cruise london limited

Live EstablishedSmallHigh

cruise london limited Company Information

Share CRUISE LONDON LIMITED

Company Number

06414800

Shareholders

jane woollacott

stephen woollacott

Group Structure

View All

Industry

Inland passenger water transport

 

Registered Address

91 hook road, surbiton, surrey, KT6 5AF

cruise london limited Estimated Valuation

£424.5k

Pomanda estimates the enterprise value of CRUISE LONDON LIMITED at £424.5k based on a Turnover of £604.2k and 0.7x industry multiple (adjusted for size and gross margin).

cruise london limited Estimated Valuation

£161.6k

Pomanda estimates the enterprise value of CRUISE LONDON LIMITED at £161.6k based on an EBITDA of £54.9k and a 2.94x industry multiple (adjusted for size and gross margin).

cruise london limited Estimated Valuation

£132.5k

Pomanda estimates the enterprise value of CRUISE LONDON LIMITED at £132.5k based on Net Assets of £98.8k and 1.34x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Cruise London Limited Overview

Cruise London Limited is a live company located in surrey, KT6 5AF with a Companies House number of 06414800. It operates in the inland passenger water transport sector, SIC Code 50300. Founded in November 2007, it's largest shareholder is jane woollacott with a 50% stake. Cruise London Limited is a established, small sized company, Pomanda has estimated its turnover at £604.2k with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Cruise London Limited Health Check

Pomanda's financial health check has awarded Cruise London Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

3 Strong

positive_score

3 Regular

positive_score

6 Weak

size

Size

annual sales of £604.2k, make it smaller than the average company (£3.2m)

£604.2k - Cruise London Limited

£3.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (9.3%)

17% - Cruise London Limited

9.3% - Industry AVG

production

Production

with a gross margin of 41.1%, this company has a comparable cost of product (41.1%)

41.1% - Cruise London Limited

41.1% - Industry AVG

profitability

Profitability

an operating margin of 8.2% make it less profitable than the average company (16.4%)

8.2% - Cruise London Limited

16.4% - Industry AVG

employees

Employees

with 13 employees, this is below the industry average (58)

13 - Cruise London Limited

58 - Industry AVG

paystructure

Pay Structure

on an average salary of £38.5k, the company has an equivalent pay structure (£38.5k)

£38.5k - Cruise London Limited

£38.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £46.5k, this is less efficient (£84.2k)

£46.5k - Cruise London Limited

£84.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 23 days, this is near the average (26 days)

23 days - Cruise London Limited

26 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 0 days, this is quicker than average (27 days)

0 days - Cruise London Limited

27 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 10 days, this is more than average (7 days)

10 days - Cruise London Limited

7 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 45 weeks, this is more cash available to meet short term requirements (14 weeks)

45 weeks - Cruise London Limited

14 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 52.8%, this is a lower level of debt than the average (74%)

52.8% - Cruise London Limited

74% - Industry AVG

CRUISE LONDON LIMITED financials

EXPORTms excel logo

Cruise London Limited's latest turnover from March 2024 is estimated at £604.2 thousand and the company has net assets of £98.8 thousand. According to their latest financial statements, Cruise London Limited has 13 employees and maintains cash reserves of £41.6 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover604,196356,359999,749376,530608,609948,468435,077275,543300,669159,492223,51957,161177,868125,06388,157
Other Income Or Grants
Cost Of Sales355,675190,426532,021239,311288,628462,066221,059140,924158,61494,635136,48235,63594,94667,35147,476
Gross Profit248,522165,933467,728137,219319,981486,402214,019134,619142,05564,85787,03721,52782,92257,71340,682
Admin Expenses199,217127,065377,785202,459285,035486,513216,696131,431141,58965,15187,39341,60275,11354,81822,547
Operating Profit49,30538,86889,943-65,24034,946-111-2,6773,188466-294-356-20,0757,8092,89518,135
Interest Payable8,5564,561
Interest Receivable3,2691,7621432186512210951
Pre-Tax Profit44,01936,06889,943-65,24034,946-111-2,6773,188480-262-338-20,0107,9313,00418,186
Tax-11,005-6,853-17,089-6,640-637-96-2,062-841-5,092
Profit After Tax33,01429,21572,854-65,24028,306-111-2,6772,550384-262-338-20,0105,8692,16313,094
Dividends Paid
Retained Profit33,01429,21572,854-65,24028,306-111-2,6772,550384-262-338-20,0105,8692,16313,094
Employee Costs500,774269,64776,63972,696125,960411,037201,224115,813120,32662,81796,64329,07692,54852,57755,713
Number Of Employees13722413744231322
EBITDA*54,90238,86889,943-65,24034,946-111-2,6773,18811,4777,9495,706-14,11813,7218,50722,542

