Pomanda estimates the enterprise value of C&M BUILDERS LTD at £129.8k based on a Turnover of £395.8k and 0.33x industry multiple (adjusted for size and gross margin).
c&m builders ltdEstimated Valuation
£33.5k
Pomanda estimates the enterprise value of C&M BUILDERS LTD at £33.5k based on an EBITDA of £13.4k and a 2.5x industry multiple (adjusted for size and gross margin).
c&m builders ltdEstimated Valuation
£76.6k
Pomanda estimates the enterprise value of C&M BUILDERS LTD at £76.6k based on Net Assets of £55.2k and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
C&m Builders LtdOverview
C&m Builders Ltd is a live company located in london, N13 4PT with a Companies House number of 06573562. It operates in the development of building projects sector, SIC Code 41100. Founded in April 2008, it's largest shareholder is
mr michael christopher mahoney
with a 100% stake. C&m Builders Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£395.8k with
high
growth in recent years.
Pomanda's financial health check has awarded C&M Builders Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £395.8k, make it smaller than the average company (£2.2m)
£395.8k - C&m Builders Ltd
£2.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (3.5%)
15% - C&m Builders Ltd
3.5% - Industry AVG
Production
with a gross margin of 9.5%, this company has a higher cost of product (26.4%)
9.5% - C&m Builders Ltd
26.4% - Industry AVG
Profitability
an operating margin of 3.4% make it less profitable than the average company (7%)
3.4% - C&m Builders Ltd
7% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - C&m Builders Ltd
6 - Industry AVG
Pay Structure
on an average salary of £47.7k, the company has an equivalent pay structure (£47.7k)
£47.7k - C&m Builders Ltd
£47.7k - Industry AVG
Efficiency
resulting in sales per employee of £395.8k, this is more efficient (£275.1k)
£395.8k - C&m Builders Ltd
£275.1k - Industry AVG
Debtor Days
it gets paid by customers after 128 days, this is later than average (28 days)
128 days - C&m Builders Ltd
28 days - Industry AVG
Creditor Days
its suppliers are paid after 75 days, this is slower than average (30 days)
75 days - C&m Builders Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - C&m Builders Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - C&m Builders Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 63.5%, this is a lower level of debt than the average (72.9%)
63.5% - C&m Builders Ltd
72.9% - Industry AVG
C&M BUILDERS LTD financials
EXPORT
C&M Builders Ltd's latest turnover from September 2023 is estimated at £395.8 thousand and the company has net assets of £55.2 thousand. According to their latest financial statements, C&M Builders Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
395,842
272,695
247,531
258,974
1,307,182
382,130
236,640
782,973
648,044
1,809,268
1,130,249
1,773,608
499,053
Other Income Or Grants
Cost Of Sales
358,118
246,404
225,954
233,477
1,173,239
341,763
209,299
691,737
576,802
1,608,033
1,006,603
1,597,500
448,384
Gross Profit
37,724
26,291
21,577
25,498
133,943
40,368
27,340
91,236
71,242
201,235
123,646
176,108
50,669
Admin Expenses
24,351
10,656
15,686
23,786
142,995
81,733
66,330
119,840
61,482
125,737
66,875
132,698
50,701
Operating Profit
13,373
15,635
5,891
1,712
-9,052
-41,365
-38,990
-28,604
9,760
75,498
56,771
43,410
-32
Interest Payable
Interest Receivable
14
16
38
59
45
86
66
Pre-Tax Profit
13,373
15,635
5,891
1,712
-9,052
-41,365
-38,976
-28,588
9,799
75,557
56,816
43,496
34
Tax
-3,343
-2,971
-1,119
-325
-1,960
-15,867
-13,068
-10,439
-9
Profit After Tax
10,030
12,664
4,772
1,387
-9,052
-41,365
-38,976
-28,588
7,839
59,690
43,748
33,057
25
Dividends Paid
Retained Profit
10,030
12,664
4,772
1,387
-9,052
-41,365
-38,976
-28,588
7,839
59,690
43,748
33,057
25
Employee Costs
47,669
44,890
44,257
43,212
42,555
42,142
41,645
81,498
39,620
109,076
72,070
106,374
34,332
Number Of Employees
1
1
1
1
1
1
1
2
1
3
2
3
1
EBITDA*
13,373
15,635
5,891
