mccarthy & stone limited

4.5

mccarthy & stone limited Company Information

Share MCCARTHY & STONE LIMITED
Live 
EstablishedMegaHigh

Company Number

06622199

Registered Address

fourth floor, 100 holdenhurst road, bournemouth, dorset, BH8 8AQ

Industry

Activities of head offices

 

Telephone

01202292480

Next Accounts Due

July 2025

Group Structure

View All

Directors

John Tonkiss8 Years

Joanne Bennett0 Years

Shareholders

mastiff bidco limited 100%

mccarthy & stone limited Estimated Valuation

£250.1m

Pomanda estimates the enterprise value of MCCARTHY & STONE LIMITED at £250.1m based on a Turnover of £327m and 0.76x industry multiple (adjusted for size and gross margin).

mccarthy & stone limited Estimated Valuation

£0

Pomanda estimates the enterprise value of MCCARTHY & STONE LIMITED at £0 based on an EBITDA of £-26.4m and a 5.27x industry multiple (adjusted for size and gross margin).

mccarthy & stone limited Estimated Valuation

£430.4m

Pomanda estimates the enterprise value of MCCARTHY & STONE LIMITED at £430.4m based on Net Assets of £562.6m and 0.77x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Mccarthy & Stone Limited Overview

Mccarthy & Stone Limited is a live company located in bournemouth, BH8 8AQ with a Companies House number of 06622199. It operates in the activities of head offices sector, SIC Code 70100. Founded in June 2008, it's largest shareholder is mastiff bidco limited with a 100% stake. Mccarthy & Stone Limited is a established, mega sized company, Pomanda has estimated its turnover at £327m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Mccarthy & Stone Limited Health Check

Pomanda's financial health check has awarded Mccarthy & Stone Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £327m, make it larger than the average company (£21.6m)

£327m - Mccarthy & Stone Limited

£21.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (5.9%)

18% - Mccarthy & Stone Limited

5.9% - Industry AVG

production

Production

with a gross margin of 0.6%, this company has a higher cost of product (32.7%)

0.6% - Mccarthy & Stone Limited

32.7% - Industry AVG

profitability

Profitability

an operating margin of -8.9% make it less profitable than the average company (5.5%)

-8.9% - Mccarthy & Stone Limited

5.5% - Industry AVG

employees

Employees

with 2729 employees, this is above the industry average (122)

2729 - Mccarthy & Stone Limited

122 - Industry AVG

paystructure

Pay Structure

on an average salary of £39.6k, the company has an equivalent pay structure (£46.3k)

£39.6k - Mccarthy & Stone Limited

£46.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £119.8k, this is less efficient (£192.6k)

£119.8k - Mccarthy & Stone Limited

£192.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 2 days, this is earlier than average (45 days)

2 days - Mccarthy & Stone Limited

45 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 22 days, this is quicker than average (44 days)

22 days - Mccarthy & Stone Limited

44 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 804 days, this is more than average (49 days)

804 days - Mccarthy & Stone Limited

49 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 30 weeks, this is more cash available to meet short term requirements (15 weeks)

30 weeks - Mccarthy & Stone Limited

15 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 42.3%, this is a lower level of debt than the average (56.2%)

