Pomanda estimates the enterprise value of CORSTORPHINE + WRIGHT (LEEDS) LIMITED at £543.7k based on a Turnover of £1m and 0.53x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of CORSTORPHINE + WRIGHT (LEEDS) LIMITED at £1.5m based on an EBITDA of £333.8k and a 4.39x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of CORSTORPHINE + WRIGHT (LEEDS) LIMITED at £1.4m based on Net Assets of £472.7k and 2.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Corstorphine + Wright (leeds) LimitedOverview
Corstorphine + Wright (leeds) Limited is a live company located in leicester, LE19 4SA with a Companies House number of 06729809. It operates in the architectural activities sector, SIC Code 71111. Founded in October 2008, it's largest shareholder is
corstorphine +. wright (leeds) holdings limited
with a 100% stake. Corstorphine + Wright (leeds) Limited is a established,
small sized company, Pomanda has estimated its turnover at
£1m with
healthy
growth in recent years.
Corstorphine + Wright (leeds) Limited Health Check
Pomanda's financial health check has awarded Corstorphine + Wright (Leeds) Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
4 Strong
5 Regular
3 Weak
Size
annual sales of £1m, make it in line with the average company (£1.1m)
£1m - Corstorphine + Wright (leeds) Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (2.7%)
11% - Corstorphine + Wright (leeds) Limited
2.7% - Industry AVG
Production
with a gross margin of 47.4%, this company has a comparable cost of product (47.4%)
47.4% - Corstorphine + Wright (leeds) Limited
47.4% - Industry AVG
Profitability
an operating margin of 28.1% make it more profitable than the average company (5.6%)
28.1% - Corstorphine + Wright (leeds) Limited
5.6% - Industry AVG
Employees
with 20 employees, this is below the industry average (26)
20 - Corstorphine + Wright (leeds) Limited
26 - Industry AVG
Pay Structure
on an average salary of £46.9k, the company has an equivalent pay structure (£46.9k)
£46.9k - Corstorphine + Wright (leeds) Limited
£46.9k - Industry AVG
Efficiency
resulting in sales per employee of £51.4k, this is less efficient (£77.9k)
£51.4k - Corstorphine + Wright (leeds) Limited
£77.9k - Industry AVG
Debtor Days
it gets paid by customers after 87 days, this is near the average (84 days)
87 days - Corstorphine + Wright (leeds) Limited
84 days - Industry AVG
Creditor Days
its suppliers are paid after 5 days, this is quicker than average (28 days)
5 days - Corstorphine + Wright (leeds) Limited
28 days - Industry AVG
Stock Days
it holds stock equivalent to 14 days, this is less than average (23 days)
14 days - Corstorphine + Wright (leeds) Limited
23 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 30 weeks, this is average cash available to meet short term requirements (25 weeks)
30 weeks - Corstorphine + Wright (leeds) Limited
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 45.3%, this is a lower level of debt than the average (57.2%)
45.3% - Corstorphine + Wright (leeds) Limited
57.2% - Industry AVG
CORSTORPHINE + WRIGHT (LEEDS) LIMITED financials
EXPORT
Corstorphine + Wright (Leeds) Limited's latest turnover from December 2019 is estimated at £1 million and the company has net assets of £472.7 thousand. According to their latest financial statements, Corstorphine + Wright (Leeds) Limited has 20 employees and maintains cash reserves of £220.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
1,028,521
2,714,950
846,623
756,858
1,521,246
2,322,578
2,081,064
1,614,031
1,049,469
569,806
Other Income Or Grants
Cost Of Sales
540,551
1,422,418
421,617
357,902
698,555
1,086,816
881,956
729,777
441,320
220,056
Gross Profit
487,970
1,292,532
425,006
398,955
822,691
1,235,763
1,199,108
884,255
608,149
349,749
Admin Expenses
199,098
1,272,489
393,210
587,661
759,560
1,129,387
1,179,592
786,941
555,424
350,397
-177,884
Operating Profit
288,872
20,043
31,796
-188,706
63,131
106,376
19,516
97,314
52,725
-648
177,884
Interest Payable
1,321
1,266
2,908
3,707
2,166
Interest Receivable
923
819
865
380
553
754
685
255
432
496
213
Pre-Tax Profit
288,474
19,596
29,753
-192,033
61,518
107,130
20,201
97,570
53,157
-152
178,097
Tax
-54,810
-3,723
-5,653
-12,303
-22,497
-4,646
-23,417
-13,821
-49,867
Profit After Tax
233,664
15,873
24,100
-192,033
49,214
84,633
15,555
74,153
39,336
-152
128,230
Dividends Paid
Retained Profit
233,664
15,873
24,100
-192,033
49,214
84,633
15,555
74,153
39,336
-152
128,230
Employee Costs
937,100
1,599,004
479,770
469,492
762,930
1,189,102
1,134,956
872,495
571,687
337,319
Number Of Employees
20
34
11
10
17
26
25
20
13
8
EBITDA*
333,786
65,044
76,321
-142,192
110,306
119,830
33,971
109,984
58,718
30,600
180,104
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
90,302
133,623
175,258
219,783
255,194
