Pomanda estimates the enterprise value of CROWTON LTD at £630.7k based on a Turnover of £270.9k and 2.33x industry multiple (adjusted for size and gross margin).
crowton ltdEstimated Valuation
£29.6k
Pomanda estimates the enterprise value of CROWTON LTD at £29.6k based on an EBITDA of £6.5k and a 4.53x industry multiple (adjusted for size and gross margin).
crowton ltdEstimated Valuation
£583.6k
Pomanda estimates the enterprise value of CROWTON LTD at £583.6k based on Net Assets of £346.8k and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crowton LtdOverview
Crowton Ltd is a live company located in leamington spa, CV32 4LY with a Companies House number of 07967615. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in February 2012, it's largest shareholder is
paul federick crowton
with a 50% stake. Crowton Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£270.9k with
high
growth in recent years.
Pomanda's financial health check has awarded Crowton Ltd a 3.5 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 Rating3.5out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £270.9k, make it smaller than the average company (£978.6k)
£270.9k - Crowton Ltd
£978.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 23%, show it is growing at a faster rate (5.8%)
23% - Crowton Ltd
5.8% - Industry AVG
Production
with a gross margin of 31.5%, this company has a higher cost of product (72.5%)
31.5% - Crowton Ltd
72.5% - Industry AVG
Profitability
an operating margin of 2.4% make it less profitable than the average company (28.7%)
2.4% - Crowton Ltd
28.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Crowton Ltd
4 - Industry AVG
Pay Structure
on an average salary of £33.7k, the company has an equivalent pay structure (£33.7k)
£33.7k - Crowton Ltd
£33.7k - Industry AVG
Efficiency
resulting in sales per employee of £270.9k, this is more efficient (£197.4k)
£270.9k - Crowton Ltd
£197.4k - Industry AVG
Debtor Days
it gets paid by customers after 56 days, this is later than average (31 days)
56 days - Crowton Ltd
31 days - Industry AVG
Creditor Days
its suppliers are paid after 1073 days, this is slower than average (36 days)
1073 days - Crowton Ltd
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crowton Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Crowton Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 61.2%, this is a lower level of debt than the average (69.3%)
61.2% - Crowton Ltd
69.3% - Industry AVG
CROWTON LTD financials
EXPORT
Crowton Ltd's latest turnover from August 2024 is estimated at £270.9 thousand and the company has net assets of £346.8 thousand. According to their latest financial statements, Crowton Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2024
Aug 2023
Aug 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Turnover
270,942
226,453
245,186
145,599
181,167
190,035
149,470
55,662
259,980
251,914
190,580
Other Income Or Grants
Cost Of Sales
185,620
157,414
173,435
95,818
121,091
128,095
99,213
35,709
183,136
177,029
135,396
Gross Profit
85,322
69,039
71,751
49,781
60,076
61,940
50,257
19,953
76,844
74,885
55,183
Admin Expenses
78,786
55,512
34,609
50
21,236
15,956
11,532
-30,199
-44,537
36,116
36,500
24,131
Operating Profit
6,536
13,527
37,142
49,731
38,840
45,984
38,725
50,152
44,537
40,728
38,385
31,052
Interest Payable
Interest Receivable
44
36
56
53
50
26
Pre-Tax Profit
6,536
13,527
37,142
49,731
38,840
45,984
38,769
50,188
44,594
40,781
38,435
31,078
Tax
-1,634
-3,382
-7,057
-9,449
-7,380
-8,737
-7,366
-10,037
-8,919
-8,564
-8,840
-7,459
Profit After Tax
4,902
10,145
30,085
40,282
31,460
37,247
31,403
40,150
35,675
32,217
29,595
23,619
Dividends Paid
Retained Profit
4,902
10,145
30,085
40,282
31,460
37,247
31,403
40,150
35,675
32,217
29,595
23,619
Employee Costs
33,667
31,195
30,131
26,916
27,414
27,144
26,295
25,590
26,060
24,787
23,980
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
6,536
13,527
37,142
49,731
38,840
45,984
38,725
50,152
44,537
40,728
38,385
31,052