42.3% - Mccarthy & Stone Limited

56.2% - Industry AVG

MCCARTHY & STONE LIMITED financials

EXPORTms excel logo

Mccarthy & Stone Limited's latest turnover from October 2023 is £327 million and the company has net assets of £562.6 million. According to their latest financial statements, Mccarthy & Stone Limited has 2,729 employees and maintains cash reserves of £104 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Aug 2018Aug 2017Aug 2016Nov 2015Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Turnover327,000,000434,000,000335,500,000197,300,000725,000,000671,600,000660,900,000635,900,0000485,700,000387,800,000310,800,000257,700,000230,600,000203,300,00099,200,000
Other Income Or Grants0000000000000000
Cost Of Sales325,100,000369,600,000308,600,000212,400,000620,100,000567,000,000530,200,000499,500,0000362,600,000283,800,000244,200,000162,900,000147,300,000128,700,00067,900,000
Gross Profit1,900,00064,400,00026,900,000-15,100,000104,900,000104,600,000130,700,000136,400,0000123,100,000104,000,00066,600,00094,800,00083,300,00074,600,00031,300,000
Admin Expenses30,900,00058,600,00053,300,000133,200,00056,500,00041,100,00034,500,00041,300,000035,300,00033,500,00037,100,00061,900,00048,600,00052,100,00021,100,000
Operating Profit-29,000,0005,800,000-26,400,000-148,300,00048,400,00063,500,00096,200,00095,100,000087,800,00070,500,00029,500,00032,900,00034,700,00022,500,00010,200,000
Interest Payable17,600,00019,000,00013,200,0006,100,0006,000,0005,800,0003,700,0004,900,00008,000,000042,100,00033,900,00032,600,00032,200,00010,700,000
Interest Receivable2,200,000800,0002,100,0001,800,0001,000,000400,000100,0002,700,00001,200,0000800,0002,300,0003,200,0001,000,000100,000
Pre-Tax Profit-44,400,000-12,400,000-37,500,000-152,600,00043,400,00058,100,00092,100,00092,900,000100,00080,900,00057,100,000-11,800,000700,0005,400,000-8,700,000-400,000
Tax-500,0003,800,0007,400,00028,000,000-8,500,000-11,600,000-17,700,000-19,400,0000-16,600,000-12,700,0001,300,000500,000-3,300,000-100,000-200,000
Profit After Tax-44,900,000-8,600,000-30,100,000-124,600,00034,900,00046,500,00074,400,00073,500,000100,00064,300,00044,400,000-10,500,0001,200,0002,100,000-8,800,000-600,000
Dividends Paid000029,300,00029,600,00028,500,0005,400,00000000000
Retained Profit-44,900,000-8,600,000-30,100,000-124,600,0005,600,00016,900,00045,700,00067,700,000100,00064,100,00044,300,000-10,500,0001,200,0002,100,000-8,800,000-600,000
Employee Costs108,000,000105,400,000102,900,00097,900,000116,000,00094,000,00088,400,00079,000,00035,52459,200,00054,100,00046,900,00039,000,00031,300,00030,500,0008,800,000
Number Of Employees2,7292,6062,5492,5342,4322,4022,1451,96811,044942899778655589599
EBITDA*-26,400,0008,000,000-24,000,000-144,200,00052,700,00067,200,00099,700,00098,700,000091,300,00073,800,00034,800,00038,900,00040,300,00028,300,00012,200,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Aug 2018Aug 2017Aug 2016Nov 2015Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Tangible Assets154,700,00085,600,000112,600,000167,600,00073,200,00030,500,00035,100,00036,200,000419,700,00035,300,00032,400,0004,200,0005,400,0006,000,0005,800,0006,800,000
Intangible Assets8,800,0007,400,0003,900,0003,400,00065,900,00067,800,00069,300,00071,300,000073,400,00074,900,00071,700,00076,200,00080,700,00085,300,00091,900,000
Investments & Other79,300,00011,200,00027,900,00075,200,00028,900,000600,000600,000600,000419,700,0001,200,000900,000500,000400,000300,0001,600,0001,800,000
Debtors (Due After 1 year)47,700,00046,700,00055,300,00068,000,00043,000,000032,100,00032,700,000031,500,000027,400,00022,600,00020,200,00019,900,00022,900,000
Total Fixed Assets136,500,00066,000,00091,100,000152,100,000139,100,00098,300,000104,400,000107,500,000419,700,000108,700,000107,300,000103,800,000104,600,000107,200,000112,600,000123,400,000
Stock & work in progress716,300,000760,500,000708,900,000656,600,000724,900,000817,500,000760,400,000685,800,0000585,800,000495,800,000584,300,000514,100,000457,100,000414,100,000380,600,000
Trade Debtors1,800,0002,000,000600,000400,0003,200,00011,900,0002,100,0001,500,00001,000,0008,900,000400,000800,000300,000200,000900,000
Group Debtors00012,500,000000017,500,0000000000
Misc Debtors15,800,00016,800,0008,300,0009,400,0009,700,00010,500,0007,400,0006,000,000100,0009,900,00009,900,0008,500,0008,800,0008,500,00045,400,000
Cash104,000,000164,700,000158,400,000137,800,00036,700,00057,000,00040,700,000119,000,000056,900,000111,100,00096,900,000135,900,000153,200,000148,900,00079,200,000
misc current assets0000000000000000
total current assets838,100,000945,800,000877,100,000823,100,000774,500,000896,900,000810,600,000812,300,00017,600,000653,600,000615,800,000691,500,000659,300,000619,400,000571,700,000506,100,000
total assets974,600,0001,011,800,000968,200,000975,200,000913,600,000995,200,000915,000,000919,800,000437,300,000762,300,000723,100,000795,300,000763,900,000726,600,000684,300,000629,500,000
Bank overdraft0000000000000000
Bank loan0000000000000000
Trade Creditors 19,800,00018,500,00013,100,00013,500,00023,700,00025,900,00022,700,00026,800,000023,000,00011,100,00012,700,0009,700,0007,400,000110,900,00032,900,000
Group/Directors Accounts0000000000000000
other short term finances00200,000,000000011,300,000000000100,000400,000
hp & lease commitments1,700,0001,200,0001,400,0001,400,000000000000000
