bishopstone, 36 crescent road, worthing, west sussex, BN11 1RL
Website
-
chuzzlewit limitedEstimated Valuation
£87k
Pomanda estimates the enterprise value of CHUZZLEWIT LIMITED at £87k based on a Turnover of £184.3k and 0.47x industry multiple (adjusted for size and gross margin).
chuzzlewit limitedEstimated Valuation
£47k
Pomanda estimates the enterprise value of CHUZZLEWIT LIMITED at £47k based on an EBITDA of £14.7k and a 3.21x industry multiple (adjusted for size and gross margin).
chuzzlewit limitedEstimated Valuation
£203.2k
Pomanda estimates the enterprise value of CHUZZLEWIT LIMITED at £203.2k based on Net Assets of £90k and 2.26x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chuzzlewit LimitedOverview
Chuzzlewit Limited is a live company located in worthing, BN11 1RL with a Companies House number of 06129151. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in February 2007, it's largest shareholder is
linda james
with a 75% stake. Chuzzlewit Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£184.3k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Chuzzlewit Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £184.3k, make it smaller than the average company (£1.3m)
£184.3k - Chuzzlewit Limited
£1.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a slower rate (9.1%)
7% - Chuzzlewit Limited
9.1% - Industry AVG
Production
with a gross margin of 24.6%, this company has a higher cost of product (45.5%)
24.6% - Chuzzlewit Limited
45.5% - Industry AVG
Profitability
an operating margin of 8% make it more profitable than the average company (6.2%)
8% - Chuzzlewit Limited
6.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (11)
2 - Chuzzlewit Limited
11 - Industry AVG
Pay Structure
on an average salary of £59.1k, the company has an equivalent pay structure (£59.1k)
£59.1k - Chuzzlewit Limited
£59.1k - Industry AVG
Efficiency
resulting in sales per employee of £92.1k, this is less efficient (£129.2k)
£92.1k - Chuzzlewit Limited
£129.2k - Industry AVG
Debtor Days
it gets paid by customers after 177 days, this is later than average (61 days)
177 days - Chuzzlewit Limited
61 days - Industry AVG
Creditor Days
its suppliers are paid after 8 days, this is quicker than average (28 days)
8 days - Chuzzlewit Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Chuzzlewit Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Chuzzlewit Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.3%, this is a lower level of debt than the average (55.6%)
3.3% - Chuzzlewit Limited
55.6% - Industry AVG
CHUZZLEWIT LIMITED financials
EXPORT
Chuzzlewit Limited's latest turnover from February 2024 is estimated at £184.3 thousand and the company has net assets of £90 thousand. According to their latest financial statements, Chuzzlewit Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Turnover
184,297
161,478
160,658
149,343
241,145
244,114
231,909
393,212
3,460
2,286
2,724
6,519
42,377
4,822
52,225
Other Income Or Grants
Cost Of Sales
138,964
118,378
116,220
107,735
170,313
173,767
162,380
271,067
2,342
1,544
1,799
4,208
27,788
3,147
33,119
Gross Profit
45,334
43,100
44,437
41,608
70,832
70,347
69,529
122,145
1,118
742
926
2,310
14,589
1,675
19,105
Admin Expenses
30,670
42,794
45,298
102,206
73,563
72,668
69,320
118,597
8,667
-1,769
-511
2,500
27,112
-2,867
-192,170
Operating Profit
14,664
306
-861
-60,598
-2,731
-2,321
209
3,548
-7,549
2,511
1,437
-190
-12,523
4,542
211,275
Interest Payable
Interest Receivable
170
703
718
707
660
677
756
386
Pre-Tax Profit
14,664
306
-861
-60,598
-2,731
-2,321
209
3,718
-6,846
3,229
2,144
470
-11,847
5,297
211,661
Tax
-3,666
-58
-40
-743
-678
-493
-113
-1,483
-59,265
Profit After Tax
10,998
248
-861
-60,598
-2,731
-2,321
169
2,974
-6,846
2,551
1,651
357
-11,847
3,814
152,396
Dividends Paid
Retained Profit
10,998
248
-861
-60,598
-2,731
-2,321
169
2,974
-6,846
2,551
1,651
357
-11,847
3,814
152,396
Employee Costs
118,185
112,632
104,740
95,516
96,688
108,854
102,579
112,770
58,243
58,400
55,639
54,360
53,946
51,976
54,478
Number Of Employees
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
EBITDA*
14,664
306
-861
-60,598
-2,731
-2,321
209
3,548