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2024
Aug 2023
Aug 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Tangible Assets
850,426
850,426
850,426
850,426
850,426
850,426
850,426
850,426
850,426
850,426
850,426
678,113
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
850,426
850,426
850,426
850,426
850,426
850,426
850,426
850,426
850,426
850,426
850,426
678,113
Stock & work in progress
Trade Debtors
41,815
36,057
41,951
13,203
11,291
13,400
7,030
423
423
315
Group Debtors
Misc Debtors
420
419
419
419
442
483
491
Cash
17,680
10,846
11,750
9,573
10,371
misc current assets
477
455
total current assets
42,235
36,476
42,370
13,622
11,733
13,877
7,485
18,163
11,337
12,173
9,996
10,686
total assets
892,661
886,902
892,796
864,048
862,159
864,303
857,911
868,589
861,763
862,599
860,422
688,799
Bank overdraft
Bank loan
Trade Creditors
545,881
545,024
561,063
562,400
600,793
634,397
665,252
777,166
807,206
665,178
Group/Directors Accounts
692,420
730,626
other short term finances
hp & lease commitments
other current liabilities
14,911
10,029
total current liabilities
545,881
545,024
561,063
562,400
600,793
634,397
665,252
707,331
740,655
777,166
807,206
665,178
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
545,881
545,024
561,063
562,400
600,793
634,397
665,252
707,331
740,655
777,166
807,206
665,178
net assets
346,780
341,878
331,733
301,648
261,366
229,906
192,659
161,258
121,108
85,433
53,216
23,621
total shareholders funds
346,780
341,878
331,733
301,648
261,366
229,906
192,659
161,258
121,108
85,433
53,216
23,621
Aug 2024
Aug 2023
Aug 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Operating Activities
Operating Profit
6,536
13,527
37,142
49,731
38,840
45,984
38,725
50,152
44,537
40,728
38,385
31,052
Depreciation
Amortisation
Tax
-1,634
-3,382
-7,057
-9,449
-7,380
-8,737
-7,366
-10,037
-8,919
-8,564
-8,840
-7,459
Stock
Debtors
5,759
-5,894
28,748
1,889
-1,667
6,370
6,547
-8
68
108
315
Creditors
857
-16,039
-1,337
-38,393
-33,604
-30,855
665,252
-777,166
-30,040
142,028
665,178
Accruals and Deferred Income
-14,911
4,882
10,029
Deferred Taxes & Provisions
Cash flow from operations
-477
22
675,153
45,005
-731,587
2,124
171,465
688,456
Investing Activities
capital expenditure
-172,313
-678,113
Change in Investments
cash flow from investments
-172,313
-678,113
Financing Activities
Bank loans
Group/Directors Accounts
-692,420
-38,206
730,626
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-2
2
interest
44
36
56
53
50
26
cash flow from financing
-692,378
-38,170
730,682
53
50
28
cash and cash equivalents
cash
-17,680
6,834
-904
2,177
-798
10,371
overdraft
change in cash
-17,680
6,834
-904
2,177
-798
10,371
crowton ltd 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 crowton ltd. Get real-time insights into crowton ltd's credit score, group structure and payment trends.
Perform a competitor analysis for crowton ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in CV32 area or any other competitors across 12 key performance metrics.
crowton ltd Ownership
CROWTON LTD group structure
Crowton Ltd has no subsidiary companies.
Ultimate parent company
CROWTON LTD
07967615
CROWTON LTD Shareholders
The largest shareholders in Crowton Ltd include Paul Federick Crowton and Joseph Crowton.
paul federick crowton
50%
joseph crowton
50%
crowton ltd directors
Crowton Ltd currently has 1 director, Mr Paul Crowton serving since Feb 2012.
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
February 2012
age
13
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
August 2024
previous names
N/A
accountant
TC GROUP BUSINESS ADVISORS
auditor
-
address
nelson house 2 hamilton terrace, leamington spa, CV32 4LY
Bank
SANTANDER UK PLC
Legal Advisor
-
crowton ltd 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 crowton ltd.
crowton ltd 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 CROWTON LTD. This can take several minutes, an email will notify you when this has completed.
crowton ltdCompanies House Filings - See Documents
