the thames executive charter company limited

4.5

the thames executive charter company limited Company Information

Share THE THAMES EXECUTIVE CHARTER COMPANY LIMITED
Live (In Liquidation)
EstablishedSmallHigh

Company Number

06032569

Registered Address

257b croydon road, beckenham, kent, BR3 3PS

Industry

Inland passenger water transport

 

Telephone

-

Next Accounts Due

3516 days late

Group Structure

View All

Directors

Adrian Allworth17 Years

Tracy Allworth17 Years

View All

Shareholders

tracay lorraine allworth 29%

adrian spencer allworth 29%

View All

the thames executive charter company limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of THE THAMES EXECUTIVE CHARTER COMPANY LIMITED at £1.5m based on a Turnover of £2.2m and 0.69x industry multiple (adjusted for size and gross margin).

the thames executive charter company limited Estimated Valuation

£776.8k

Pomanda estimates the enterprise value of THE THAMES EXECUTIVE CHARTER COMPANY LIMITED at £776.8k based on an EBITDA of £229.7k and a 3.38x industry multiple (adjusted for size and gross margin).

the thames executive charter company limited Estimated Valuation

£1.9m

Pomanda estimates the enterprise value of THE THAMES EXECUTIVE CHARTER COMPANY LIMITED at £1.9m based on Net Assets of £1.2m and 1.65x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

The Thames Executive Charter Company Limited Overview

The Thames Executive Charter Company Limited is a live company located in kent, BR3 3PS with a Companies House number of 06032569. It operates in the inland passenger water transport sector, SIC Code 50300. Founded in December 2006, it's largest shareholder is tracay lorraine allworth with a 29% stake. The Thames Executive Charter Company Limited is a established, small sized company, Pomanda has estimated its turnover at £2.2m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

The Thames Executive Charter Company Limited Health Check

Pomanda's financial health check has awarded The Thames Executive Charter Company Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £2.2m, make it larger than the average company (£1.4m)

£2.2m - The Thames Executive Charter Company Limited

£1.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (1.4%)

17% - The Thames Executive Charter Company Limited

1.4% - Industry AVG

production

Production

with a gross margin of 24%, this company has a higher cost of product (40.6%)

24% - The Thames Executive Charter Company Limited

40.6% - Industry AVG

profitability

Profitability

an operating margin of 8.6% make it as profitable than the average company (8.8%)

8.6% - The Thames Executive Charter Company Limited

8.8% - Industry AVG

employees

Employees

with 19 employees, this is below the industry average (56)

19 - The Thames Executive Charter Company Limited

56 - Industry AVG

paystructure

Pay Structure

on an average salary of £25.3k, the company has an equivalent pay structure (£25.3k)

£25.3k - The Thames Executive Charter Company Limited

£25.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £113.5k, this is more efficient (£84.7k)

£113.5k - The Thames Executive Charter Company Limited

£84.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 47 days, this is later than average (13 days)

47 days - The Thames Executive Charter Company Limited

13 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 74 days, this is slower than average (33 days)

74 days - The Thames Executive Charter Company Limited

33 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 34 days, this is more than average (7 days)

34 days - The Thames Executive Charter Company Limited

7 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 3 weeks, this is less cash available to meet short term requirements (27 weeks)

3 weeks - The Thames Executive Charter Company Limited

27 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 44%, this is a lower level of debt than the average (51.9%)

44% - The Thames Executive Charter Company Limited

51.9% - Industry AVG

THE THAMES EXECUTIVE CHARTER COMPANY LIMITED financials

EXPORTms excel logo

The Thames Executive Charter Company Limited's latest turnover from January 2013 is estimated at £2.2 million and the company has net assets of £1.2 million. According to their latest financial statements, we estimate that The Thames Executive Charter Company Limited has 19 employees and maintains cash reserves of £21.3 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jan 2013Jan 2012Jan 2011Jan 2010
Turnover2,155,5601,629,2761,599,4961,349,382
Other Income Or Grants0000
Cost Of Sales1,639,3101,153,9141,124,418987,315
Gross Profit516,250475,362475,078362,067
Admin Expenses331,487248,360350,111439,444
Operating Profit184,763227,002124,967-77,377
Interest Payable0000
Interest Receivable127766765
Pre-Tax Profit184,891227,078125,035-77,312
Tax-44,374-59,040-35,0100
Profit After Tax140,517168,03890,025-77,312
Dividends Paid0000
Retained Profit140,517168,03890,025-77,312
Employee Costs480,916216,610223,454445,703
Number Of Employees198916
EBITDA*229,714273,116153,136-56,140