-5,399
4,815
4,065
2,401
-10,149
6,782
212,097
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Tangible Assets
1,047
384
612
296
587
2,106
3,302
5,169
6,106
7,860
9,129
11,099
12,279
13,489
2,036
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,047
384
612
296
587
2,106
3,302
5,169
6,106
7,860
9,129
11,099
12,279
13,489
2,036
Stock & work in progress
Trade Debtors
89,451
77,647
78,671
80,214
140,030
141,242
143,022
143,252
1,011
171
11,588
12,925
Group Debtors
Misc Debtors
2,556
1,949
Cash
135,659
145,475
141,858
141,128
122,849
147,750
154,530
misc current assets
total current assets
92,007
79,596
78,671
80,214
140,030
141,242
143,022
143,252
136,670
145,646
141,858
141,128
134,437
147,750
167,455
total assets
93,054
79,980
79,283
80,510
140,617
143,348
146,324
148,421
142,776
153,506
150,987
152,227
146,716
161,239
169,491
Bank overdraft
Bank loan
Trade Creditors
3,100
1,024
575
941
450
450
1,105
3,371
600
4,484
1,760
4,703
1,303
3,668
15,250
Group/Directors Accounts
2,756
2,704
950
1,261
1,745
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
3,100
1,024
575
941
450
450
1,105
3,371
600
4,484
4,516
7,407
2,253
4,929
16,995
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
3,100
1,024
575
941
450
450
1,105
3,371
600
4,484
4,516
7,407
2,253
4,929
16,995
net assets
89,954
78,956
78,708
79,569
140,167
142,898
145,219
145,050
142,176
149,022
146,471
144,820
144,463
156,310
152,496
total shareholders funds
89,954
78,956
78,708
79,569
140,167
142,898
145,219
145,050
142,176
149,022
146,471
144,820
144,463
156,310
152,496
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Operating Activities
Operating Profit
14,664
306
-861
-60,598
-2,731
-2,321
209
3,548
-7,549
2,511
1,437
-190
-12,523
4,542
211,275
Depreciation
2,150
2,304
2,628
2,591
2,374
2,240
822
Amortisation
Tax
-3,666
-58
-40
-743
-678
-493
-113
-1,483
-59,265
Stock
Debtors
12,411
925
-1,543
-59,816
-1,212
-1,780
-230
142,241
840
171
-11,588
11,588
-12,925
12,925
Creditors
2,076
449
-366
491
-655
-2,266
2,771
-3,884
2,724
-2,943
3,400
-2,365
-11,582
15,250
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
663
-228
316
-291
-1,519
-1,196
-1,867
-136,665
-10,123
6,690
629
17,276
-24,102
6,642
155,157
Investing Activities
capital expenditure
-663
228
-316
291
1,519
1,196
1,867
937
-396
-1,035
-658
-1,411
-1,164
-13,693
-2,858
Change in Investments
cash flow from investments
-663
228
-316
291
1,519
1,196
1,867
937
-396
-1,035
-658
-1,411
-1,164
-13,693
-2,858
Financing Activities
Bank loans
Group/Directors Accounts
-2,756
52
1,754
-311
-484
1,745
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
170
703
718
707
660
677
756
386
cash flow from financing
70
703
-2,038
759
2,414
366
272
2,231
cash and cash equivalents
cash
-135,659
-9,816
3,617
730
18,279
-24,901
-6,780
154,530
overdraft
change in cash
-135,659
-9,816
3,617
730
18,279
-24,901
-6,780
154,530
chuzzlewit 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 chuzzlewit limited. Get real-time insights into chuzzlewit limited's credit score, group structure and payment trends.
Perform a competitor analysis for chuzzlewit limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in BN11 area or any other competitors across 12 key performance metrics.
chuzzlewit limited Ownership
CHUZZLEWIT LIMITED group structure
Chuzzlewit Limited has no subsidiary companies.
Ultimate parent company
CHUZZLEWIT LIMITED
06129151
CHUZZLEWIT LIMITED Shareholders
The largest shareholders in Chuzzlewit Limited include Linda James and Deri James.
linda james
75%
deri james
25%
chuzzlewit limited directors
Chuzzlewit Limited currently has 2 directors.
The longest serving directors include
Ms Linda James (Mar 2007) and
Mr Derwyn James (Mar 2010).
bishopstone, 36 crescent road, worthing, west sussex, BN11 1RL
Bank
-
Legal Advisor
-
chuzzlewit 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 did not find charges/mortgages relating to chuzzlewit limited.
chuzzlewit 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 CHUZZLEWIT LIMITED. This can take several minutes, an email will notify you when this has completed.
chuzzlewit limitedCompanies House Filings - See Documents
