Pomanda estimates the enterprise value of COLIN CRIST LIMITED at £190.5k based on a Turnover of £270k and 0.71x industry multiple (adjusted for size and gross margin).
colin crist limitedEstimated Valuation
£121.3k
Pomanda estimates the enterprise value of COLIN CRIST LIMITED at £121.3k based on an EBITDA of £24.4k and a 4.97x industry multiple (adjusted for size and gross margin).
colin crist limitedEstimated Valuation
£248.5k
Pomanda estimates the enterprise value of COLIN CRIST LIMITED at £248.5k based on Net Assets of £108.7k and 2.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Colin Crist LimitedOverview
Colin Crist Limited is a dissolved company that was located in london, E8 3BP with a Companies House number of 06100918. It operated in the information technology consultancy activities sector, SIC Code 62020. Founded in February 2007, it's largest shareholder was
colin neal crist
with a 100% stake. The last turnover for Colin Crist Limited was estimated at £270k.
Pomanda's financial health check has awarded Colin Crist Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
4 Regular
2 Weak
Size
annual sales of £270k, make it larger than the average company (£189k)
£270k - Colin Crist Limited
£189k - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (5.3%)
10% - Colin Crist Limited
5.3% - Industry AVG
Production
with a gross margin of 52.1%, this company has a comparable cost of product (52.1%)
52.1% - Colin Crist Limited
52.1% - Industry AVG
Profitability
an operating margin of 8.4% make it as profitable than the average company (7.2%)
8.4% - Colin Crist Limited
7.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (5)
2 - Colin Crist Limited
5 - Industry AVG
Pay Structure
on an average salary of £48.2k, the company has an equivalent pay structure (£48.2k)
£48.2k - Colin Crist Limited
£48.2k - Industry AVG
Efficiency
resulting in sales per employee of £135k, this is more efficient (£113k)
£135k - Colin Crist Limited
£113k - Industry AVG
Debtor Days
it gets paid by customers after 77 days, this is near the average (70 days)
77 days - Colin Crist Limited
70 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Colin Crist Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Colin Crist Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 53 weeks, this is more cash available to meet short term requirements (23 weeks)
53 weeks - Colin Crist Limited
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 63.6%, this is a higher level of debt than the average (55.3%)
63.6% - Colin Crist Limited
55.3% - Industry AVG
COLIN CRIST LIMITED financials
EXPORT
Colin Crist Limited's latest turnover from March 2020 is estimated at £270 thousand and the company has net assets of £108.7 thousand. According to their latest financial statements, Colin Crist Limited has 2 employees and maintains cash reserves of £195.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
270,033
138,667
213,393
203,859
131,464
149,251
109,454
72,234
262,992
102,811
172,786
Other Income Or Grants
Cost Of Sales
129,385
66,320
94,850
86,491
54,161
62,228
42,617
25,900
96,667
39,030
64,649
Gross Profit
140,649
72,347
118,543
117,368
77,303
87,023
66,837
46,334
166,325
63,781
108,137
Admin Expenses
117,996
-37,222
149,729
78,025
111,394
83,484
85,336
15,144
169,437
55,463
77,524
Operating Profit
22,653
109,569
-31,186
39,343
-34,091
3,539
-18,499
31,190
-3,112
8,318
30,613
Interest Payable
Interest Receivable
167
649
184
92
182
245
338
327
292
228
72
Pre-Tax Profit
22,820
110,219
-31,002
39,435
-33,909
3,784
-18,161
31,517
-2,820
8,546
30,685
Tax
-4,336
-20,942
-7,887
-795
-7,564
-2,393
-8,592
Profit After Tax
18,484
89,277
-31,002
31,548
-33,909
2,989
-18,161
23,953
-2,820
6,153
22,093
Dividends Paid
Retained Profit
18,484
89,277
-31,002
31,548
-33,909
2,989
-18,161
