Pomanda estimates the enterprise value of STUNT RIGGING SERVICES LIMITED at £440.2k based on a Turnover of £866.2k and 0.51x industry multiple (adjusted for size and gross margin).
stunt rigging services limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of STUNT RIGGING SERVICES LIMITED at £0 based on an EBITDA of £-38k and a 3.35x industry multiple (adjusted for size and gross margin).
stunt rigging services limitedEstimated Valuation
£374
Pomanda estimates the enterprise value of STUNT RIGGING SERVICES LIMITED at £374 based on Net Assets of £191 and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Stunt Rigging Services LimitedOverview
Stunt Rigging Services Limited is a live company located in windsor, SL4 6QA with a Companies House number of 07010936. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in September 2009, it's largest shareholder is
kevin welch
with a 100% stake. Stunt Rigging Services Limited is a established,
small sized company, Pomanda has estimated its turnover at
£866.2k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Stunt Rigging Services Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
3 Regular
5 Weak
Size
annual sales of £866.2k, make it in line with the average company (£922k)
£866.2k - Stunt Rigging Services Limited
£922k - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (6.5%)
7% - Stunt Rigging Services Limited
6.5% - Industry AVG
Production
with a gross margin of 20.5%, this company has a higher cost of product (41.5%)
20.5% - Stunt Rigging Services Limited
41.5% - Industry AVG
Profitability
an operating margin of -4.4% make it less profitable than the average company (6.5%)
-4.4% - Stunt Rigging Services Limited
6.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (14)
2 - Stunt Rigging Services Limited
14 - Industry AVG
Pay Structure
on an average salary of £30.9k, the company has an equivalent pay structure (£30.9k)
£30.9k - Stunt Rigging Services Limited
£30.9k - Industry AVG
Efficiency
resulting in sales per employee of £433.1k, this is more efficient (£89k)
£433.1k - Stunt Rigging Services Limited
£89k - Industry AVG
Debtor Days
it gets paid by customers after 125 days, this is later than average (30 days)
125 days - Stunt Rigging Services Limited
30 days - Industry AVG
Creditor Days
its suppliers are paid after 165 days, this is slower than average (39 days)
165 days - Stunt Rigging Services Limited
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Stunt Rigging Services Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Stunt Rigging Services Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.9%, this is a higher level of debt than the average (45.2%)
99.9% - Stunt Rigging Services Limited
45.2% - Industry AVG
STUNT RIGGING SERVICES LIMITED financials
EXPORT
Stunt Rigging Services Limited's latest turnover from September 2023 is estimated at £866.2 thousand and the company has net assets of £191. According to their latest financial statements, Stunt Rigging Services Limited has 2 employees 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 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Turnover
866,179
791,819
787,110
707,150
65,687
150,907
70,467
129,914
167,361
326,920
47,510
Other Income Or Grants
Cost Of Sales
688,288
644,076
649,573
578,419
51,861
118,712
56,194
101,382
131,203
254,624
36,448
Gross Profit
177,891
147,743
137,537
128,730
13,825
32,195
14,273
28,531
36,158
72,295
11,061
Admin Expenses
215,880
101,390
127,459
136,259
30,143
12,423
47,878
52,066
30,058
42,184
-40,742
Operating Profit
-37,989
46,353
10,078
-7,529
-16,318
19,772
-33,605
-23,535
6,100
30,111
51,803
Interest Payable
Interest Receivable
103
157
41
25
29
41
15
Pre-Tax Profit
-37,989
46,353
10,078
-7,529
-16,215
19,929
-33,564
-23,510
6,129
30,151
51,818
Tax
-8,807
-1,915
-3,986
-1,471
-7,839
-14,509
Profit After Tax
-37,989
37,546
8,163
-7,529
-16,215
15,943
-33,564
