Corstorphine & Wright (tamworth) Ltd

POWER SEARCH PRICING

SOLUTIONS

corstorphine & wright (tamworth) ltd Company Information

Live (In Liquidation)

EstablishedSmallHigh

Company Number

06058134

Website

www.westhart.com

Registered Address

22 regent street, nottingham, NG1 5BQ

Industry

Architectural activities

Telephone

0182767123

Next Accounts Due

624 days late

Group Structure

View All

Directors

Ben Round2 Years

Michael Lampard2 Years

View All

Shareholders

corstorphine & wright limited 100%

corstorphine & wright (tamworth) ltd Estimated Valuation

£1.7m

Pomanda estimates the enterprise value of CORSTORPHINE & WRIGHT (TAMWORTH) LTD at £1.7m based on an EBITDA of £307.6k and a 5.43x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Corstorphine & Wright (tamworth) Ltd is a live company located in nottingham, NG1 5BQ with a Companies House number of 06058134. It operates in the architectural activities sector, SIC Code 71111. Founded in January 2007, it's largest shareholder is corstorphine & wright limited with a 100% stake. Corstorphine & Wright (tamworth) Ltd is a established, small sized company, Pomanda has estimated its turnover at £1.5m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Corstorphine & Wright (Tamworth) 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

Health Rating5out of 5

5 Strong

2 Regular

4 Weak

Size

annual sales of £1.5m, make it larger than the average company (£898.6k)

Growth

3 year (CAGR) sales growth of 23%, show it is growing at a faster rate (0.2%)

EXPORT

Corstorphine & Wright (Tamworth) Ltd's latest turnover from March 2021 is estimated at £1.5 million and the company has net assets of £1.2 million. According to their latest financial statements, Corstorphine & Wright (Tamworth) Ltd has 12 employees and maintains cash reserves of £127.4 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	1,501,053	1,132,131	769,136	809,192	784,868	561,384	1,092,487	797,435	1,306,207	961,935	1,297,972	1,340,471
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	839,832	582,614	396,871	414,120	379,087	242,920	482,300	334,549	531,833	392,273	467,441	470,486
Gross Profit	661,221	549,517	372,265	395,072	405,782	318,465	610,187	462,886	774,374	569,662	830,531	869,985
Admin Expenses	478,515	199,026	382,995	404,118	218,149	551,972	697,357	412,155	786,897	576,416	769,443	-358,642
Operating Profit	182,706	350,491	-10,730	-9,046	187,633	-233,507	-87,170	50,731	-12,523	-6,754	61,088	1,228,627
Interest Payable	0	428	474	0	1,337	1,391	0	0	0	0	0	0
Interest Receivable	120	56	236	412	127	0	92	92	130	256	375	248
Pre-Tax Profit	182,826	350,119	-10,968	-8,634	186,423	-234,898	-87,078	50,823	-12,393	-6,498	61,463	1,228,875
Tax	-34,737	-66,523	0	0	-37,284	0	0	-11,689	0	0	-17,209	-344,085
Profit After Tax	148,089	283,596	-10,968	-8,634	149,138	-234,898	-87,078	39,134	-12,393	-6,498	44,253	884,790
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	148,089	283,596	-10,968	-8,634	149,138	-234,898	-87,078	39,134	-12,393	-6,498	44,253	884,790
Employee Costs	537,922	531,085	570,937	469,920	457,836	398,396	569,474	444,729	694,284	539,077	693,748	793,879
Number Of Employees	12	12	13	11	10	9	13	10	17	13	17	19
EBITDA*	307,581	350,491	52,944	54,402	249,790	-169,103	-20,335	110,259	48,404	55,670	126,788	1,292,024