23,953
-2,820
6,153
22,093
Employee Costs
96,381
106,916
105,432
110,571
57,517
115,413
55,947
54,071
107,696
52,130
107,253
Number Of Employees
2
2
2
2
1
2
1
1
2
1
2
EBITDA*
24,386
110,120
-30,576
40,156
-33,339
4,543
-17,565
32,436
-2,442
9,210
31,158
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
5,197
1,653
1,830
2,440
2,257
3,009
2,804
3,738
2,008
2,678
1,634
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
5,197
1,653
1,830
2,440
2,257
3,009
2,804
3,738
2,008
2,678
1,634
Stock & work in progress
Trade Debtors
57,271
14,857
40,648
30,510
19,710
23,442
12,673
7,679
37,288
11,376
25,876
Group Debtors
Misc Debtors
40,820
7,174
Cash
195,364
138,971
34,137
39,628
34,106
38,738
59,099
76,254
54,470
62,238
28,835
misc current assets
total current assets
293,455
161,002
74,785
70,138
53,816
62,180
71,772
83,933
91,758
73,614
54,711
total assets
298,652
162,655
76,615
72,578
56,073
65,189
74,576
87,671
93,766
76,292
56,345
Bank overdraft
Bank loan
Trade Creditors
30,882
43,258
38,192
68,240
47,946
34,152
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
189,947
72,434
75,671
40,632
55,675
total current liabilities
189,947
72,434
75,671
40,632
55,675
30,882
43,258
38,192
68,240
47,946
34,152
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
189,947
72,434
75,671
40,632
55,675
30,882
43,258
38,192
68,240
47,946
34,152
net assets
108,705
90,221
944
31,946
398
34,307
31,318
49,479
25,526
28,346
22,193
total shareholders funds
108,705
90,221
944
31,946
398
34,307
31,318
49,479
25,526
28,346
22,193
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
22,653
109,569
-31,186
39,343
-34,091
3,539
-18,499
31,190
-3,112
8,318
30,613
Depreciation
1,733
551
610
813
752
1,004
934
1,246
670
892
545
Amortisation
Tax
-4,336
-20,942
-7,887
-795
-7,564
-2,393
-8,592
Stock
Debtors
76,060
-18,617
10,138
10,800
-3,732
10,769
4,994
-29,609
25,912
-14,500
25,876
Creditors
-30,882
-12,376
5,066
-30,048
20,294
13,794
34,152
Accruals and Deferred Income
117,513
-3,237
35,039
-15,043
55,675
Deferred Taxes & Provisions
Cash flow from operations
61,503
104,558
-5,675
6,426
-4,814
-19,397
-17,493
24,433
-8,060
35,111
30,842
Investing Activities
capital expenditure
-5,277
-374
-996
-1,209
-2,976
-1,936
-2,179
Change in Investments
cash flow from investments
-5,277
-374
-996
-1,209
-2,976
-1,936
-2,179
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
167
649
184
92
182
245
338
327
292
228
72
cash flow from financing
167
649
184
92
182
245
338
327
292
228
172
cash and cash equivalents
cash
56,393
104,834
-5,491
5,522
-4,632
-20,361
-17,155
21,784
-7,768
33,403
28,835
overdraft
change in cash
56,393
104,834
-5,491
5,522
-4,632
-20,361
-17,155
21,784
-7,768
33,403
28,835
colin crist 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 colin crist limited. Get real-time insights into colin crist limited's credit score, group structure and payment trends.
Perform a competitor analysis for colin crist limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other undefined companies, companies in E 8 area or any other competitors across 12 key performance metrics.
colin crist limited Ownership
COLIN CRIST LIMITED group structure
Colin Crist Limited has no subsidiary companies.
Ultimate parent company
COLIN CRIST LIMITED
06100918
COLIN CRIST LIMITED Shareholders
The sole shareholder of Colin Crist Limited is Colin Neal Crist.
colin neal crist
100%
colin crist limited directors
Colin Crist Limited currently has 1 director, Mr Colin Crist serving since Feb 2007.
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 colin crist limited.
colin crist 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 COLIN CRIST LIMITED. This can take several minutes, an email will notify you when this has completed.
colin crist limitedCompanies House Filings - See Documents
