schaefer associates ltd

Live EstablishedSmallHealthy

schaefer associates ltd Company Information

Share SCHAEFER ASSOCIATES LTD

Company Number

06005710

Shareholders

stephen martin schaefer

maximillian martin schaefer

View All

Group Structure

View All

Industry

Management consultancy activities (other than financial management)

 

Registered Address

second floor 34 lime street, london, EC3M 7AT

Website

-

schaefer associates ltd Estimated Valuation

£285.5k

Pomanda estimates the enterprise value of SCHAEFER ASSOCIATES LTD at £285.5k based on a Turnover of £737.7k and 0.39x industry multiple (adjusted for size and gross margin).

schaefer associates ltd Estimated Valuation

£71.8k

Pomanda estimates the enterprise value of SCHAEFER ASSOCIATES LTD at £71.8k based on an EBITDA of £23k and a 3.12x industry multiple (adjusted for size and gross margin).

schaefer associates ltd Estimated Valuation

£1.1m

Pomanda estimates the enterprise value of SCHAEFER ASSOCIATES LTD at £1.1m based on Net Assets of £399.9k and 2.66x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Schaefer Associates Ltd Overview

Schaefer Associates Ltd is a live company located in london, EC3M 7AT with a Companies House number of 06005710. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in November 2006, it's largest shareholder is stephen martin schaefer with a 50% stake. Schaefer Associates Ltd is a established, small sized company, Pomanda has estimated its turnover at £737.7k with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Schaefer Associates Ltd Health Check

Pomanda's financial health check has awarded Schaefer Associates Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £737.7k, make it larger than the average company (£427.7k)

£737.7k - Schaefer Associates Ltd

£427.7k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 13%, show it is growing at a similar rate (11.4%)

13% - Schaefer Associates Ltd

11.4% - Industry AVG

production

Production

with a gross margin of 25.2%, this company has a higher cost of product (60.1%)

25.2% - Schaefer Associates Ltd

60.1% - Industry AVG

profitability

Profitability

an operating margin of 3.1% make it less profitable than the average company (8.2%)

3.1% - Schaefer Associates Ltd

8.2% - Industry AVG

employees

Employees

with 3 employees, this is below the industry average (4)

3 - Schaefer Associates Ltd

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £51.5k, the company has an equivalent pay structure (£51.5k)

£51.5k - Schaefer Associates Ltd

£51.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £245.9k, this is more efficient (£120.1k)

£245.9k - Schaefer Associates Ltd

£120.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 220 days, this is later than average (63 days)

220 days - Schaefer Associates Ltd

63 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 29 days, this is slower than average (24 days)

29 days - Schaefer Associates Ltd

24 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Schaefer Associates Ltd

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Schaefer Associates Ltd

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 10.5%, this is a lower level of debt than the average (52.9%)

10.5% - Schaefer Associates Ltd

52.9% - Industry AVG

SCHAEFER ASSOCIATES LTD financials

EXPORTms excel logo

Schaefer Associates Ltd's latest turnover from April 2024 is estimated at £737.7 thousand and the company has net assets of £399.9 thousand. According to their latest financial statements, Schaefer Associates Ltd has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover737,738637,361547,749517,197578,509441,122401,907351,458536,672518,172495,69029,653221,50684,896177,737
Other Income Or Grants
Cost Of Sales551,607468,600408,270381,966424,125319,092284,664240,148379,876364,902344,24620,474145,11054,999117,045
Gross Profit186,130168,760139,479135,231154,384122,029117,242111,310156,796153,270151,4449,17876,39629,89760,692
Admin Expenses163,138141,116103,911110,37958,78888,04689,11588,827130,43897,94041,264100,29271,879135,868-225,447
Operating Profit22,99227,64435,56824,85295,59633,98328,12722,48326,35855,330110,180-91,1144,517-105,971286,139
Interest Payable
Interest Receivable127454629868565
Pre-Tax Profit22,99227,64435,56824,85295,59633,98328,12722,48326,35855,330110,308-90,6605,146-105,103286,704
Tax-5,748-6,911-6,758-4,722-18,163-6,457-5,344-4,272-5,271-11,066-23,165-1,235-80,277
Profit After Tax17,24420,73328,81020,13077,43327,52622,78318,21121,08644,26487,143-90,6603,911-105,103206,427
Dividends Paid
Retained Profit17,24420,73328,81020,13077,43327,52622,78318,21121,08644,26487,143-90,6603,911-105,103206,427
Employee Costs154,352144,151142,919179,180165,432203,888200,60849,140154,440150,429104,18851,57053,08048,40948,949
Number Of Employees333444413321111
EBITDA*22,99227,64435,56824,85295,59633,98328,12722,48326,35855,330110,180-88,7096,048-105,722286,397

