karl watson contracting limitedEstimated Valuation
£55k
Pomanda estimates the enterprise value of KARL WATSON CONTRACTING LIMITED at £55k based on a Turnover of £113.5k and 0.48x industry multiple (adjusted for size and gross margin).
karl watson contracting limitedEstimated Valuation
£2.9k
Pomanda estimates the enterprise value of KARL WATSON CONTRACTING LIMITED at £2.9k based on an EBITDA of £780 and a 3.69x industry multiple (adjusted for size and gross margin).
karl watson contracting limitedEstimated Valuation
£2.9m
Pomanda estimates the enterprise value of KARL WATSON CONTRACTING LIMITED at £2.9m based on Net Assets of £2.1m and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Karl Watson Contracting LimitedOverview
Karl Watson Contracting Limited is a live company located in leicester, LE7 4ZB with a Companies House number of 07210230. It operates in the development of building projects sector, SIC Code 41100. Founded in March 2010, it's largest shareholder is
callingtons construction limited
with a 100% stake. Karl Watson Contracting Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£113.5k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Karl Watson Contracting Limited a 2 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 Rating2out of 5
2 Strong
2 Regular
5 Weak
Size
annual sales of £113.5k, make it smaller than the average company (£2.1m)
£113.5k - Karl Watson Contracting Limited
£2.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 61%, show it is growing at a faster rate (2.9%)
61% - Karl Watson Contracting Limited
2.9% - Industry AVG
Production
with a gross margin of 26.5%, this company has a comparable cost of product (26.5%)
26.5% - Karl Watson Contracting Limited
26.5% - Industry AVG
Profitability
an operating margin of 0.7% make it less profitable than the average company (7.5%)
0.7% - Karl Watson Contracting Limited
7.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - Karl Watson Contracting Limited
6 - Industry AVG
Pay Structure
on an average salary of £46.6k, the company has an equivalent pay structure (£46.6k)
£46.6k - Karl Watson Contracting Limited
£46.6k - Industry AVG
Efficiency
resulting in sales per employee of £113.5k, this is less efficient (£275.3k)
£113.5k - Karl Watson Contracting Limited
£275.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Karl Watson Contracting Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (30 days)
0 days - Karl Watson Contracting Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Karl Watson Contracting Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Karl Watson Contracting Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 12%, this is a lower level of debt than the average (72.5%)
12% - Karl Watson Contracting Limited
72.5% - Industry AVG
KARL WATSON CONTRACTING LIMITED financials
EXPORT
Karl Watson Contracting Limited's latest turnover from May 2023 is estimated at £113.5 thousand and the company has net assets of £2.1 million. According to their latest financial statements, Karl Watson Contracting Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2023
May 2022
May 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Turnover
113,501
88,622
77,582
27,326
9,454,587
1,181,738
12,442,126
12,257,576
13,380,612
9,371,482
12,144,695
4,191,623
4,624,701
Other Income Or Grants
Cost Of Sales
83,413
66,151
59,051
855
6,786,730
832,432
8,614,334
8,529,591
9,398,659
6,572,684
8,517,676
2,950,851
3,284,326
Gross Profit
30,088
22,471
18,531
26,471
2,667,857
349,306
3,827,792
3,727,985
3,981,952
2,798,798
3,627,019
1,240,772
1,340,375
Admin Expenses
29,308
301,825
44,503
153,317
2,666,101
66,717
2,307,517
2,817,059
3,898,750
2,859,705
3,442,775
1,102,358
1,201,766
Operating Profit
780
-279,354
-25,972
-126,846
1,756
282,589
1,520,275
910,926
83,202
-60,907
184,244
138,414
138,609
Interest Payable
8
3,344
3,344
Interest Receivable
14
3
1,233
4,014
2,277
1,784
542
42
248
248
Pre-Tax Profit
780
-279,340
-25,969
-126,854
2,989
286,602
1,522,553
912,710
83,744
-60,865
180,900
135,318
138,857
Tax
-195
-17,976
-568
-54,454
-304,510
-182,542
-17,586
-43,416
-35,183
-38,880
Profit After Tax
585
-279,340
-25,969
-144,830
2,421
232,148
1,218,042
730,168
66,158
-60,865
137,484
100,135
99,977
Dividends Paid
Retained Profit
585
-279,340
-25,969
-144,830
2,421
232,148
1,218,042
730,168
66,158
-60,865
137,484
100,135
99,977
Employee Costs
46,579
44,214
43,150
43,421
1,530,201
210,838
2,026,836
1,761,062
1,757,941
1,247,266
1,641,603
628,688
748,115
Number Of Employees
1
1
1
1
36
5
49
44
46
34
46
18
22
EBITDA*
780
-279,354
-25,972
-26,846
68,002
362,585
1,596,188
972,087
113,911
-27,487
214,187
166,916
164,342
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2023
May 2022
May 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Tangible Assets