1,712
-9,052
-41,365
-38,990
-26,951
12,437
77,896
58,485
45,651
983
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
11,564
13,630
16,071
18,950
5,023
5,982
7,128
8,505
10,158
196,606
5,675
7,389
3,880
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
11,564
13,630
16,071
18,950
5,023
5,982
7,128
8,505
10,158
196,606
5,675
7,389
3,880
Stock & work in progress
10,414
31,775
40,225
140,292
228,995
57,650
Trade Debtors
139,587
105,398
97,533
72,079
402,033
120,766
80,834
234,321
206,843
428,111
269,431
382,080
100,525
Group Debtors
Misc Debtors
Cash
11,422
1,769
13,569
9,951
7,971
26,427
misc current assets
total current assets
139,587
105,398
97,533
72,079
402,033
120,766
80,834
256,157
240,387
481,905
419,674
619,046
184,602
total assets
151,151
119,028
113,604
91,029
407,056
126,748
87,962
264,662
250,545
678,511
425,349
626,435
188,482
Bank overdraft
Bank loan
Trade Creditors
74,253
42,160
39,400
63,264
380,678
91,318
11,167
148,791
106,086
541,891
348,419
593,253
188,357
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
74,253
42,160
39,400
63,264
380,678
91,318
11,167
148,791
106,086
541,891
348,419
593,253
188,357
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
21,667
31,667
41,667
provisions
total long term liabilities
21,667
31,667
41,667
total liabilities
95,920
73,827
81,067
63,264
380,678
91,318
11,167
148,791
106,086
541,891
348,419
593,253
188,357
net assets
55,231
45,201
32,537
27,765
26,378
35,430
76,795
115,871
144,459
136,620
76,930
33,182
125
total shareholders funds
55,231
45,201
32,537
27,765
26,378
35,430
76,795
115,871
144,459
136,620
76,930
33,182
125
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
13,373
15,635
5,891
1,712
-9,052
-41,365
-38,990
-28,604
9,760
75,498
56,771
43,410
-32
Depreciation
1,653
2,677
2,398
1,714
2,241
1,015
Amortisation
Tax
-3,343
-2,971
-1,119
-325
-1,960
-15,867
-13,068
-10,439
-9
Stock
-10,414
-21,361
-8,450
-100,067
-88,703
171,345
57,650
Debtors
34,189
7,865
25,454
-329,954
281,267
39,932
-153,487
27,478
-221,268
158,680
-112,649
281,555
100,525
Creditors
32,093
2,760
-23,864
-317,414
289,360
80,151
-137,624
42,705
-435,805
193,472
-244,834
404,896
188,357
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
7,934
7,559
-44,546
13,927
-959
-1,146
-12,713
9,637
-195,610
196,888
1,935
-12,792
31,156
Investing Activities
capital expenditure
2,066
2,441
2,879
-13,927
959
1,146
1,377
183,771
-193,329
-5,750
-4,895
Change in Investments
cash flow from investments
2,066
2,441
2,879
-13,927
959
1,146
1,377
183,771
-193,329
-5,750
-4,895
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-10,000
-10,000
41,667
share issue
-100
100
interest
14
16
38
59
45
86
66
cash flow from financing
-10,000
-10,000
41,667
-86
16
38
59
45
86
166
cash and cash equivalents
cash
-11,422
9,653
-11,800
3,618
1,980
-18,456
26,427
overdraft
change in cash
-11,422
9,653
-11,800
3,618
1,980
-18,456
26,427
c&m builders 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 c&m builders ltd. Get real-time insights into c&m builders ltd's credit score, group structure and payment trends.
Perform a competitor analysis for c&m builders ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in N13 area or any other competitors across 12 key performance metrics.
c&m builders ltd Ownership
C&M BUILDERS LTD group structure
C&M Builders Ltd has no subsidiary companies.
Ultimate parent company
C&M BUILDERS LTD
06573562
C&M BUILDERS LTD Shareholders
The sole shareholder of C&M Builders Ltd is Mr Michael Christopher Mahoney.
mr michael christopher mahoney
100%
c&m builders ltd directors
C&M Builders Ltd currently has 1 director, Mr Michael Mahoney serving since Apr 2008.
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 c&m builders ltd.
c&m builders 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 C&M BUILDERS LTD. This can take several minutes, an email will notify you when this has completed.
c&m builders ltdCompanies House Filings - See Documents
