Pomanda estimates the enterprise value of MANOR SCAFFOLDING LIMITED at £236.4k based on a Turnover of £766.4k and 0.31x industry multiple (adjusted for size and gross margin).
manor scaffolding limitedEstimated Valuation
£1.2m
Pomanda estimates the enterprise value of MANOR SCAFFOLDING LIMITED at £1.2m based on an EBITDA of £399.3k and a 2.92x industry multiple (adjusted for size and gross margin).
manor scaffolding limitedEstimated Valuation
£647k
Pomanda estimates the enterprise value of MANOR SCAFFOLDING LIMITED at £647k based on Net Assets of £297.1k and 2.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manor Scaffolding LimitedOverview
Manor Scaffolding Limited is a live company located in buxton, SK17 9JL with a Companies House number of 06598997. It operates in the scaffold erection sector, SIC Code 43991. Founded in May 2008, it's largest shareholder is
mr damien healy
with a 100% stake. Manor Scaffolding Limited is a established,
small sized company, Pomanda has estimated its turnover at
£766.4k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Manor Scaffolding Limited a 4.5 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 Rating4.5out of 5
4 Strong
3 Regular
5 Weak
Size
annual sales of £766.4k, make it smaller than the average company (£1.2m)
£766.4k - Manor Scaffolding Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (10.9%)
32% - Manor Scaffolding Limited
10.9% - Industry AVG
Production
with a gross margin of 27.4%, this company has a higher cost of product (37.5%)
27.4% - Manor Scaffolding Limited
37.5% - Industry AVG
Profitability
an operating margin of 41.5% make it more profitable than the average company (10.6%)
41.5% - Manor Scaffolding Limited
10.6% - Industry AVG
Employees
with 4 employees, this is below the industry average (8)
4 - Manor Scaffolding Limited
8 - Industry AVG
Pay Structure
on an average salary of £36.6k, the company has an equivalent pay structure (£36.6k)
£36.6k - Manor Scaffolding Limited
£36.6k - Industry AVG
Efficiency
resulting in sales per employee of £191.6k, this is more efficient (£93k)
£191.6k - Manor Scaffolding Limited
£93k - Industry AVG
Debtor Days
it gets paid by customers after 90 days, this is later than average (60 days)
90 days - Manor Scaffolding Limited
60 days - Industry AVG
Creditor Days
its suppliers are paid after 190 days, this is slower than average (20 days)
190 days - Manor Scaffolding Limited
20 days - Industry AVG
Stock Days
it holds stock equivalent to 20 days, this is in line with average (18 days)
20 days - Manor Scaffolding Limited
18 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 6 weeks, this is less cash available to meet short term requirements (15 weeks)
6 weeks - Manor Scaffolding Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 52.3%, this is a similar level of debt than the average (48.7%)
52.3% - Manor Scaffolding Limited
48.7% - Industry AVG
MANOR SCAFFOLDING LIMITED financials
EXPORT
Manor Scaffolding Limited's latest turnover from March 2024 is estimated at £766.4 thousand and the company has net assets of £297.1 thousand. According to their latest financial statements, Manor Scaffolding Limited has 4 employees and maintains cash reserves of £35.8 thousand 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
766,388
322,878
360,330
330,873
212,815
137,970
323,596
275,679
182,998
184,235
46,064
127,899
144,538
189,046
77,757
Other Income Or Grants
Cost Of Sales
556,071
232,086
263,786
246,582
155,649
98,961
225,736
185,031
127,253
131,190
31,574
85,476
100,527
125,296
53,367
Gross Profit
210,317
90,791
96,544
84,291
57,166
39,009
97,860
90,648
55,744
53,045
14,490
42,422
44,011
63,750
24,390
Admin Expenses
-107,595
89,535
120,193
123,299
-55,166
43,377
99,299
84,274
36,948
64,749
13,077
40,477
38,369
53,838
9,535
Operating Profit
317,912
1,256
-23,649
-39,008
112,332
-4,368
-1,439
6,374
18,796
-11,704
1,413
1,945
5,642
9,912
14,855
Interest Payable
Interest Receivable
939
871
165
20
19
3
15
17
47
38
23
103
91
10
10
Pre-Tax Profit
318,851
2,127
-23,484
-38,988
112,351
-4,365
-1,424
6,391
18,844
-11,666
1,436
2,049
5,734
9,922
14,865
Tax
-79,713
-404
-21,347
-1,278
-3,769
-330
-492
-1,491
-2,778
-4,162
Profit After Tax
239,138
1,723
-23,484
-38,988
91,004
-4,365
-1,424
5,113
15,075
-11,666
1,106
1,557
4,243
7,144
10,703
Dividends Paid
Retained Profit
239,138
1,723
-23,484
-38,988
91,004
-4,365
-1,424
5,113
15,075
-11,666
1,106
1,557
4,243
7,144
10,703
Employee Costs
146,515
109,816
276,428
263,072
284,294
194,760
339,810
366,651
111,095
74,464
35,654
65,471
70,926
108,560
36,310
Number Of Employees
4
3
8
8
8
5
9
11
3
2
1
2
2
3
1
EBITDA*
399,281
53,736
35,991
53,762
178,563
17,532
28,305
35,878
37,254
4,603
11,045
17,505
22,366
23,069
28,413
* 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
244,107
157,440
178,920
278,311
201,874
102,644
89,231
118,017
102,156
95,711
39,918
46,680
57,029
57,076