other current liabilities153,600,000143,400,000118,300,000101,800,000108,700,000152,400,000136,800,000129,600,0002,200,00097,300,00074,800,000192,700,000184,400,000159,700,00014,700,00012,700,000
total current liabilities175,100,000163,100,000332,800,000116,700,000132,400,000178,300,000159,500,000167,700,0002,200,000120,300,00085,900,000205,400,000194,100,000167,100,000125,700,00046,000,000
loans457,400,000454,000,0006,200,000406,800,00019,200,000102,800,00016,000,00052,500,0000198,400,000320,000,000158,500,000495,400,000486,800,000493,700,000513,600,000
hp & lease commitments4,200,0002,500,0003,100,0004,800,000000000000000
Accruals and Deferred Income0000000000000000
other liabilities3,200,0003,200,0008,000,0002,900,000000000000000
provisions10,000,00022,800,00019,400,00012,600,0005,200,0004,200,0003,600,0003,000,0000600,000000000
total long term liabilities236,900,000241,600,00020,800,000212,600,00012,200,00053,500,0009,800,00054,000,000099,500,000160,000,000158,500,000495,400,000486,800,000493,700,000513,600,000
total liabilities412,000,000404,700,000353,600,000329,300,000144,600,000231,800,000169,300,000221,700,0002,200,000219,800,000245,900,000363,900,000689,500,000653,900,000619,400,000559,600,000
net assets562,600,000607,100,000614,600,000645,900,000769,000,000762,100,000744,700,000697,300,000435,100,000541,800,000476,800,000431,400,00074,400,00072,700,00064,900,00069,900,000
total shareholders funds562,600,000607,100,000614,600,000645,900,000769,000,000762,100,000744,700,000697,300,000435,100,000541,800,000476,800,000431,400,00074,400,00072,700,00064,900,00069,900,000
Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Aug 2018Aug 2017Aug 2016Nov 2015Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Operating Activities
Operating Profit-29,000,0005,800,000-26,400,000-148,300,00048,400,00063,500,00096,200,00095,100,000087,800,00070,500,00029,500,00032,900,00034,700,00022,500,00010,200,000
Depreciation400,000300,0001,700,0002,300,0001,100,0001,100,0001,100,0001,100,00001,000,0001,200,000800,0001,500,0001,000,0001,300,000400,000
Amortisation2,200,0001,900,000700,0001,800,0003,200,0002,600,0002,400,0002,500,00002,500,0002,100,0004,500,0004,500,0004,600,0004,500,0001,600,000
Tax-500,0003,800,0007,400,00028,000,000-8,500,000-11,600,000-17,700,000-19,400,0000-16,600,000-12,700,0001,300,000500,000-3,300,000-100,000-200,000
Stock-44,200,00051,600,00052,300,000-68,300,000-92,600,00057,100,00074,600,000685,800,000-495,800,00090,000,000-88,500,00070,200,00057,000,00043,000,00033,500,000380,600,000
Debtors-200,0001,300,000-26,100,00034,400,00033,500,000-19,200,0001,400,00022,600,0008,700,00033,500,000-28,800,0005,800,0002,600,000700,000-40,600,00069,200,000
Creditors1,300,0005,400,000-400,000-10,200,000-2,200,0003,200,000-4,100,00026,800,000-11,100,00011,900,000-1,600,0003,000,0002,300,000-103,500,00078,000,00032,900,000
Accruals and Deferred Income10,200,00025,100,00016,500,000-6,900,000-43,700,00015,600,0007,200,000127,400,000-72,600,00022,500,000-117,900,0008,300,00024,700,000145,000,0002,000,00012,700,000
Deferred Taxes & Provisions-12,800,0003,400,0006,800,0007,400,0001,000,000600,000600,0003,000,0000600,000000000
Cash flow from operations16,200,000-7,200,000-19,900,000-92,000,00058,400,00037,100,0009,700,000-471,900,000403,400,000-13,800,00058,900,000-28,600,0006,800,00034,800,000115,300,000-392,200,000
Investing Activities
capital expenditure-73,100,00021,300,00052,100,000-36,000,000-45,100,0002,400,000-400,000308,600,000-312,400,000-4,900,000-34,700,000500,000-800,000200,000-100,0000
Change in Investments68,100,000-16,700,000-47,300,00046,300,00028,300,00000-419,100,000418,800,000300,000400,000100,000100,000-1,300,000-200,0001,800,000
cash flow from investments-141,200,00038,000,00099,400,000-82,300,000-73,400,0002,400,000-400,000727,700,000-731,200,000-5,200,000-35,100,000400,000-900,0001,500,000100,000-1,800,000
Financing Activities
Bank loans0000000000000000
Group/Directors Accounts0000000000000000
Other Short Term Loans 0-200,000,000200,000,000000-11,300,00011,300,00000000-100,000-300,000400,000
Long term loans3,400,000447,800,000-400,600,000387,600,000-83,600,00086,800,000-36,500,00052,500,000-320,000,000-121,600,000161,500,000-336,900,0008,600,000-6,900,000-19,900,000513,600,000
Hire Purchase and Lease Commitments2,200,000-800,000-1,700,0006,200,000000000000000
other long term liabilities0-4,800,0005,100,0002,900,000000000000000
share issue400,0001,100,000-1,200,0001,500,0001,300,000500,0001,700,000194,500,000-41,800,000900,0001,100,000367,500,000500,0005,700,0003,800,00070,500,000
interest-15,400,000-18,200,000-11,100,000-4,300,000-5,000,000-5,400,000-3,600,000-2,200,0000-6,800,0000-41,300,000-31,600,000-29,400,000-31,200,000-10,600,000
cash flow from financing-9,400,000225,100,000-209,500,000393,900,000-87,300,00081,900,000-49,700,000256,100,000-361,800,000-127,500,000162,600,000-10,700,000-22,500,000-30,700,000-47,600,000573,900,000
cash and cash equivalents
cash-60,700,0006,300,00020,600,000101,100,000-20,300,00016,300,000-78,300,000119,000,000-111,100,000-54,200,00014,200,000-39,000,000-17,300,0004,300,00069,700,00079,200,000
overdraft0000000000000000
change in cash-60,700,0006,300,00020,600,000101,100,000-20,300,00016,300,000-78,300,000119,000,000-111,100,000-54,200,00014,200,000-39,000,000-17,300,0004,300,00069,700,00079,200,000