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	200,949	250,278	32,736	40,819	48,100	54,233	68,326	58,478	30,522	41,473	54,068	62,172
Intangible Assets	300,000	350,000	400,000	450,000	500,000	550,000	600,000	650,000	700,000	750,000	800,000	850,000
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	500,949	600,278	432,736	490,819	548,100	604,233	668,326	708,478	730,522	791,473	854,068	912,172
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	485,256	376,999	202,212	243,996	212,427	119,556	280,023	136,641	262,261	169,675	261,211	251,201
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	888,074	877,604	855,988	654,924	721,739	409,753	377,562	286,575	116,583	115,059	2,426	0
Cash	127,369	112,037	118	62,900	101,754	112	10	36,716	55	51,773	50,603	99,382
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,500,699	1,366,640	1,058,318	961,820	1,035,920	529,421	657,595	459,932	378,899	336,507	314,240	350,583
total assets	2,001,648	1,966,918	1,491,054	1,452,639	1,584,020	1,133,654	1,325,921	1,168,410	1,109,421	1,127,980	1,168,308	1,262,755
Bank overdraft	0	0	14,048	0	0	42,795	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	20,580	2,921	12,381	15,106	8,313	4,760	13,901	209,674	195,669	192,900	177,995	264,946
Group/Directors Accounts	0	0	0	0	0	0	377,562	0	0	0	55,520	105,019
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	28,589	25,315	0	0	0	0	0	0	0	0	0	0
other current liabilities	351,460	434,864	460,979	421,419	549,209	298,839	0	0	0	0	0	0
total current liabilities	400,629	463,100	487,408	436,525	557,522	346,394	391,463	209,674	195,669	192,900	233,515	369,965
loans	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	146,788	175,376	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
other liabilities	226,700	240,000	240,000	240,000	240,000	150,000	60,000	0	0	6,935	0	0
provisions	38,000	47,000	5,800	7,300	9,050	8,950	11,250	8,450	2,600	4,600	4,750	7,000
total long term liabilities	411,488	462,376	245,800	247,300	249,050	158,950	71,250	8,450	2,600	11,535	4,750	7,000
total liabilities	812,117	925,476	733,208	683,825	806,572	505,344	462,713	218,124	198,269	204,435	238,265	376,965
net assets	1,189,531	1,041,442	757,846	768,814	777,448	628,310	863,208	950,286	911,152	923,545	930,043	885,790
total shareholders funds	1,189,531	1,041,442	757,846	768,814	777,448	628,310	863,208	950,286	911,152	923,545	930,043	885,790

	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	182,706	350,491	-10,730	-9,046	187,633	-233,507	-87,170	50,731	-12,523	-6,754	61,088	1,228,627
Depreciation	74,875	0	13,674	13,448	12,157	14,404	16,835	9,528	10,927	12,424	15,700	13,397
Amortisation	50,000	0	50,000	50,000	50,000	50,000	50,000	50,000	50,000	50,000	50,000	50,000
Tax	-34,737	-66,523	0	0	-37,284	0	0	-11,689	0	0	-17,209	-344,085
Stock	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	118,727	196,403	159,280	-35,246	404,857	-128,276	234,369	44,372	94,110	21,097	12,436	251,201
Creditors	17,659	-9,460	-2,725	6,793	3,553	-9,141	-195,773	14,005	2,769	14,905	-86,951	264,946
Accruals and Deferred Income	-83,404	-26,115	39,560	-127,790	250,370	298,839	0	0	0	0	0	0
Deferred Taxes & Provisions	-9,000	41,200	-1,500	-1,750	100	-2,300	2,800	5,850	-2,000	-150	-2,250	7,000
Cash flow from operations	79,372	93,190	-71,001	-33,099	61,672	246,571	-447,677	74,053	-44,937	49,328	7,942	968,684
Investing Activities
capital expenditure	-25,546	-167,542	-5,591	-6,167	-6,024	-311	-26,683	-37,484	24	171	-7,596	-975,569
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-25,546	-167,542	-5,591	-6,167	-6,024	-311	-26,683	-37,484	24	171	-7,596	-975,569
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	-377,562	377,562	0	0	-55,520	-49,499	105,019
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	-25,314	200,691	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-13,300	0	0	0	90,000	90,000	60,000	0	-6,935	6,935	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	1,000
interest	120	-372	-238	412	-1,210	-1,391	92	92	130	256	375	248
cash flow from financing	-38,494	200,319	-238	412	88,790	-288,953	437,654	92	-6,805	-48,329	-49,124	106,267
cash and cash equivalents
cash	15,332	111,919	-62,782	-38,854	101,642	102	-36,706	36,661	-51,718	1,170	-48,779	99,382
overdraft	0	-14,048	14,048	0	-42,795	42,795	0	0	0	0	0	0
change in cash	15,332	125,967	-76,830	-38,854	144,437	-42,693	-36,706	36,661	-51,718	1,170	-48,779	99,382

