Pomanda estimates the enterprise value of CROWNWISE CONSULT LTD at £53.9k based on a Turnover of £75.6k and 0.71x industry multiple (adjusted for size and gross margin).
crownwise consult ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of CROWNWISE CONSULT LTD at £0 based on an EBITDA of £-1.5k and a 4.58x industry multiple (adjusted for size and gross margin).
crownwise consult ltdEstimated Valuation
£330
Pomanda estimates the enterprise value of CROWNWISE CONSULT LTD at £330 based on Net Assets of £108 and 3.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crownwise Consult LtdOverview
Crownwise Consult Ltd is a live company located in erith, DA8 1RE with a Companies House number of 06430249. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in November 2007, it's largest shareholder is
adeniyi zaccheus
with a 66.7% stake. Crownwise Consult Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£75.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Crownwise Consult Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £75.6k, make it smaller than the average company (£182.3k)
£75.6k - Crownwise Consult Ltd
£182.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (8.4%)
0% - Crownwise Consult Ltd
8.4% - Industry AVG
Production
with a gross margin of 50.7%, this company has a higher cost of product (93.2%)
50.7% - Crownwise Consult Ltd
93.2% - Industry AVG
Profitability
an operating margin of -1.9% make it less profitable than the average company (10.4%)
-1.9% - Crownwise Consult Ltd
10.4% - Industry AVG
Employees
with 3 employees, this is similar to the industry average (3)
3 - Crownwise Consult Ltd
3 - Industry AVG
Pay Structure
on an average salary of £34.8k, the company has an equivalent pay structure (£34.8k)
£34.8k - Crownwise Consult Ltd
£34.8k - Industry AVG
Efficiency
resulting in sales per employee of £25.2k, this is less efficient (£76.5k)
£25.2k - Crownwise Consult Ltd
£76.5k - Industry AVG
Debtor Days
it gets paid by customers after 101 days, this is later than average (77 days)
101 days - Crownwise Consult Ltd
77 days - Industry AVG
Creditor Days
its suppliers are paid after 36 days, this is slower than average (22 days)
36 days - Crownwise Consult Ltd
22 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crownwise Consult Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Crownwise Consult Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.5%, this is a higher level of debt than the average (50.8%)
99.5% - Crownwise Consult Ltd
50.8% - Industry AVG
CROWNWISE CONSULT LTD financials
EXPORT
Crownwise Consult Ltd's latest turnover from March 2024 is estimated at £75.6 thousand and the company has net assets of £108. According to their latest financial statements, Crownwise Consult Ltd has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
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
75,555
91,033
104,259
76,258
104,615
20,768
20,819
14,206
39,358
54,564
596
4,961
6,881
Other Income Or Grants
Cost Of Sales
37,258
44,840
50,562
34,922
46,427
8,678
8,430
5,431
18,153
21,255
186
1,738
Gross Profit
38,297
46,193
53,697
41,336
58,187
12,090
12,390
8,775
21,204
33,309
410
3,224
6,881
Admin Expenses
39,768
46,313
52,650
42,369
57,497
10,546
32,537
-9,922
19,516
5,417
-4,394
-375
-3,430
23,464
7,350
Operating Profit
-1,471
-120
1,047
-1,033
690
1,544
-20,147
18,697
1,688
27,892
4,804
3,599
3,430
-23,464
-469
Interest Payable
588
1,288
1,513
813
Interest Receivable
79
51
48
32
14
8
2
1
Pre-Tax Profit
-1,471
-120
1,047
-1,033
690
1,544
-20,068
18,749
1,736
27,924
4,230
2,318
1,919
-24,276
-469
Tax
-199
-131
-293
-3,750
-347
-5,864
-973
-556
-499
Profit After Tax
-1,471
-120
848
-1,033
559
1,251
-20,068
14,999
1,389
22,060
3,257
1,762
1,420
-24,276
-469
Dividends Paid
Retained Profit
-1,471
-120
848
-1,033
559
1,251
-20,068
14,999
1,389
22,060
3,257
1,762
1,420
-24,276
-469
Employee Costs
104,487
99,281
61,261
53,150
168,015
33,235
28,071
28,561
27,015
26,203
27,485
27,743
3,825
Number Of Employees
3
3
2
2
6
1
1
1
1
1
1
1
1
EBITDA*
-1,471
-120
1,047
-1,033
690
1,544
-20,147
