034
9,484
25,382
25,784
91,603
46,947
56,545
25,420
-25,352
24,713
30,410
24,562
11,934
17,790
Operating Profit
16,235
32,408
8,562
-25,032
-25,468
-34,414
-1,652
-6,332
32,696
41,985
-13,992
-15,701
4,296
18,098
8,831
Interest Payable
2,621
3,850
3,126
82
69
79
Interest Receivable
1,357
866
71
5
549
461
242
403
173
118
207
201
Pre-Tax Profit
14,971
29,424
5,506
-25,114
-25,463
-33,865
-1,191
-6,090
33,099
42,158
-13,874
-15,494
4,497
18,098
8,831
Tax
-3,743
-7,356
-1,046
4,771
1,183
-6,620
-8,431
-1,079
-4,478
-3,003
Profit After Tax
11,228
22,068
4,460
-20,343
-24,280
-33,865
-1,191
-6,090
26,479
33,726
-13,874
-15,494
3,418
13,620
5,828
Dividends Paid
10,000
Retained Profit
11,228
22,068
4,460
-20,343
-24,280
-33,865
-1,191
-6,090
26,479
33,726
-13,874
-15,494
3,418
3,620
5,828
Employee Costs
25,402
28,500
29,303
30,433
20,802
23,196
30,281
43,211
52,174
50,152
46,265
43,454
44,339
5,928
5,720
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
16,302
32,490
8,662
-24,955
-25,373
-34,296
-1,504
-6,147
32,927
42,272
-13,874
-15,555
4,477
18,202
8,960
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Tangible Assets
320
387
469
312
389
484
602
750
935
1,165
490
608
754
643
551
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
320
387
469
312
389
484
602
750
935
1,165
490
608
754
643
551
Stock & work in progress
Trade Debtors
40
39
279
771
4,004
3,675
1,200
10,575
Group Debtors
Misc Debtors
1,167
474
6,654
5,904
2,207
1,866
884
2,067
714
873
199
200
Cash
21,544
30,147
8,353
5,756
25,916
48,426
98,024
86,354
107,412
53,601
15,548
31,774
51,013
29,403
10,640
misc current assets
total current assets
22,711
30,621
15,047
11,699
28,402
50,292
98,908
88,421
108,126
54,372
19,552
35,449
53,086
29,602
21,415
total assets
23,031
31,008
15,516
12,011
28,791
50,776
99,510
89,171
109,061
55,537
20,042
36,057
53,840
30,245
21,966
Bank overdraft
Bank loan
2,667
2,667
2,667
16,000
16,000
Trade Creditors
234
940
1,860
1,016
1,068
1,154
372
408
491
33,050
779
1,459
35,792
4,352
5,930
Group/Directors Accounts
30,735
32,073
6,246
other short term finances
10,036
20,023
30,649
29,870
27,618
hp & lease commitments
other current liabilities
5,313
10,612
2,735
2,102
725
41,944
57,572
45,978
59,650
5,034
5,062
total current liabilities
18,250
34,242
37,911
48,988
45,411
43,098
57,944
46,386
60,141
33,050
31,514
33,532
35,792
15,632
10,992
loans
4,000
7,200
10,133
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
61
74
48
59
73
91
114
142
187
233
123
152
135
116
total long term liabilities
4,061
7,274
10,181
59
73
91
114
142
187
233
123
152
135
116
total liabilities
22,311
41,516
48,092
49,047
45,484
43,189
58,058
46,528
60,328
33,283
31,514
33,655
35,944
15,767
11,108
net assets
720
-10,508
-32,576
-37,036
-16,693
7,587
41,452
42,643
48,733
22,254
-11,472
2,402
17,896
14,478
10,858
total shareholders funds
720
-10,508
-32,576
-37,036
-16,693
7,587
41,452
42,643
48,733
22,254
-11,472
2,402
17,896
14,478
10,858
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
16,235
32,408
8,562
-25,032
-25,468
-34,414
-1,652
-6,332
32,696
41,985
-13,992
-15,701
4,296
18,098
8,831
Depreciation
67
82
100
77
95
118
148
185
231
287
118
146
181
104
129
Amortisation
Tax
-3,743
-7,356
-1,046
4,771
1,183
-6,620
-8,431
-1,079
-4,478
-3,003
Stock
Debtors
693
-6,220
751
3,457
620
982
-1,183
1,353
-57
-3,233
329
1,602
1,874
-10,576
10,775
Creditors
-706
-920
844
-52
-86
782
-36
-83
-32,559
32,271
-680
-34,333
31,440
-1,578
5,930
Accruals and Deferred Income
-5,299
7,877
633
1,377
-41,219
-15,628
11,594
-13,672
59,650
-5,034
-28
5,062
Deferred Taxes & Provisions
-13
26
-11
-14
-18
-23
-28
-45
-46
233
-123
-29
17
19
116
Cash flow from operations
5,848
38,337
8,331
-22,330
-66,133
-50,147
11,209
-21,300
53,409
69,578
-15,006
-51,519
27,947
22,713
6,290
Investing Activities
capital expenditure
-257
-1
-962
-292
-196
-680
Change in Investments
cash flow from investments
-257
-1
-962
-292
-196
-680
Financing Activities
Bank loans
-13,333
16,000
Group/Directors Accounts
-30,735
-1,338
32,073
-6,246
6,246
Other Short Term Loans
-9,987
-10,626
779
2,252
27,618
Long term loans
-3,200
-2,933
10,133
Hire Purchase and Lease Commitments
other long term liabilities
share issue
5,030
interest
-1,264
-2,984
-3,055
-82
5
549
461
242
403
173
118
207
201
-69
-79
cash flow from financing
-14,451
-16,543
-5,476
2,170
43,623
549
461
242
403
-30,562
-1,220
32,280
-6,045
6,177
4,951
cash and cash equivalents
cash
-8,603
21,794
2,597
-20,160
-22,510
-49,598
11,670
-21,058
53,811
38,053
-16,226
-19,239
21,610
18,763
10,640
overdraft
change in cash
-8,603
21,794
2,597
-20,160
-22,510
-49,598
11,670
-21,058
53,811
38,053
-16,226
-19,239
21,610
18,763
10,640
andrew scott frazer ltd 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 andrew scott frazer ltd. Get real-time insights into andrew scott frazer ltd's credit score, group structure and payment trends.
Perform a competitor analysis for andrew scott frazer ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in PR8 area or any other competitors across 12 key performance metrics.
andrew scott frazer ltd Ownership
ANDREW SCOTT FRAZER LTD group structure
Andrew Scott Frazer Ltd has no subsidiary companies.
Ultimate parent company
ANDREW SCOTT FRAZER LTD
05823102
ANDREW SCOTT FRAZER LTD Shareholders
The sole shareholder of Andrew Scott Frazer Ltd is Mr Andrew Scott Frazer.
mr andrew scott frazer
100%
andrew scott frazer ltd directors
Andrew Scott Frazer Ltd currently has 1 director, Mr Andrew Frazer serving since May 2006.
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 andrew scott frazer ltd.
andrew scott frazer 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 ANDREW SCOTT FRAZER LTD. This can take several minutes, an email will notify you when this has completed.
andrew scott frazer ltdCompanies House Filings - See Documents