56,982
Intangible Assets
Investments & Other
120,000
120,000
120,000
Debtors (Due After 1 year)
Total Fixed Assets
364,107
277,440
298,920
278,311
201,874
102,644
89,231
118,017
102,156
95,711
39,918
46,680
57,029
57,076
56,982
Stock & work in progress
31,483
12,634
21,160
17,689
16,221
16,107
18,725
28,225
7,000
Trade Debtors
190,849
27,173
24,047
50,896
3,534
17,906
57,074
26,091
24,583
14,649
7,969
22,521
18,609
34,893
9,995
Group Debtors
Misc Debtors
Cash
35,777
40,996
3,127
37,179
533
348
5,504
8,472
10,493
4,528
4,727
36,551
4,068
misc current assets
total current assets
258,109
39,807
86,203
71,712
56,934
34,546
76,147
59,820
33,055
25,142
12,497
34,248
55,160
34,893
14,063
total assets
622,216
317,247
385,123
350,023
258,808
137,190
165,378
177,837
135,211
120,853
52,415
80,928
112,189
91,969
71,045
Bank overdraft
Bank loan
Trade Creditors
289,783
205,134
247,403
119,001
71,572
19,704
51,450
49,673
106,849
107,566
27,462
50,431
83,249
67,272
50,329
Group/Directors Accounts
69,860
81,877
94,689
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
289,783
205,134
247,403
119,001
71,572
89,564
133,327
144,362
106,849
107,566
27,462
50,431
83,249
67,272
50,329
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
35,354
54,172
81,502
151,320
68,546
19,940
4,113
provisions
6,650
6,650
6,650
5,700
total long term liabilities
35,354
54,172
81,502
151,320
68,546
19,940
6,650
6,650
6,650
9,813
total liabilities
325,137
259,306
328,905
270,321
140,118
109,504
133,327
144,362
106,849
107,566
27,462
57,081
89,899
73,922
60,142
net assets
297,079
57,941
56,218
79,702
118,690
27,686
32,051
33,475
28,362
13,287
24,953
23,847
22,290
18,047
10,903
total shareholders funds
297,079
57,941
56,218
79,702
118,690
27,686
32,051
33,475
28,362
13,287
24,953
23,847
22,290
18,047
10,903
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
317,912
1,256
-23,649
-39,008
112,332
-4,368
-1,439
6,374
18,796
-11,704
1,413
1,945
5,642
9,912
14,855
Depreciation
81,369
52,480
59,640
92,770
66,231
21,900
29,744
29,504
18,458
16,307
9,632
15,560
16,724
13,157
13,558
Amortisation
Tax
-79,713
-404
-21,347
-1,278
-3,769
-330
-492
-1,491
-2,778
-4,162
Stock
18,849
-8,526
3,471
1,468
114
-2,618
-9,500
28,225
-7,000
7,000
Debtors
163,676
3,126
-26,849
47,362
-14,372
-39,168
30,983
1,508
9,934
6,680
-14,552
3,912
-16,284
24,898
9,995
Creditors
84,649
-42,269
128,402
47,429
51,868
-31,746
1,777
-57,176
-717
80,104
-22,969
-32,818
15,977
16,943
50,329
Accruals and Deferred Income
Deferred Taxes & Provisions
-6,650
950
5,700
Cash flow from operations
221,692
16,463
187,771
52,361
223,342
27,572
8,599
-52,309
22,834
78,027
2,648
-26,717
53,136
13,286
70,285
Investing Activities
capital expenditure
-168,036
-31,000
39,751
-169,207
-165,461
-35,313
-958
-45,365
-24,903
-72,100
-2,870
-5,211
-16,677
-13,251
-70,540
Change in Investments
120,000
cash flow from investments
-168,036
-31,000
-80,249
-169,207
-165,461
-35,313
-958
-45,365
-24,903
-72,100
-2,870
-5,211
-16,677
-13,251
-70,540
Financing Activities
Bank loans
Group/Directors Accounts
-69,860
-12,017
-12,812
94,689
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-18,818
-27,330
-69,818
82,774
48,606
19,940
-4,113
4,113
share issue
200
interest
939
871
165
20
19
3
15
17
47
38
23
103
91
10
10
cash flow from financing
-17,879
-26,459
-69,653
82,794
-21,235
7,926
-12,797
94,706
47
38
23
103
91
-4,103
4,323
cash and cash equivalents
cash
35,777
-40,996
37,869
-34,052
36,646
185
-5,156
-2,968
-2,021
5,965
-199
-31,824
36,551
-4,068
4,068
overdraft
change in cash
35,777
-40,996
37,869
-34,052
36,646
185
-5,156
-2,968
-2,021
5,965
-199
-31,824
36,551
-4,068
4,068
manor scaffolding 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 manor scaffolding limited. Get real-time insights into manor scaffolding limited's credit score, group structure and payment trends.
Perform a competitor analysis for manor scaffolding limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in SK17 area or any other competitors across 12 key performance metrics.
manor scaffolding limited Ownership
MANOR SCAFFOLDING LIMITED group structure
Manor Scaffolding Limited has no subsidiary companies.
Ultimate parent company
MANOR SCAFFOLDING LIMITED
06598997
MANOR SCAFFOLDING LIMITED Shareholders
The sole shareholder of Manor Scaffolding Limited is Mr Damien Healy.
mr damien healy
100%
manor scaffolding limited directors
Manor Scaffolding Limited currently has 1 director, Mr Damien Healy serving since May 2008.
unit 1, harpur hill business park, buxton, SK17 9JL
Bank
-
Legal Advisor
-
manor scaffolding 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 manor scaffolding limited.
manor scaffolding 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 MANOR SCAFFOLDING LIMITED. This can take several minutes, an email will notify you when this has completed.
manor scaffolding limitedCompanies House Filings - See Documents
