crosby international limited Company Information
Group Structure
View All
Industry
Joinery installation
Registered Address
36 beavers road, farnham, GU9 7BD
Website
www.smartcrosby.comcrosby international limited Estimated Valuation
Pomanda estimates the enterprise value of CROSBY INTERNATIONAL LIMITED at £149.1k based on a Turnover of £560.5k and 0.27x industry multiple (adjusted for size and gross margin).
crosby international limited Estimated Valuation
Pomanda estimates the enterprise value of CROSBY INTERNATIONAL LIMITED at £134.4k based on an EBITDA of £49.4k and a 2.72x industry multiple (adjusted for size and gross margin).
crosby international limited Estimated Valuation
Pomanda estimates the enterprise value of CROSBY INTERNATIONAL LIMITED at £49.9k based on Net Assets of £25.2k and 1.98x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crosby International Limited Overview
Crosby International Limited is a live company located in farnham, GU9 7BD with a Companies House number of 06464736. It operates in the joinery installation sector, SIC Code 43320. Founded in January 2008, it's largest shareholder is terence edward morris with a 100% stake. Crosby International Limited is a established, small sized company, Pomanda has estimated its turnover at £560.5k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Crosby International Limited Health Check
Pomanda's financial health check has awarded Crosby International Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
4 Weak
Size
annual sales of £560.5k, make it larger than the average company (£173.7k)
- Crosby International Limited
£173.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (10.9%)
- Crosby International Limited
10.9% - Industry AVG
Production
with a gross margin of 19.9%, this company has a higher cost of product (31.2%)
- Crosby International Limited
31.2% - Industry AVG
Profitability
an operating margin of 8.8% make it as profitable than the average company (8.5%)
- Crosby International Limited
8.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (2)
1 - Crosby International Limited
2 - Industry AVG
Pay Structure
on an average salary of £19.5k, the company has an equivalent pay structure (£19.5k)
- Crosby International Limited
£19.5k - Industry AVG
Efficiency
resulting in sales per employee of £560.5k, this is more efficient (£112.1k)
- Crosby International Limited
£112.1k - Industry AVG
Debtor Days
it gets paid by customers after 112 days, this is later than average (48 days)
- Crosby International Limited
48 days - Industry AVG
Creditor Days
its suppliers are paid after 119 days, this is slower than average (36 days)
- Crosby International Limited
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Crosby International Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Crosby International Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 85.4%, this is a higher level of debt than the average (54%)
85.4% - Crosby International Limited
54% - Industry AVG
CROSBY INTERNATIONAL LIMITED financials
Crosby International Limited's latest turnover from January 2024 is estimated at £560.5 thousand and the company has net assets of £25.2 thousand. According to their latest financial statements, Crosby International Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | |||||||||||||||
Other Income Or Grants | |||||||||||||||
Cost Of Sales | |||||||||||||||
Gross Profit | |||||||||||||||
Admin Expenses | |||||||||||||||
Operating Profit | |||||||||||||||
Interest Payable | |||||||||||||||
Interest Receivable | |||||||||||||||
Pre-Tax Profit | |||||||||||||||
Tax | |||||||||||||||
Profit After Tax | |||||||||||||||
Dividends Paid | |||||||||||||||
Retained Profit | |||||||||||||||
Employee Costs | |||||||||||||||
Number Of Employees | 1 | 2 | 2 | 2 | 2 | 1 | 1 | ||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 0 | 0 | 0 | 0 | 360 | 480 | 0 | 366 | 488 | 650 | 866 | 498 | 664 | 885 | 0 |
Intangible Assets | 0 | 0 | 0 | 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 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 0 | 0 | 0 | 0 | 360 | 480 | 0 | 366 | 488 | 650 | 866 | 498 | 664 | 885 | 0 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 14,634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 172,631 | 142,597 | 123,227 | 118,863 | 45,128 | 58,703 | 12,272 | 9,604 | 0 | 18,652 | 13,103 | 1,624 | 10,281 | 47,220 | 310 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 1,036 | 3,565 | 34,576 | 29,041 | 11,996 | 15,516 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 43,295 | 21,595 | 556 | 965 | 18,104 | 5,936 | 134 | 499 | 7,757 | 17,610 | 3,504 | 1,161 | 158 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 172,631 | 142,597 | 166,522 | 141,494 | 49,249 | 108,878 | 59,417 | 27,536 | 15,650 | 19,151 | 20,860 | 19,234 | 13,785 | 48,381 | 468 |