252,951
31,780
27,338
11,212
12,909
14,893
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
90,302
133,623
175,258
219,783
255,194
252,951
31,780
27,338
11,212
12,909
14,893
Stock & work in progress
22,000
56,000
3,000
3,000
3,000
3,000
3,000
30,250
Trade Debtors
245,483
576,432
253,629
194,573
412,737
477,240
414,342
338,884
221,878
110,675
317,535
Group Debtors
Misc Debtors
286,081
200,383
220,062
213,117
Cash
220,188
26,004
192,505
153,434
150,501
70,592
231,198
42,797
59,342
113,258
85,157
misc current assets
total current assets
773,752
658,436
649,517
571,069
779,355
550,832
648,540
411,931
281,220
223,933
402,692
total assets
864,054
792,059
824,775
790,852
1,034,549
803,783
680,320
439,269
292,432
236,842
417,585
Bank overdraft
37,503
51,979
30,630
Bank loan
39,144
Trade Creditors
7,714
486,172
25,121
38,401
50,458
369,484
416,698
192,134
124,918
108,664
289,255
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
332,523
434,633
359,551
493,877
total current liabilities
379,381
486,172
497,257
449,931
574,965
369,484
416,698
192,134
124,918
108,664
289,255
loans
36,015
hp & lease commitments
Accruals and Deferred Income
other liabilities
34,378
71,882
109,385
59,944
provisions
12,000
32,500
32,500
32,500
32,500
32,500
6,400
5,468
total long term liabilities
12,000
66,878
104,382
141,885
68,515
92,444
6,400
5,468
total liabilities
391,381
553,050
601,639
591,816
643,480
461,928
423,098
197,602
124,918
108,664
289,255
net assets
472,673
239,009
223,136
199,036
391,069
341,855
257,222
241,667
167,514
128,178
128,330
total shareholders funds
472,673
239,009
223,136
199,036
391,069
341,855
257,222
241,667
167,514
128,178
128,330
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
288,872
20,043
31,796
-188,706
63,131
106,376
19,516
97,314
52,725
-648
177,884
Depreciation
44,914
45,001
44,525
46,514
47,175
13,454
14,455
12,670
5,993
5,748
2,220
Amortisation
25,500
Tax
-54,810
-3,723
-5,653
-12,303
-22,497
-4,646
-23,417
-13,821
-49,867
Stock
-34,000
53,000
-27,250
30,250
Debtors
-44,868
122,420
39,377
-211,219
148,614
62,898
75,458
117,006
111,203
-206,860
317,535
Creditors
-478,458
461,051
-13,280
-12,057
-319,026
-47,214
224,564
67,216
16,254
-180,591
289,255
Accruals and Deferred Income
332,523
-434,633
75,082
-134,326
493,877
Deferred Taxes & Provisions
-20,500
26,100
932
5,468
Cash flow from operations
191,409
-87,681
93,093
-77,356
124,240
13,321
206,613
11,995
-50,052
56,869
101,957
Investing Activities
capital expenditure
-1,593
-3,366
-11,103
-49,418
-234,625
-18,897
-28,796
-4,296
-29,264
-17,113
Change in Investments
cash flow from investments
-1,593
-3,366
-11,103
-49,418
-234,625
-18,897
-28,796
-4,296
-29,264
-17,113
Financing Activities
Bank loans
39,144
Group/Directors Accounts
Other Short Term Loans
Long term loans
-36,015
36,015
Hire Purchase and Lease Commitments
other long term liabilities
-34,378
-37,504
-37,503
109,385
-59,944
59,944
share issue
100
interest
-398
-447
-2,043
-3,327
-1,613
754
685
255
432
496
213
cash flow from financing
4,368
-37,951
-39,546
70,043
-25,542
60,698
685
255
432
496
313
cash and cash equivalents
cash
194,184
-166,501
39,071
2,933
79,909
-160,606
188,401
-16,545
-53,916
28,101
85,157
overdraft
-37,503
-14,476
21,349
30,630
change in cash
194,184
-128,998
53,547
-18,416
49,279
-160,606
188,401
-16,545
-53,916
28,101
85,157
corstorphine + wright (leeds) 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 corstorphine + wright (leeds) limited. Get real-time insights into corstorphine + wright (leeds) limited's credit score, group structure and payment trends.
Perform a competitor analysis for corstorphine + wright (leeds) limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in LE19 area or any other competitors across 12 key performance metrics.
corstorphine + wright (leeds) limited Ownership
CORSTORPHINE + WRIGHT (LEEDS) LIMITED group structure
Corstorphine + Wright (Leeds) Limited has no subsidiary companies.
The sole shareholder of Corstorphine + Wright (Leeds) Limited is Corstorphine +. Wright (Leeds) Holdings Limited.
corstorphine +. wright (leeds) holdings limited
100%
corstorphine + wright (leeds) limited directors
Corstorphine + Wright (Leeds) Limited currently has 8 directors.
The longest serving directors include
Mr Jeffrey Downes (Jan 2020) and
Mr Simon Jones (Jan 2020).
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 3 charges/mortgages relating to corstorphine + wright (leeds) limited. Currently there are 0 open charges and 3 have been satisfied in the past.
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 CORSTORPHINE + WRIGHT (LEEDS) LIMITED. This can take several minutes, an email will notify you when this has completed.
corstorphine + wright (leeds) limitedCompanies House Filings - See Documents