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets40,88031,91845,61651,16064,43226,75134,04043,60152,35732,98630,50435,51441,02343,93539,125
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets40,88031,91845,61651,16064,43226,75134,04043,60152,35732,98630,50435,51441,02343,93539,125
Stock & work in progress10,00010,0006,0006,0006,0006,0006,0006,0005,000
Trade Debtors38,551133,63132,09256,28171,42925,31912,9145099392,8793252,066
Group Debtors
Misc Debtors78,12761,964
Cash41,64782,8965,6377,18226,05622,93620,579
misc current assets
total current assets168,325154,860133,63132,09256,28171,42925,31912,9146,00012,14613,1826,93934,93529,26127,645
total assets209,205186,778179,24783,252120,71398,18059,35956,51558,35745,13243,68642,45375,95873,19666,770
Bank overdraft
Bank loan
Trade Creditors 294216140,365118,02489,64595,46856,58651,11557,45344,61242,90454,82857,935
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities46,99731,761
total current liabilities47,29131,977140,365118,02489,64595,46856,58651,11557,45344,61242,90454,82857,935
loans63,09989,000
hp & lease commitments
Accruals and Deferred Income2,3001,5002,1002,0502,0001,950
other liabilities41,33353,672
provisions
total long term liabilities63,09989,0002,3001,5002,1002,0502,0001,95041,33353,672
total liabilities110,390120,977142,665119,52491,74597,51858,58653,06557,45344,61242,90441,33354,82857,93553,672
net assets98,81565,80136,582-36,27228,9686627733,4509045207821,12021,13015,26113,098
total shareholders funds98,81565,80136,582-36,27228,9686627733,4509045207821,12021,13015,26113,098
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit49,30538,86889,943-65,24034,946-111-2,6773,188466-294-356-20,0757,8092,89518,135
Depreciation5,59711,0118,2436,0625,9575,9125,6124,407
Amortisation
Tax-11,005-6,853-17,089-6,640-637-96-2,062-841-5,092
Stock10,000-6,0001,0005,000
Debtors54,714-71,667101,539-24,189-15,14846,11012,40512,914-509509-939-1,9402,554-1,7412,066
Creditors78-140,14922,34128,379-5,82338,8825,471-6,33812,8411,70842,904-54,828-3,10757,935
Accruals and Deferred Income15,23629,461800-6005050501,950
Deferred Taxes & Provisions
Cash flow from operations4,497-17,006-5,544-13,27237,681-7,289-9,561-8,75124,7319,14849,549-67,0065,99866,34210,384
Investing Activities
capital expenditure-14,55913,6985,54413,272-37,6817,2899,5618,756-30,382-10,725-1,052-448-3,000-10,422-43,532
Change in Investments
cash flow from investments-14,55913,6985,54413,272-37,6817,2899,5618,756-30,382-10,725-1,052-448-3,000-10,422-43,532
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans-25,90189,000
Hire Purchase and Lease Commitments
other long term liabilities-41,33341,333-53,67253,672
share issue4-44
interest-5,287-2,7991432186512210951
cash flow from financing-31,18886,205-41432-41,31541,398122-53,56353,727
cash and cash equivalents
cash-41,24982,896-5,637-1,5457,182-26,0563,1202,35720,579
overdraft
change in cash-41,24982,896-5,637-1,5457,182-26,0563,1202,35720,579

cruise london 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 cruise london limited. Get real-time insights into cruise london 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

Cruise London Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for cruise london limited by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other small companies, companies in KT6 area or any other competitors across 12 key performance metrics.

cruise london limited Ownership

CRUISE LONDON LIMITED group structure

Cruise London Limited has no subsidiary companies.

Ultimate parent company

CRUISE LONDON LIMITED

06414800

CRUISE LONDON LIMITED Shareholders

jane woollacott 50%
stephen woollacott 50%

cruise london limited directors

Cruise London Limited currently has 2 directors. The longest serving directors include Mr Stephen Woollacott (Dec 2007) and Mrs Jane Woollacott (Dec 2007).

officercountryagestartendrole
Mr Stephen Woollacott62 years Dec 2007- Director
Mrs Jane WoollacottEngland56 years Dec 2007- Director

P&L

March 2024

turnover

604.2k

+70%

operating profit

49.3k

0%

gross margin

41.2%

-11.66%

turnover

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

Balance Sheet

March 2024

net assets

98.8k

+0.5%

total assets

209.2k

+0.12%

cash

41.6k

-0.5%

net assets

Total assets minus all liabilities

cruise london limited company details

company number

06414800

Type

Private limited with Share Capital

industry

50300 - Inland passenger water transport

incorporation date

November 2007

age

18

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

sprint 1221 limited (November 2007)

accountant

B & D TAX SERVICES LTD

auditor

-

address

91 hook road, surbiton, surrey, KT6 5AF

Bank

-

Legal Advisor

-

cruise london 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 1 charges/mortgages relating to cruise london limited. Currently there are 1 open charges and 0 have been satisfied in the past.

cruise london 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 CRUISE LONDON LIMITED. This can take several minutes, an email will notify you when this has completed.

cruise london limited Companies House Filings - See Documents

datedescriptionview/download