total assets | 172,631 | 142,597 | 166,522 | 141,494 | 49,609 | 109,358 | 59,417 | 27,902 | 16,138 | 19,801 | 21,726 | 19,732 | 14,449 | 49,266 | 468 |
Bank overdraft | 0 | 0 | 1,003 | 300 | 6,222 | 7,095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 146,729 | 153,692 | 96,536 | 70,438 | 60,783 | 40,572 | 31,011 | 854 | 692 | 3,525 | 2,781 | 4,371 | 3,411 | 37,710 | 10,601 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 5,059 | 15,571 | 2,698 | 28,628 | 960 | 2,544 | 290 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 146,729 | 153,692 | 102,598 | 86,309 | 69,703 | 76,295 | 31,971 | 3,398 | 982 | 3,525 | 2,781 | 4,371 | 3,411 | 37,710 | 10,601 |
loans | 0 | 0 | 17,807 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 700 | 725 | 900 | 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 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 700 | 725 | 18,707 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 147,429 | 154,417 | 121,305 | 106,309 | 69,703 | 76,295 | 31,971 | 3,398 | 982 | 3,525 | 2,781 | 4,371 | 3,411 | 37,710 | 10,601 |
net assets | 25,202 | -11,820 | 45,217 | 35,185 | -20,094 | 33,063 | 27,446 | 24,504 | 15,156 | 16,276 | 18,945 | 15,361 | 11,038 | 11,556 | -10,133 |
total shareholders funds | 25,202 | -11,820 | 45,217 | 35,185 | -20,094 | 33,063 | 27,446 | 24,504 | 15,156 | 16,276 | 18,945 | 15,361 | 11,038 | 11,556 | -10,133 |
Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||
Operating Profit | |||||||||||||||
Depreciation | 0 | 0 | 0 | 360 | 120 | 120 | 366 | 122 | 162 | 216 | 288 | 166 | 221 | 295 | 0 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | |||||||||||||||
Stock | 0 | 0 | 0 | 0 | -14,634 | 14,634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | 30,034 | 19,370 | 3,328 | 71,206 | -44,586 | 51,966 | 19,713 | 6,084 | -3,136 | 5,549 | 11,479 | -8,657 | -36,939 | 46,910 | 310 |
Creditors | -6,963 | 57,156 | 26,098 | 9,655 | 20,211 | 9,561 | 30,157 | 162 | -2,833 | 744 | -1,590 | 960 | -34,299 | 27,109 | 10,601 |
Accruals and Deferred Income | -25 | -5,234 | -9,612 | 12,873 | -25,930 | 27,668 | -1,584 | 2,254 | 290 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | |||||||||||||||
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | |||||||||||||||
Financing Activities | |||||||||||||||
Bank loans | 0 | 0 | 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 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | -17,807 | -2,193 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
share issue | |||||||||||||||
interest | |||||||||||||||
cash flow from financing | |||||||||||||||
cash and cash equivalents | |||||||||||||||
cash | 0 | -43,295 | 21,700 | 21,039 | -409 | -17,139 | 12,168 | 5,802 | -365 | -7,258 | -9,853 | 14,106 | 2,343 | 1,003 | 158 |
overdraft | 0 | -1,003 | 703 | -5,922 | -873 | 7,095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | -42,292 | 20,997 | 26,961 | 464 | -24,234 | 12,168 | 5,802 | -365 | -7,258 | -9,853 | 14,106 | 2,343 | 1,003 | 158 |
crosby international limited Credit Report and Business Information
Crosby International Limited Competitor Analysis
Perform a competitor analysis for crosby international limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in GU9 area or any other competitors across 12 key performance metrics.
crosby international limited Ownership
CROSBY INTERNATIONAL LIMITED group structure
Crosby International Limited has no subsidiary companies.
Ultimate parent company
CROSBY INTERNATIONAL LIMITED
06464736
crosby international limited directors
Crosby International Limited currently has 1 director, Miss Sophie Morris serving since Jun 2011.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Miss Sophie Morris | United Kingdom | 42 years | Jun 2011 | - | Director |
P&L
January 2024turnover
560.5k
+18%
operating profit
49.4k
0%
gross margin
19.9%
+21.65%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
25.2k
-3.13%
total assets
172.6k
+0.21%
cash
0
0%
net assets
Total assets minus all liabilities
crosby international limited company details
company number
06464736
Type
Private limited with Share Capital
industry
43320 - Joinery installation
incorporation date
January 2008
age
17
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
January 2024
previous names
N/A
accountant
KAREN JEWELL LTD
auditor
-
address
36 beavers road, farnham, GU9 7BD
Bank
-
Legal Advisor
-
crosby international 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 crosby international limited.
crosby international 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 CROSBY INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
crosby international limited Companies House Filings - See Documents
date | description | view/download |
---|