create development limited

Live EstablishedSmallDeclining

create development limited Company Information

Share CREATE DEVELOPMENT LIMITED

Company Number

06476863

Shareholders

ronald steven heath

john parsons

View All

Group Structure

View All

Industry

Other software publishing

 +1

Registered Address

c/o atek accounting solutions lt, first floor, weybridge, surrey, KT13 9UN

create development limited Estimated Valuation

£2.7m

Pomanda estimates the enterprise value of CREATE DEVELOPMENT LIMITED at £2.7m based on a Turnover of £2.4m and 1.12x industry multiple (adjusted for size and gross margin).

create development limited Estimated Valuation

£334.2k

Pomanda estimates the enterprise value of CREATE DEVELOPMENT LIMITED at £334.2k based on an EBITDA of £61.1k and a 5.47x industry multiple (adjusted for size and gross margin).

create development limited Estimated Valuation

£15.6k

Pomanda estimates the enterprise value of CREATE DEVELOPMENT LIMITED at £15.6k based on Net Assets of £6.8k and 2.3x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Create Development Limited Overview

Create Development Limited is a live company located in weybridge, KT13 9UN with a Companies House number of 06476863. It operates in the other software publishing sector, SIC Code 58290. Founded in January 2008, it's largest shareholder is ronald steven heath with a 50.5% stake. Create Development Limited is a established, small sized company, Pomanda has estimated its turnover at £2.4m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Create Development Limited Health Check

Pomanda's financial health check has awarded Create Development Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2.5out of 5
positive_score

2 Strong

positive_score

4 Regular

positive_score

6 Weak

size

Size

annual sales of £2.4m, make it smaller than the average company (£5.2m)

£2.4m - Create Development Limited

£5.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (9.3%)

-1% - Create Development Limited

9.3% - Industry AVG

production

Production

with a gross margin of 70.5%, this company has a comparable cost of product (70.5%)

70.5% - Create Development Limited

70.5% - Industry AVG

profitability

Profitability

an operating margin of -4.8% make it less profitable than the average company (3.6%)

-4.8% - Create Development Limited

3.6% - Industry AVG

employees

Employees

with 32 employees, this is similar to the industry average (39)

32 - Create Development Limited

39 - Industry AVG

paystructure

Pay Structure

on an average salary of £77.7k, the company has an equivalent pay structure (£77.7k)

£77.7k - Create Development Limited

£77.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £74.5k, this is less efficient (£140.7k)

£74.5k - Create Development Limited

£140.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 18 days, this is earlier than average (56 days)

18 days - Create Development Limited

56 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 47 days, this is slower than average (34 days)

47 days - Create Development Limited

34 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 15 days, this is more than average (12 days)

15 days - Create Development Limited

12 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 15 weeks, this is average cash available to meet short term requirements (16 weeks)

15 weeks - Create Development Limited

16 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 99.3%, this is a higher level of debt than the average (56.1%)

99.3% - Create Development Limited

56.1% - Industry AVG

CREATE DEVELOPMENT LIMITED financials

EXPORTms excel logo

Create Development Limited's latest turnover from March 2024 is estimated at £2.4 million and the company has net assets of £6.8 thousand. According to their latest financial statements, Create Development Limited has 32 employees and maintains cash reserves of £269.6 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
Turnover2,382,9443,050,6883,085,8812,447,7182,087,0161,602,0301,526,6271,380,2861,600,5531,239,0491,004,335250,856230,041423,435381,288
Other Income Or Grants
Cost Of Sales703,393842,346850,887734,652626,710471,829463,766378,591454,165321,007277,49965,88861,11399,788102,206
Gross Profit1,679,5502,208,3432,234,9941,713,0661,460,3061,130,2001,062,8611,001,6951,146,388918,043726,836184,968168,928323,647279,082
Admin Expenses1,793,7342,266,4082,132,3001,918,0421,326,6091,137,6341,038,7391,042,4661,135,181854,573570,049182,029178,557309,164279,260
Operating Profit-114,184-58,065102,694-204,976133,697-7,43424,122-40,77111,20763,470156,7872,939-9,62914,483-178
Interest Payable5,5455,6473,8251,716
Interest Receivable21,47524,8534,2063821845882651719051,119456378911326
Pre-Tax Profit-98,254-38,858103,075-206,310133,881-6,84624,386-40,60012,11364,589157,2432,976-9,54014,596-152
Tax-19,584-25,437-4,633-2,422-13,564-36,166-714-4,087
Profit After Tax-98,254-38,85883,491-206,310108,444-6,84619,753-40,6009,69051,025121,0772,262-9,54010,509-152
Dividends Paid
Retained Profit-98,254-38,85883,491-206,310108,444-6,84619,753-40,6009,69051,025121,0772,262-9,54010,509-152
Employee Costs2,484,8162,607,8891,872,1321,891,0581,485,4601,237,3701,113,0991,195,2861,182,776618,364506,160160,762162,505217,852212,506
Number Of Employees3236283024201820211193344
EBITDA*61,09692,254179,125-151,949169,18610,88425,399-25,08726,94380,593172,52118,051-8,95715,536413