-23,510
4,658
22,312
37,309
Dividends Paid
Retained Profit
-37,989
37,546
8,163
-7,529
-16,215
15,943
-33,564
-23,510
4,658
22,312
37,309
Employee Costs
61,842
58,261
141,021
134,020
26,695
26,481
26,130
26,013
51,687
51,205
24,688
Number Of Employees
2
2
5
5
1
1
1
1
2
2
1
EBITDA*
-37,989
46,353
10,078
-7,529
-11,303
24,787
19,743
29,314
58,949
82,960
84,012
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Tangible Assets
14,882
17,153
5,634
14,544
19,559
22,634
73,487
126,336
179,185
128,834
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
14,882
17,153
5,634
14,544
19,559
22,634
73,487
126,336
179,185
128,834
Stock & work in progress
Trade Debtors
298,162
303,244
198,562
157,720
6,085
Group Debtors
Misc Debtors
Cash
27,108
55,430
7,428
8,861
1,309
10,297
6,014
misc current assets
total current assets
298,162
303,244
198,562
157,720
33,193
55,430
7,428
8,861
1,309
10,297
6,014
total assets
313,044
320,397
204,196
157,720
47,737
74,989
30,062
82,348
127,645
189,482
134,848
Bank overdraft
Bank loan
Trade Creditors
312,853
282,217
203,562
165,249
40,704
51,741
22,757
41,479
63,266
129,761
19,512
Group/Directors Accounts
77,927
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
312,853
282,217
203,562
165,249
40,704
51,741
22,757
41,479
63,266
129,761
97,439
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
312,853
282,217
203,562
165,249
40,704
51,741
22,757
41,479
63,266
129,761
97,439
net assets
191
38,180
634
-7,529
7,033
23,248
7,305
40,869
64,379
59,721
37,409
total shareholders funds
191
38,180
634
-7,529
7,033
23,248
7,305
40,869
64,379
59,721
37,409
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Operating Activities
Operating Profit
-37,989
46,353
10,078
-7,529
-16,318
19,772
-33,605
-23,535
6,100
30,111
51,803
Depreciation
5,015
5,015
53,348
52,849
52,849
52,849
32,209
Amortisation
Tax
-8,807
-1,915
-3,986
-1,471
-7,839
-14,509
Stock
Debtors
-5,082
104,682
40,842
157,720
6,085
Creditors
30,636
78,655
38,313
165,249
-11,037
28,984
-18,722
-21,787
-66,495
110,249
19,512
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-2,271
11,519
5,634
-28,425
49,785
1,021
7,527
-9,017
185,370
89,015
Investing Activities
capital expenditure
2,271
-11,519
-5,634
-1,940
-2,495
-103,200
-161,043
Change in Investments
cash flow from investments
2,271
-11,519
-5,634
-1,940
-2,495
-103,200
-161,043
Financing Activities
Bank loans
Group/Directors Accounts
-77,927
77,927
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
103
157
41
25
29
41
15
cash flow from financing
103
157
41
25
29
-77,886
78,042
cash and cash equivalents
cash
-28,322
48,002
-1,433
7,552
-8,988
4,283
6,014
overdraft
change in cash
-28,322
48,002
-1,433
7,552
-8,988
4,283
6,014
stunt rigging services 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 stunt rigging services limited. Get real-time insights into stunt rigging services limited's credit score, group structure and payment trends.
Perform a competitor analysis for stunt rigging services limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in SL4 area or any other competitors across 12 key performance metrics.
stunt rigging services limited Ownership
STUNT RIGGING SERVICES LIMITED group structure
Stunt Rigging Services Limited has no subsidiary companies.
Ultimate parent company
STUNT RIGGING SERVICES LIMITED
07010936
STUNT RIGGING SERVICES LIMITED Shareholders
The sole shareholder of Stunt Rigging Services Limited is Kevin Welch.
kevin welch
100%
stunt rigging services limited directors
Stunt Rigging Services Limited currently has 1 director, Mr Kevin Welch serving since Feb 2011.
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 stunt rigging services limited.
stunt rigging services 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 STUNT RIGGING SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
stunt rigging services limitedCompanies House Filings - See Documents