* Earnings Before Interest, Tax, Depreciation and Amortisation

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets4179721,5281163646092,0404,1165,6099,890167239
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets4179721,5281163646092,0404,1165,6099,890167239
Stock & work in progress
Trade Debtors446,568428,107406,035371,403366,239263,057227,294212,966195,336170,557145,8134,64657,29723,23146,815
Group Debtors
Misc Debtors885163
Cash50,969130,532121,207226,086
misc current assets
total current assets446,568428,107406,035371,403366,239263,057227,294212,966195,336170,557145,81355,615188,714144,438273,064
total assets446,985429,079407,563371,403366,355263,421227,903212,966195,336172,597149,92961,224198,604144,605273,303
Bank overdraft
Bank loan
Trade Creditors 44,04743,38542,60235,45250,53425,03317,04124,88725,46823,40745,58845,52391,38724,65966,822
Group/Directors Accounts18,585
other short term finances
hp & lease commitments
other current liabilities
total current liabilities44,04743,38542,60235,45250,53425,03317,04124,88725,46823,40745,58845,52391,38743,24466,822
loans
hp & lease commitments
Accruals and Deferred Income3,0003,0003,0002,8002,8002,8002,8002,8002,8002,8001,800
other liabilities
provisions4088231,1221,9783350
total long term liabilities3,0003,0003,0002,8002,8002,8002,8002,8002,8003,2082,6231,1221,9783350
total liabilities47,04746,38545,60238,25253,33427,83319,84127,68728,26826,61548,21146,64593,36543,27766,872
net assets399,938382,694361,961333,151313,021235,588208,062185,279167,068145,982101,71814,579105,239101,328206,431
total shareholders funds399,938382,694361,961333,151313,021235,588208,062185,279167,068145,982101,71814,579105,239101,328206,431
Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit22,99227,64435,56824,85295,59633,98328,12722,48326,35855,330110,180-91,1144,517-105,971286,139
Depreciation2,4051,531249258
Amortisation
Tax-5,748-6,911-6,758-4,722-18,163-6,457-5,344-4,272-5,271-11,066-23,165-1,235-80,277
Stock
Debtors18,46122,07234,6325,164103,18235,76314,32817,63024,77924,744141,167-53,53634,951-23,74746,978
Creditors6627837,150-15,08225,5017,992-7,846-5812,061-22,18165-45,86466,728-42,16366,822
Accruals and Deferred Income2001,0001,800
Deferred Taxes & Provisions-408-415-299-8561,945-1750
Cash flow from operations-555-5561,528-116-248-245609-2,039-2,076-52,586-81,89338,535-124,155226,014
Investing Activities
capital expenditure555556-1,528116248245-6092,0402,0761,4931,876-11,254-177-497
Change in Investments
cash flow from investments555556-1,528116248245-6092,0402,0761,4931,876-11,254-177-497
Financing Activities
Bank loans
Group/Directors Accounts-18,58518,585
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue-44
interest127454629868565
cash flow from financing123454-17,95619,453569
cash and cash equivalents
cash-50,969-79,5639,325-104,879226,086
overdraft
change in cash-50,969-79,5639,325-104,879226,086

schaefer associates 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 schaefer associates ltd. Get real-time insights into schaefer associates ltd'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

Schaefer Associates Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for schaefer associates ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in EC3M area or any other competitors across 12 key performance metrics.

schaefer associates ltd Ownership

SCHAEFER ASSOCIATES LTD group structure

Schaefer Associates Ltd has no subsidiary companies.

Ultimate parent company

SCHAEFER ASSOCIATES LTD

06005710

SCHAEFER ASSOCIATES LTD Shareholders

stephen martin schaefer 50%
maximillian martin schaefer 25%
joshua schaefer 25%

schaefer associates ltd directors

Schaefer Associates Ltd currently has 2 directors. The longest serving directors include Professor Stephen Schaefer (Nov 2006) and Mr Joshua Schaefer (Nov 2006).

officercountryagestartendrole
Professor Stephen SchaeferEngland78 years Nov 2006- Director
Mr Joshua SchaeferEngland48 years Nov 2006- Director

P&L

April 2024

turnover

737.7k

+16%

operating profit

23k

0%

gross margin

25.3%

-4.71%

turnover

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

Balance Sheet

April 2024

net assets

399.9k

+0.05%

total assets

447k

+0.04%

cash

0

0%

net assets

Total assets minus all liabilities

schaefer associates ltd company details

company number

06005710

Type

Private limited with Share Capital

industry

70229 - Management consultancy activities (other than financial management)

incorporation date

November 2006

age

19

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

April 2024

previous names

N/A

accountant

CARSTON ETL

auditor

-

address

second floor 34 lime street, london, EC3M 7AT

Bank

-

Legal Advisor

-

schaefer associates 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 schaefer associates ltd.

schaefer associates 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 SCHAEFER ASSOCIATES LTD. This can take several minutes, an email will notify you when this has completed.

schaefer associates ltd Companies House Filings - See Documents

datedescriptionview/download