Crusader Vehicles Limited

POWER SEARCH PRICING

SOLUTIONS

crusader vehicles limited Company Information

Live

EstablishedMidHealthy

Company Number

06203641

Website

crusadervans.co.uk

Registered Address

crusader house high street, buxted, uckfield, east sussex, TN22 4LA

Industry

Sale of used cars and light motor vehicles

Telephone

01825701200

Next Accounts Due

169 days late

Group Structure

View All

Directors

Keith Shoebridge17 Years

David Shoebridge12 Years

View All

Shareholders

fftf holdings ltd 100%

crusader vehicles limited Estimated Valuation

£2.3m

Pomanda estimates the enterprise value of CRUSADER VEHICLES LIMITED at £2.3m based on Net Assets of £851.8k and 2.67x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Crusader Vehicles Limited is a live company located in uckfield, TN22 4LA with a Companies House number of 06203641. It operates in the sale of used cars and light motor vehicles sector, SIC Code 45112. Founded in April 2007, it's largest shareholder is fftf holdings ltd with a 100% stake. Crusader Vehicles Limited is a established, mid sized company, Pomanda has estimated its turnover at £6.8m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Crusader Vehicles Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

7 Strong

3 Regular

2 Weak

Size

annual sales of £6.8m, make it larger than the average company (£2.2m)

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (4.4%)

EXPORT

Crusader Vehicles Limited's latest turnover from March 2022 is estimated at £6.8 million and the company has net assets of £851.8 thousand. According to their latest financial statements, Crusader Vehicles Limited has 20 employees and maintains cash reserves of £330 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2022	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	6,755,279	4,329,314	2,982,265	5,858,531	4,536,715	5,076,878	3,865,321	15,773,376	10,228,263	7,410,888	11,182,036	4,256,758	8,500,438
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	5,966,427	3,868,209	2,632,289	5,189,662	4,021,027	4,495,994	3,379,025	13,746,689	8,976,501	6,536,395	9,835,162	3,724,958	7,419,645
Gross Profit	788,852	461,106	349,976	668,869	515,687	580,884	486,296	2,026,687	1,251,762	874,493	1,346,874	531,801	1,080,794
Admin Expenses	408,189	223,487	275,360	677,720	409,555	592,481	356,905	2,036,780	1,215,364	872,983	1,296,723	442,853	1,072,907
Operating Profit	380,663	237,619	74,616	-8,851	106,132	-11,597	129,391	-10,093	36,398	1,510	50,151	88,948	7,887
Interest Payable	3,122	1,525	1,658	4,354	2,426	0	0	0	0	0	0	0	0
Interest Receivable	2,430	253	126	660	382	190	541	732	719	336	454	855	491
Pre-Tax Profit	379,972	236,347	73,084	-12,545	104,088	-11,407	129,931	-9,361	37,117	1,846	50,605	89,803	8,378
Tax	-72,195	-44,906	-13,886	0	-19,777	0	-25,986	0	-8,537	-443	-13,157	-25,145	-2,346
Profit After Tax	307,777	191,441	59,198	-12,545	84,311	-11,407	103,945	-9,361	28,580	1,403	37,448	64,658	6,032
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	307,777	191,441	59,198	-12,545	84,311	-11,407	103,945	-9,361	28,580	1,403	37,448	64,658	6,032
Employee Costs	616,011	568,702	694,813	488,097	500,918	693,117	238,735	950,084	659,512	506,775	754,629	316,457	568,582
Number Of Employees	20	20	24	17	18	25	9	36	26	20	31	13	22
EBITDA*	418,389	268,532	106,059	1,974	110,866	-6,705	133,112	-7,313	38,368	2,063	50,151	88,948	7,887

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2022	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	131,196	80,335	98,486	36,647	37,232	11,008	12,346	8,861	5,356	1,658	0	0	0
Intangible Assets	2,789	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	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	0
Total Fixed Assets	133,985	80,335	98,486	36,647	37,232	11,008	12,346	8,861	5,356	1,658	0	0	0
Stock & work in progress	300,280	153,891	36,858	121,138	91,196	118,021	68,470	0	0	0	0	12,360	0
Trade Debtors	321,591	277,522	19,736	271,154	106,520	129,076	208,776	477,534	267,006	200,577	331,841	164,632	151,142
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	455,827	417,064	399,628	404,895	465,043	427,729	360,227	0	0	0	0	0	0
Cash	330,044	318,081	188,676	62,910	113,214	39,670	112,515	103,686	189,216	98,300	35,954	145,721	196,276
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,407,742	1,166,558	644,898	860,097	775,973	714,496	749,988	581,220	456,222	298,877	367,795	322,713	347,418
total assets	1,541,727	1,246,893	743,384	896,744	813,205	725,504	762,334	590,081	461,578	300,535	367,795	322,713	347,418
Bank overdraft	10,000	10,000	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	357,410	238,360	174,394	418,633	343,303	255,929	182,378	461,021	323,157	190,694	259,357	251,723	327,571
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	54,350	74,659	0	0	0	0	0	0	0	0
hp & lease commitments	26,561	27,939	15,714	0	0	0	0	0	0	0	0	0	0
other current liabilities	171,255	341,410	113,057	122,971	83,829	245,814	344,482	0	0	0	0	0	13,515
total current liabilities	565,226	617,709	303,165	595,954	501,791	501,743	526,860	461,021	323,157	190,694	259,357	251,723	341,086
loans	32,500	40,000	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	69,587	32,261	68,944	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	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	22,634	12,920	18,713	7,426	5,505	2,163	2,469	0	0	0	0	0	0
total long term liabilities	124,721	85,181	87,657	7,426	5,505	2,163	2,469	0	0	0	0	0	0
total liabilities	689,947	702,890	390,822	603,380	507,296	503,906	529,329	461,021	323,157	190,694	259,357	251,723	341,086
net assets	851,780	544,003	352,562	293,364	305,909	221,598	233,005	129,060	138,421	109,841	108,438	70,990	6,332
total shareholders funds	851,780	544,003	352,562	293,364	305,909	221,598	233,005	129,060	138,421	109,841	108,438	70,990	6,332