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jan 2013Jan 2012Jan 2011Jan 2010
Tangible Assets1,616,4181,493,356993,714624,160
Intangible Assets0000
Investments & Other0000
Debtors (Due After 1 year)0000
Total Fixed Assets1,616,4181,493,356993,714624,160
Stock & work in progress156,574131,63162,87829,826
Trade Debtors281,968141,775149,39881,521
Group Debtors0000
Misc Debtors0000
Cash21,30229,62794026,001
misc current assets0000
total current assets459,844303,033213,216137,348
total assets2,076,2621,796,3891,206,930761,508
Bank overdraft0000
Bank loan0000
Trade Creditors 335,975189,483221,379184,491
Group/Directors Accounts0000
other short term finances0000
hp & lease commitments0000
other current liabilities0000
total current liabilities335,975189,483221,379184,491
loans0000
hp & lease commitments0000
Accruals and Deferred Income0000
other liabilities577,848585,184464,225263,223
provisions0000
total long term liabilities577,848585,184464,225263,223
total liabilities913,823774,667685,604447,714
net assets1,162,4391,021,722521,326313,794
total shareholders funds1,162,4391,021,722521,326313,794
Jan 2013Jan 2012Jan 2011Jan 2010
Operating Activities
Operating Profit184,763227,002124,967-77,377
Depreciation44,95146,11428,16921,237
Amortisation0000
Tax-44,374-59,040-35,0100
Stock24,94368,75333,05229,826
Debtors140,193-7,62367,87781,521
Creditors146,492-31,89636,888184,491
Accruals and Deferred Income0000
Deferred Taxes & Provisions0000
Cash flow from operations166,696121,05054,08517,004
Investing Activities
capital expenditure-168,013-545,756-397,723-645,397
Change in Investments0000
cash flow from investments-168,013-545,756-397,723-645,397
Financing Activities
Bank loans0000
Group/Directors Accounts0000
Other Short Term Loans 0000
Long term loans0000
Hire Purchase and Lease Commitments0000
other long term liabilities-7,336120,959201,002263,223
share issue200332,358117,507391,106
interest127766765
cash flow from financing-7,009453,393318,576654,394
cash and cash equivalents
cash-8,32528,687-25,06126,001
overdraft0000
change in cash-8,32528,687-25,06126,001

the thames executive charter company 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 the thames executive charter company limited. Get real-time insights into the thames executive charter company 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

The Thames Executive Charter Company Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for the thames executive charter company limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

the thames executive charter company limited Ownership

THE THAMES EXECUTIVE CHARTER COMPANY LIMITED group structure

The Thames Executive Charter Company Limited has no subsidiary companies.

Ultimate parent company

THE THAMES EXECUTIVE CHARTER COMPANY LIMITED

06032569

THE THAMES EXECUTIVE CHARTER COMPANY LIMITED Shareholders

tracay lorraine allworth 29.01%
adrian spencer allworth 29.01%
andrew john french 14.16%
denton sipp 6.31%
robert macarthur 4.21%
timothy noest 3.37%
mark searle 2.52%
elizabeth axell 2.28%
brian linley 1.68%
thomas parrish 1.68%

the thames executive charter company limited directors

The Thames Executive Charter Company Limited currently has 4 directors. The longest serving directors include Mr Adrian Allworth (Dec 2006) and Ms Tracy Allworth (Dec 2006).

officercountryagestartendrole
Mr Adrian Allworth66 years Dec 2006- Director
Ms Tracy Allworth64 years Dec 2006- Director
Mr John FrenchUnited Kingdom68 years Dec 2012- Director
Mr William Dax76 years Jul 2013- Director

P&L

January 2013

turnover

2.2m

+32%

operating profit

184.8k

0%

gross margin

24%

-17.91%

turnover

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

Balance Sheet

January 2013

net assets

1.2m

+0.14%

total assets

2.1m

+0.16%

cash

21.3k

-0.28%

net assets

Total assets minus all liabilities

the thames executive charter company limited company details

company number

06032569

Type

Private limited with Share Capital

industry

50300 - Inland passenger water transport

incorporation date

December 2006

age

18

accounts

Total Exemption Small

ultimate parent company

None

previous names

N/A

incorporated

UK

address

257b croydon road, beckenham, kent, BR3 3PS

last accounts submitted

January 2013

the thames executive charter company 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 found 26 charges/mortgages relating to the thames executive charter company limited. Currently there are 1 open charges and 25 have been satisfied in the past.

charges

the thames executive charter company limited Companies House Filings - See Documents

datedescriptionview/download