123,743
164,989
152,441
145,978
53,831
62,765
41,120
36,797
39,699
Intangible Assets
100,000
125,000
150,000
175,000
187,500
200,000
212,500
225,000
237,500
Investments & Other
518,500
944,208
Debtors (Due After 1 year)
Total Fixed Assets
742,243
1,234,197
302,441
320,978
241,331
262,765
253,620
261,797
277,199
Stock & work in progress
1,250,000
698,940
1,296,000
1,777,015
189,184
133,681
70,000
Trade Debtors
2,956
2,956
4,118
1,469,669
46,969
1,549,613
1,263,515
973,535
391,204
1,359,530
467,121
448,786
Group Debtors
2,069,233
2,068,076
2,066,104
2,075,696
Misc Debtors
290,740
290,430
290,125
319,194
308,031
655,526
215,255
Cash
2,735
3,422
31,702
297,100
1,308,363
513,354
200,052
16,744
99,048
misc current assets
27,776
14,380
total current assets
2,359,973
2,361,462
2,361,920
2,402,430
1,809,402
1,621,845
3,527,882
2,691,064
2,469,587
2,184,963
1,548,714
600,802
617,834
total assets
2,359,973
2,361,462
2,361,920
2,402,430
2,551,645
2,856,042
3,830,323
3,012,042
2,710,918
2,447,728
1,802,334
862,599
895,033
Bank overdraft
102,904
Bank loan
Trade Creditors
149
1,949
240
6,738
205,529
657,385
1,529,053
2,367,929
2,170,897
1,464,638
559,483
772,332
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
283,610
283,884
6,711
21,492
19,139
127,166
881,739
409,832
total current liabilities
283,759
285,833
6,951
21,492
25,877
332,695
1,539,124
1,938,885
2,367,929
2,170,897
1,464,638
662,387
772,332
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
22,624
provisions
total long term liabilities
22,624
total liabilities
283,759
285,833
6,951
21,492
25,877
332,695
1,539,124
1,938,885
2,367,929
2,170,897
1,464,638
662,387
794,956
net assets
2,076,214
2,075,629
2,354,969
2,380,938
2,525,768
2,523,347
2,291,199
1,073,157
342,989
276,831
337,696
200,212
100,077
total shareholders funds
2,076,214
2,075,629
2,354,969
2,380,938
2,525,768
2,523,347
2,291,199
1,073,157
342,989
276,831
337,696
200,212
100,077
May 2023
May 2022
May 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Operating Activities
Operating Profit
780
-279,354
-25,972
-126,846
1,756
282,589
1,520,275
910,926
83,202
-60,907
184,244
138,414
138,609
Depreciation
41,246
54,996
50,913
48,661
18,209
20,920
17,443
16,002
13,233
Amortisation
100,000
25,000
25,000
25,000
12,500
12,500
12,500
12,500
12,500
12,500
Tax
-195
-17,976
-568
-54,454
-304,510
-182,542
-17,586
-43,416
-35,183
-38,880
Stock
-1,250,000
1,250,000
-698,940
-597,060
-481,015
1,587,831
55,503
63,681
70,000
Debtors
-1,489
2,277
-39,823
621,308
1,730,731
-2,158,170
726,369
505,235
582,331
-968,326
892,409
18,335
448,786
Creditors
-1,800
1,709
240
-6,738
-198,791
-451,856
-871,668
-838,876
197,032
706,259
905,155
-212,849
772,332
Accruals and Deferred Income
-274
277,173
-14,781
2,353
-108,027
-754,573
471,907
409,832
Deferred Taxes & Provisions
Cash flow from operations
-2,749
-690
-670,515
-720,115
9,872
864,488
452,326
192,041
59,267
128,014
-163,132
379,008
Investing Activities
capital expenditure
123,743
-67,544
-57,376
-140,808
-9,275
-42,565
-21,766
-13,100
-302,932
Change in Investments
-518,500
-425,708
944,208
cash flow from investments
642,243
425,708
-1,011,752
-57,376
-140,808
-9,275
-42,565
-21,766
-13,100
-302,932
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-22,624
22,624
share issue
100
interest
14
3
-8
1,233
4,014
2,277
1,784
542
42
-3,344
-3,096
248
cash flow from financing
14
3
-8
1,233
4,014
2,277
1,784
542
42
-3,344
-25,720
22,972
cash and cash equivalents
cash
-2,735
-687
-28,280
-265,398
-1,011,263
795,009
313,302
183,308
16,744
-99,048
99,048
overdraft
-102,904
102,904
change in cash
-2,735
-687
-28,280
-265,398
-1,011,263
795,009
313,302
183,308
16,744
102,904
-201,952
99,048
karl watson contracting 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 karl watson contracting limited. Get real-time insights into karl watson contracting limited's credit score, group structure and payment trends.
Karl Watson Contracting Limited Competitor Analysis
Perform a competitor analysis for karl watson contracting limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in LE7 area or any other competitors across 12 key performance metrics.
karl watson contracting limited Ownership
KARL WATSON CONTRACTING LIMITED group structure
Karl Watson Contracting Limited has no subsidiary companies.
1 brook park gaddesby lane, rearsby, leicester, LE7 4ZB
Bank
-
Legal Advisor
-
karl watson contracting 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 karl watson contracting limited.
karl watson contracting 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 KARL WATSON CONTRACTING LIMITED. This can take several minutes, an email will notify you when this has completed.
karl watson contracting limitedCompanies House Filings - See Documents