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for corstorphine & wright (tamworth) ltd. Get real-time insights into corstorphine & wright (tamworth) 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

Perform a competitor analysis for corstorphine & wright (tamworth) ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in NG1 area or any other competitors across 12 key performance metrics.

CORSTORPHINE & WRIGHT (TAMWORTH) LTD group structure

Corstorphine & Wright (Tamworth) Ltd has no subsidiary companies.

Ultimate parent company

CWDG LTD

13373871

CORSTORPHINE + WRIGHT LIMITED

03315371

2 parents

CORSTORPHINE & WRIGHT (TAMWORTH) LTD

06058134

CORSTORPHINE & WRIGHT (TAMWORTH) LTD Shareholders

corstorphine & wright limited

100%

Corstorphine & Wright (Tamworth) Ltd currently has 8 directors. The longest serving directors include Mr Ben Round (Oct 2021) and Mr Michael Lampard (Oct 2021).

officer	country	age	start	end	role
Mr Ben Round	England	44 years	Oct 2021	-	Director
Mr Michael Lampard	England	57 years	Oct 2021	-	Director
Mr Jeffrey Downes	United Kingdom	70 years	Oct 2021	-	Director
Mr Jeffrey Downes	England	70 years	Oct 2021	-	Director
Mr Simon Jones	England	50 years	Oct 2021	-	Director
Mr Paul Turner	England	59 years	Oct 2021	-	Director
Mr Ben Round	England	44 years	Oct 2021	-	Director
Mr Simon Jones		50 years	Oct 2021	-	Director

P&L

March 2021

turnover

1.5m

+33%

operating profit

182.7k

gross margin

44.1%

-9.25%

turnover

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

Balance Sheet

March 2021

net assets

1.2m

+0.14%

total assets

+0.02%

cash

127.4k

+0.14%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

m6 group of companies limited

1.5

frank edwards group limited

3.5

g.e.m. group limited

mjbh ltd

all alliance limited

4.5

company number

06058134

Type

Private limited with Share Capital

industry

71111 - Architectural activities

incorporation date

January 2007

accounts

Total Exemption Full

ultimate parent company

CWDG LTD

previous names

west hart partnership limited (November 2021)

last accounts submitted

March 2021

address

22 regent street, nottingham, NG1 5BQ

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 1 charges/mortgages relating to corstorphine & wright (tamworth) ltd. Currently there are 0 open charges and 1 have been satisfied in the past.

corstorphine & wright (tamworth) ltd Company Information

corstorphine & wright (tamworth) ltd Estimated Valuation

corstorphine & wright (tamworth) ltd Estimated Valuation

corstorphine & wright (tamworth) ltd Estimated Valuation

Corstorphine & Wright (tamworth) Ltd Overview

Corstorphine & Wright (tamworth) Ltd Health Check

CORSTORPHINE & WRIGHT (TAMWORTH) LTD financials

corstorphine & wright (tamworth) ltd Credit Report and Business Information

Corstorphine & Wright (tamworth) Ltd Competitor Analysis

corstorphine & wright (tamworth) ltd Ownership

corstorphine & wright (tamworth) ltd directors

corstorphine & wright (tamworth) ltd company details

corstorphine & wright (tamworth) ltd Charges & Mortgages

corstorphine & wright (tamworth) ltd Companies House Filings - See Documents