	Mar 2022	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	380,663	237,619	74,616	-8,851	106,132	-11,597	129,391	-10,093	36,398	1,510	50,151	88,948	7,887
Depreciation	37,726	30,913	31,443	10,825	4,734	4,892	3,721	2,780	1,970	553	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-72,195	-44,906	-13,886	0	-19,777	0	-25,986	0	-8,537	-443	-13,157	-25,145	-2,346
Stock	146,389	117,033	-84,280	29,942	-26,825	49,551	68,470	0	0	0	-12,360	12,360	0
Debtors	82,832	275,222	-256,685	104,486	14,758	-12,198	91,469	210,528	66,429	-131,264	167,209	13,490	151,142
Creditors	119,050	63,966	-244,239	75,330	87,374	73,551	-278,643	137,864	132,463	-68,663	7,634	-75,848	327,571
Accruals and Deferred Income	-170,155	228,353	-9,914	39,142	-161,985	-98,668	344,482	0	0	0	0	-13,515	13,515
Deferred Taxes & Provisions	9,714	-5,793	11,287	1,921	3,342	-306	2,469	0	0	0	0	0	0
Cash flow from operations	75,582	117,897	190,272	-16,061	31,887	-69,481	15,495	-79,977	95,865	64,221	-110,221	-51,410	195,485
Investing Activities
capital expenditure	-91,376	-12,762	-93,282	-10,240	-30,958	-3,554	-7,206	-6,285	-5,668	-2,211	0	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-91,376	-12,762	-93,282	-10,240	-30,958	-3,554	-7,206	-6,285	-5,668	-2,211	0	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	-54,350	-20,309	74,659	0	0	0	0	0	0	0	0
Long term loans	-7,500	40,000	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	35,948	-24,458	84,658	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	300
interest	-692	-1,272	-1,532	-3,694	-2,044	190	541	732	719	336	454	855	491
cash flow from financing	27,756	14,270	28,776	-24,003	72,615	190	541	732	719	336	454	855	791
cash and cash equivalents
cash	11,963	129,405	125,766	-50,304	73,544	-72,845	8,829	-85,530	90,916	62,346	-109,767	-50,555	196,276
overdraft	0	10,000	0	0	0	0	0	0	0	0	0	0	0
change in cash	11,963	119,405	125,766	-50,304	73,544	-72,845	8,829	-85,530	90,916	62,346	-109,767	-50,555	196,276

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for crusader vehicles limited. Get real-time insights into crusader vehicles 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

Perform a competitor analysis for crusader vehicles limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

CRUSADER VEHICLES LIMITED group structure

Crusader Vehicles Limited has no subsidiary companies.

Ultimate parent company

FFTF HOLDINGS LTD

08423407

1 parent

CRUSADER VEHICLES LIMITED

06203641

CRUSADER VEHICLES LIMITED Shareholders

fftf holdings ltd

100%

Crusader Vehicles Limited currently has 3 directors. The longest serving directors include Mr Keith Shoebridge (Apr 2007) and Mr David Shoebridge (Mar 2012).

officer	country	age	start	end	role
Mr Keith Shoebridge	England	75 years	Apr 2007	-	Director
Mr David Shoebridge	England	42 years	Mar 2012	-	Director
Mr Simon Thompson	England	59 years	Jan 2024	-	Director

P&L

March 2022

turnover

6.8m

+56%

operating profit

380.7k

gross margin

11.7%

+9.64%

turnover

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

Balance Sheet

March 2022

net assets

851.8k

+0.57%

total assets

1.5m

+0.24%

cash

330k

+0.04%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

benjamins motor company limited

1.5

pinewood autos limited

david brown cars limited

4.5

ellinas auto trade uk ltd

lennox auto limited

company number

06203641

Type

Private limited with Share Capital

industry

45112 - Sale of used cars and light motor vehicles

incorporation date

April 2007

age

accounts

Total Exemption Full

ultimate parent company

FFTF HOLDINGS LTD

previous names

N/A

incorporated

address

crusader house high street, buxted, uckfield, east sussex, TN22 4LA

last accounts submitted

March 2022

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 crusader vehicles limited.

crusader vehicles limited Company Information

crusader vehicles limited Estimated Valuation

crusader vehicles limited Estimated Valuation

crusader vehicles limited Estimated Valuation

Crusader Vehicles Limited Overview

Crusader Vehicles Limited Health Check

CRUSADER VEHICLES LIMITED financials

crusader vehicles limited Credit Report and Business Information

Crusader Vehicles Limited Competitor Analysis

crusader vehicles limited Ownership

crusader vehicles limited directors

crusader vehicles limited company details

crusader vehicles limited Charges & Mortgages

crusader vehicles limited Companies House Filings - See Documents