mccarthy & stone 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 mccarthy & stone limited. Get real-time insights into mccarthy & stone 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

Mccarthy & Stone Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for mccarthy & stone limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in BH8 area or any other competitors across 12 key performance metrics.

mccarthy & stone limited Ownership

MCCARTHY & STONE LIMITED group structure

Mccarthy & Stone Limited has 1 subsidiary company.

Ultimate parent company

MASTIFF BIDCO LIMITED

#0129551

1 parent

MCCARTHY & STONE LIMITED

06622199

1 subsidiary

MCCARTHY & STONE LIMITED Shareholders

mastiff bidco limited 100%

mccarthy & stone limited directors

Mccarthy & Stone Limited currently has 2 directors. The longest serving directors include Mr John Tonkiss (Nov 2015) and Mrs Joanne Bennett (May 2024).

officercountryagestartendrole
Mr John TonkissEngland56 years Nov 2015- Director
Mrs Joanne BennettJersey47 years May 2024- Director

P&L

October 2023

turnover

327m

-25%

operating profit

-29m

-600%

gross margin

0.6%

-96.08%

turnover

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

Balance Sheet

October 2023

net assets

562.6m

-0.07%

total assets

974.6m

-0.04%

cash

104m

-0.37%

net assets

Total assets minus all liabilities

mccarthy & stone limited company details

company number

06622199

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

June 2008

age

16

incorporated

UK

accounts

Group

ultimate parent company

MASTIFF BIDCO LIMITED

previous names

mccarthy & stone limited (November 2015)

hackremco (n0.2579) limited (April 2009)

last accounts submitted

October 2023

address

fourth floor, 100 holdenhurst road, bournemouth, dorset, BH8 8AQ

accountant

-

auditor

ERNST & YOUNG LLP

mccarthy & stone 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 found 4 charges/mortgages relating to mccarthy & stone limited. Currently there are 1 open charges and 3 have been satisfied in the past.

charges

mccarthy & stone limited Companies House Filings - See Documents

datedescriptionview/download