Pomanda estimates the enterprise value of CROWDING BRICKS LTD at £122.2k based on a Turnover of £237.5k and 0.51x industry multiple (adjusted for size and gross margin).
crowding bricks ltdEstimated Valuation
£282.3k
Pomanda estimates the enterprise value of CROWDING BRICKS LTD at £282.3k based on an EBITDA of £72.3k and a 3.91x industry multiple (adjusted for size and gross margin).
crowding bricks ltdEstimated Valuation
£62.3k
Pomanda estimates the enterprise value of CROWDING BRICKS LTD at £62.3k based on Net Assets of £35.1k and 1.77x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crowding Bricks LtdOverview
Crowding Bricks Ltd is a live company located in east sussex, BN3 2DL with a Companies House number of 09380583. It operates in the development of building projects sector, SIC Code 41100. Founded in January 2015, it's largest shareholder is
christopher james scorer
with a 50% stake. Crowding Bricks Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£237.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded Crowding Bricks Ltd a 3.5 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 Rating3.5out of 5
2 Strong
4 Regular
5 Weak
Size
annual sales of £237.5k, make it smaller than the average company (£3m)
£237.5k - Crowding Bricks Ltd
£3m - Industry AVG
Growth
3 year (CAGR) sales growth of -19%, show it is growing at a slower rate (7.1%)
-19% - Crowding Bricks Ltd
7.1% - Industry AVG
Production
with a gross margin of 32.2%, this company has a comparable cost of product (32.2%)
32.2% - Crowding Bricks Ltd
32.2% - Industry AVG
Profitability
an operating margin of 27.3% make it more profitable than the average company (6.6%)
27.3% - Crowding Bricks Ltd
6.6% - Industry AVG
Employees
with 4 employees, this is below the industry average (14)
4 - Crowding Bricks Ltd
14 - Industry AVG
Pay Structure
on an average salary of £47.4k, the company has an equivalent pay structure (£47.4k)
£47.4k - Crowding Bricks Ltd
£47.4k - Industry AVG
Efficiency
resulting in sales per employee of £59.4k, this is less efficient (£211.8k)
£59.4k - Crowding Bricks Ltd
£211.8k - Industry AVG
Debtor Days
it gets paid by customers after 5 days, this is earlier than average (32 days)
5 days - Crowding Bricks Ltd
32 days - Industry AVG
Creditor Days
its suppliers are paid after 2 days, this is quicker than average (32 days)
2 days - Crowding Bricks Ltd
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crowding Bricks Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 21 weeks, this is average cash available to meet short term requirements (19 weeks)
21 weeks - Crowding Bricks Ltd
19 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 71.9%, this is a similar level of debt than the average (66.3%)
71.9% - Crowding Bricks Ltd
66.3% - Industry AVG
CROWDING BRICKS LTD financials
EXPORT
Crowding Bricks Ltd's latest turnover from March 2024 is estimated at £237.5 thousand and the company has net assets of £35.1 thousand. According to their latest financial statements, Crowding Bricks Ltd has 4 employees and maintains cash reserves of £23.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Jan 2016
Turnover
237,476
215,132
228,995
443,628
168,311
Other Income Or Grants
Cost Of Sales
161,014
145,669
157,434
306,674
113,624
Gross Profit
76,462
69,463
71,561
136,954
54,687
Admin Expenses
11,592
70,222
55,194
148,112
63,631
Operating Profit
64,870
-759
16,367
-11,158
-8,944
Interest Payable
2,625
3,212
2,542
1,220
Interest Receivable
1,362
1,297
248
19
2
Pre-Tax Profit
63,607
-2,673
14,073
-12,359
-8,942
Tax
-15,902
-2,674
Profit After Tax
47,705
-2,673
11,399
-12,359
-8,942
Dividends Paid
Retained Profit
47,705
-2,673
11,399
-12,359
-8,942
Employee Costs
189,552
90,714
173,414
125,228
124,793
Number Of Employees
4
2
4
3
3
EBITDA*
72,252
1,691
19,412
-9,710
-8,944
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Jan 2016
Tangible Assets
22,148
7,350
9,134
4,345
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
22,148
7,350
9,134
4,345
Stock & work in progress
Trade Debtors
3,880
7,470
4,531
35,713
4,031
Group Debtors
52,587
1,070
Misc Debtors
23,046
6,402
45,615
2,221
1
1
Cash
23,216
28,665
32,387
33,849
4,128
misc current assets
total current assets
102,729
42,537
82,533
72,853
8,160
1
total assets
124,877
49,887
91,667
77,198
8,160
1
Bank overdraft
8,000
8,000
8,000
4,667
Bank loan
Trade Creditors
1,201
3,002
270
Group/Directors Accounts
4,419
23,392
56,037
27,964
13,481
other short term finances
hp & lease commitments
other current liabilities
43,636
11,736
7,196
30,534
3,350
total current liabilities
57,256
43,128
74,235
63,165
17,101
loans
11,333
19,333
27,333
35,333
hp & lease commitments
Accruals and Deferred Income
other liabilities
15,619
provisions
5,537
total long term liabilities
32,489
19,333
27,333
35,333
total liabilities
89,745
62,461
101,568
98,498
17,101
net assets
35,132
-12,574
-9,901
-21,300
-8,941
1
total shareholders funds
35,132
-12,574
-9,901
-21,300
-8,941
1
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Jan 2016
Operating Activities
Operating Profit
64,870
-759
16,367
-11,158
-8,944
Depreciation
7,382
2,450
3,045
1,448
Amortisation
Tax
-15,902
-2,674
Stock
Debtors
65,641
-36,274
11,142
34,972
4,031
1
Creditors
1,201
-3,002
3,002
-270
270
Accruals and Deferred Income
31,900
4,540
-23,338
27,184
3,350
Deferred Taxes & Provisions
5,537
Cash flow from operations
29,347
39,503
-14,740
-17,768
-9,355
-1
Investing Activities
capital expenditure
-22,180
-666
-7,834
-5,793
Change in Investments
cash flow from investments
-22,180
-666
-7,834
-5,793
Financing Activities
Bank loans
Group/Directors Accounts
-18,973
-32,645
28,073
14,483
13,481
Other Short Term Loans
Long term loans
-8,000
-8,000
-8,000
35,333
Hire Purchase and Lease Commitments
other long term liabilities
15,619
share issue
1
1
interest
-1,263
-1,915
-2,294
-1,201
2
cash flow from financing
-12,616
-42,560
17,779
48,615
13,483
1
cash and cash equivalents
cash
-5,449
-3,722
-1,462
29,721
4,128
overdraft
3,333
4,667
change in cash
-5,449
-3,722
-4,795
25,054
4,128
crowding bricks 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 crowding bricks ltd. Get real-time insights into crowding bricks ltd's credit score, group structure and payment trends.
Perform a competitor analysis for crowding bricks ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in BN3 area or any other competitors across 12 key performance metrics.
The largest shareholders in Crowding Bricks Ltd include Christopher James Scorer and Reinhardt Slabbert.
christopher james scorer
50%
reinhardt slabbert
50%
crowding bricks ltd directors
Crowding Bricks Ltd currently has 2 directors.
The longest serving directors include
Mr Reinhardt Slabbert (Jan 2015) and
Mr Christopher Scorer (Dec 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 did not find charges/mortgages relating to crowding bricks ltd.
crowding bricks 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 CROWDING BRICKS LTD. This can take several minutes, an email will notify you when this has completed.
crowding bricks ltdCompanies House Filings - See Documents