18,697
1,688
27,892
4,804
3,599
3,430
-23,464
-469
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
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
8,256
16,512
24,768
33,024
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
8,256
16,512
24,768
33,024
Stock & work in progress
Trade Debtors
20,981
30,916
54,916
34,704
11,922
9,590
9,093
5,278
12,494
14,530
1,148
Group Debtors
Misc Debtors
Cash
31,578
9,471
9,666
3,072
2,519
526
256
misc current assets
total current assets
20,981
30,916
54,916
34,704
11,922
9,590
9,093
36,856
21,965
24,196
3,072
3,667
526
256
total assets
20,981
30,916
54,916
34,704
20,178
26,102
33,861
69,880
21,965
24,196
3,072
3,667
526
256
Bank overdraft
Bank loan
3,452
3,452
3,600
Trade Creditors
3,692
11,924
31,715
8,281
8,270
7,787
7,787
22,916
12,549
12,717
10,185
469
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
7,133
354
total current liabilities
3,692
11,924
31,715
8,281
8,270
7,787
7,787
22,916
12,549
12,717
10,185
10,585
3,806
3,600
469
loans
14,644
18,096
21,400
hp & lease commitments
Accruals and Deferred Income
other liabilities
17,181
17,413
21,502
25,572
10,024
16,990
26,000
26,821
4,272
7,724
11,192
1,948
provisions
total long term liabilities
17,181
17,413
21,502
25,572
10,024
16,990
26,000
26,821
4,272
7,724
11,192
14,644
20,044
21,400
total liabilities
20,873
29,337
53,217
33,853
18,294
24,777
33,787
49,737
16,821
20,441
21,377
25,229
23,850
25,000
469
net assets
108
1,579
1,699
851
1,884
1,325
74
20,143
5,144
3,755
-18,305
-21,562
-23,324
-24,744
-469
total shareholders funds
108
1,579
1,699
851
1,884
1,325
74
20,143
5,144
3,755
-18,305
-21,562
-23,324
-24,744
-469
Mar 2024
Mar 2023
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
-1,471
-120
1,047
-1,033
690
1,544
-20,147
18,697
1,688
27,892
4,804
3,599
3,430
-23,464
-469
Depreciation
Amortisation
Tax
-199
-131
-293
-3,750
-347
-5,864
-973
-556
-499
Stock
Debtors
-9,935
-24,000
20,212
22,782
2,332
497
3,815
-7,216
-2,036
14,530
-1,148
1,148
Creditors
-8,232
-19,791
23,434
11
483
-15,129
10,367
-168
2,532
10,185
-469
469
Accruals and Deferred Income
-7,133
6,779
354
Deferred Taxes & Provisions
Cash flow from operations
232
4,089
4,070
-23,804
-1,290
754
-39,091
32,530
3,209
10,030
8,031
8,674
3,285
-23,933
Investing Activities
capital expenditure
8,256
8,256
8,256
8,256
-33,024
Change in Investments
cash flow from investments
8,256
8,256
8,256
8,256
-33,024
Financing Activities
Bank loans
-3,452
-148
3,600
Group/Directors Accounts
Other Short Term Loans
Long term loans
-14,644
-3,452
-3,304
21,400
Hire Purchase and Lease Commitments
other long term liabilities
-232
-4,089
-4,070
15,548
-6,966
-9,010
-821
22,549
-3,452
-3,468
11,192
-1,948
1,948
share issue
-1
1
interest
79
51
48
32
-574
-1,280
-1,511
-812
cash flow from financing
-232
-4,089
-4,070
15,548
-6,966
-9,010
-743
22,600
-3,404
-3,436
-7,478
-6,680
-3,015
24,189
cash and cash equivalents
cash
-31,578
22,107
-195
6,594
553
1,993
270
256
overdraft
change in cash
-31,578
22,107
-195
6,594
553
1,993
270
256
crownwise consult ltd 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 crownwise consult ltd. Get real-time insights into crownwise consult ltd's credit score, group structure and payment trends.
Perform a competitor analysis for crownwise consult ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in DA8 area or any other competitors across 12 key performance metrics.
The largest shareholders in Crownwise Consult Ltd include Adeniyi Zaccheus and Ola Adeniyi-Zaccheus.
adeniyi zaccheus
66.67%
ola adeniyi-zaccheus
33.33%
crownwise consult ltd directors
Crownwise Consult Ltd currently has 2 directors.
The longest serving directors include
Mrs Olayinka Adeniyi-Zaccheus (Nov 2007) and
Mr Adeniyi Zaccheus (Sep 2013).
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 crownwise consult ltd.
crownwise consult ltd 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 CROWNWISE CONSULT LTD. This can take several minutes, an email will notify you when this has completed.
crownwise consult ltdCompanies House Filings - See Documents