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets2,3343,2146106391,0361,8681,0491,4272,4753,8613,1391,9544611,133802
Intangible Assets424,720414,496220,825202,515120,14267,38913,67427,34841,02354,69847,472
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets427,054417,710221,435203,154121,17869,2571,0491,42716,14931,20944,16256,65247,9331,133802
Stock & work in progress29,88148,59171,01785,244113,499138,620147,429179,373200,699128,94752,48724,74034,72525,00026,120
Trade Debtors123,024340,881542,883304,611261,753171,912193,228116,890169,537220,015181,14241,46338,09681,45170,971
Group Debtors
Misc Debtors66,939132,77076,09861,225
Cash269,559548,543621,032500,561264,051104,14352,56653,33483,234278,956168,47913,92898134,64110,538
misc current assets
total current assets489,4031,070,7851,311,030951,641639,303414,675393,223349,597453,470627,918402,10880,13173,802141,092107,629
total assets916,4571,488,4951,532,4651,154,795760,481483,932394,272351,024469,619659,127446,270136,783121,735142,225108,431
Bank overdraft10,00010,00010,0008,333
Bank loan
Trade Creditors 92,030147,65291,62380,324418,662250,399229,049205,468283,253482,174320,486132,313119,918130,868107,583
Group/Directors Accounts54,000
other short term finances18,78821,45915,3836,278
hp & lease commitments
other current liabilities772,1811,182,0611,185,773957,659
total current liabilities892,9991,361,1721,356,7791,052,594418,662250,399229,049205,468283,253482,174320,486132,313119,918130,868107,583
loans16,66721,66731,66741,667
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions611116122197355199285495772628391
total long term liabilities16,66722,27831,78341,789197355199285495772628391
total liabilities909,6661,383,4501,388,5621,094,383418,859250,754229,248205,753283,748482,946321,114132,704119,918130,868107,583
net assets6,791105,045143,90360,412341,622233,178165,024145,271185,871176,181125,1564,0791,81711,357848
total shareholders funds6,791105,045143,90360,412341,622233,178165,024145,271185,871176,181125,1564,0791,81711,357848
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit-114,184-58,065102,694-204,976133,697-7,43424,122-40,77111,20763,470156,7872,939-9,62914,483-178
Depreciation2,1301,8965288281,2421,4711,2772,0102,0623,4482,0591,4386721,053591
Amortisation173,150148,42375,90352,19934,24716,84713,67413,67413,67513,67513,674
Tax-19,584-25,437-4,633-2,422-13,564-36,166-714-4,087
Stock-18,710-22,426-14,227-28,255-25,121-8,809-31,944-21,32671,75276,46027,747-9,9859,725-1,12026,120
Debtors-283,688-145,330253,145104,08389,841-21,31676,338-52,647-50,47838,873139,6793,367-43,35510,48070,971
Creditors-55,62256,02911,299-338,338168,26321,35023,581-77,785-198,921161,688188,17312,395-10,95023,285107,583
Accruals and Deferred Income-409,880-3,712228,114957,659
Deferred Taxes & Provisions-611495-6-75-158156-86-210-277144237391
Cash flow from operations-102,619312,822160,030391,469247,13462,515-133-29,109-195,951113,528157,33936,74113,72325,37410,905
Investing Activities
capital expenditure-184,624-346,594-94,712-135,003-87,410-86,526-899-962-676-4,170-3,244-23,831-47,472-1,384-1,393
Change in Investments
cash flow from investments-184,624-346,594-94,712-135,003-87,410-86,526-899-962-676-4,170-3,244-23,831-47,472-1,384-1,393
Financing Activities
Bank loans
Group/Directors Accounts-54,00054,000
Other Short Term Loans -2,6716,0769,1056,278
Long term loans-5,000-10,000-10,00041,667
Hire Purchase and Lease Commitments
other long term liabilities
share issue-74,90075,0001,000
interest15,93019,206381-1,3341845882651719051,119456378911326
cash flow from financing8,259-38,71853,486-28,28918475,5882651719051,11945637891131,026
cash and cash equivalents
cash-278,984-72,489120,471236,510159,90851,577-768-29,900-195,722110,477154,55112,947-33,66024,10310,538
overdraft1,6678,333
change in cash-278,984-72,489118,804228,177159,90851,577-768-29,900-195,722110,477154,55112,947-33,66024,10310,538

create development 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 create development limited. Get real-time insights into create development 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

Create Development Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for create development limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in KT13 area or any other competitors across 12 key performance metrics.

create development limited Ownership

CREATE DEVELOPMENT LIMITED group structure

Create Development Limited has no subsidiary companies.

Ultimate parent company

CREATE DEVELOPMENT LIMITED

06476863

CREATE DEVELOPMENT LIMITED Shareholders

ronald steven heath 50.5%
john parsons 39.5%
timothy james dancer 5%
pamela bridget stevenson 5%

create development limited directors

Create Development Limited currently has 2 directors. The longest serving directors include Mr Ronald Heath (Jan 2008) and Mr John Parsons (Jan 2008).

officercountryagestartendrole
Mr Ronald HeathEngland56 years Jan 2008- Director
Mr John ParsonsEngland50 years Jan 2008- Director

P&L

March 2024

turnover

2.4m

-22%

operating profit

-114.2k

0%

gross margin

70.5%

-2.63%

turnover

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

Balance Sheet

March 2024

net assets

6.8k

-0.94%

total assets

916.5k

-0.38%

cash

269.6k

-0.51%

net assets

Total assets minus all liabilities

create development limited company details

company number

06476863

Type

Private limited with Share Capital

industry

58290 - Other software publishing

62012 - Business and domestic software development

incorporation date

January 2008

age

17

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

N/A

accountant

GOLDWYNS LONDON LLP

auditor

-

address

c/o atek accounting solutions lt, first floor, weybridge, surrey, KT13 9UN

Bank

-

Legal Advisor

-

create development 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 create development limited.

create development 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 CREATE DEVELOPMENT LIMITED. This can take several minutes, an email will notify you when this has completed.

create development limited Companies House Filings - See Documents

datedescriptionview/download