crj services holdings ltd Company Information
Company Number
09509966
Website
www.crjservices.co.ukRegistered Address
brook house farm london road, allostock, knutsford, cheshire, WA16 9LU
Industry
Recovery of sorted materials
Telephone
01565723886
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
john lee carter 34.4%
louis benjamin mcquaid 20.3%
View Allcrj services holdings ltd Estimated Valuation
Pomanda estimates the enterprise value of CRJ SERVICES HOLDINGS LTD at £20.4m based on a Turnover of £25.3m and 0.81x industry multiple (adjusted for size and gross margin).
crj services holdings ltd Estimated Valuation
Pomanda estimates the enterprise value of CRJ SERVICES HOLDINGS LTD at £46.9m based on an EBITDA of £5.7m and a 8.25x industry multiple (adjusted for size and gross margin).
crj services holdings ltd Estimated Valuation
Pomanda estimates the enterprise value of CRJ SERVICES HOLDINGS LTD at £23.7m based on Net Assets of £9.3m and 2.56x industry multiple (adjusted for liquidity).
Crj Services Holdings Ltd AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Crj Services Holdings Ltd Overview
Crj Services Holdings Ltd is a live company located in knutsford, cheshire, WA16 9LU with a Companies House number of 09509966. It operates in the recovery of sorted materials sector, SIC Code 38320. Founded in March 2015, it's largest shareholder is john lee carter with a 34.4% stake. Crj Services Holdings Ltd is a young, large sized company, Pomanda has estimated its turnover at £25.3m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Crj Services Holdings Ltd Health Check
Pomanda's financial health check has awarded Crj Services Holdings Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs
6 Strong
2 Regular
4 Weak
Size
annual sales of £25.3m, make it larger than the average company (£15.7m)
£25.3m - Crj Services Holdings Ltd
£15.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 34%, show it is growing at a faster rate (10.3%)
34% - Crj Services Holdings Ltd
10.3% - Industry AVG
Production
with a gross margin of 22.8%, this company has a comparable cost of product (21.8%)
22.8% - Crj Services Holdings Ltd
21.8% - Industry AVG
Profitability
an operating margin of 10.4% make it more profitable than the average company (7.6%)
10.4% - Crj Services Holdings Ltd
7.6% - Industry AVG
Employees
with 59 employees, this is above the industry average (36)
59 - Crj Services Holdings Ltd
36 - Industry AVG
Pay Structure
on an average salary of £56.5k, the company has a higher pay structure (£37.5k)
£56.5k - Crj Services Holdings Ltd
£37.5k - Industry AVG
Efficiency
resulting in sales per employee of £428.8k, this is more efficient (£359.6k)
£428.8k - Crj Services Holdings Ltd
£359.6k - Industry AVG
Debtor Days
it gets paid by customers after 46 days, this is later than average (33 days)
46 days - Crj Services Holdings Ltd
33 days - Industry AVG
Creditor Days
its suppliers are paid after 62 days, this is slower than average (35 days)
62 days - Crj Services Holdings Ltd
35 days - Industry AVG
Stock Days
it holds stock equivalent to 74 days, this is more than average (11 days)
74 days - Crj Services Holdings Ltd
11 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 16 weeks, this is average cash available to meet short term requirements (15 weeks)
16 weeks - Crj Services Holdings Ltd
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 66.5%, this is a higher level of debt than the average (51.7%)
66.5% - Crj Services Holdings Ltd
51.7% - Industry AVG
crj services holdings ltd Credit Report and Business Information
Crj Services Holdings Ltd Competitor Analysis
Perform a competitor analysis for crj services holdings ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
crj services holdings ltd Ownership
CRJ SERVICES HOLDINGS LTD group structure
Crj Services Holdings Ltd has 2 subsidiary companies.
Ultimate parent company
CRJ SERVICES HOLDINGS LTD
09509966
2 subsidiaries
crj services holdings ltd directors
Crj Services Holdings Ltd currently has 4 directors. The longest serving directors include Mr John Carter (Mar 2015) and Mr Robert Symons (Jul 2015).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr John Carter | 53 years | Mar 2015 | - | Director | |
Mr Robert Symons | England | 61 years | Jul 2015 | - | Director |
Mr Louis McQuaid | United Kingdom | 41 years | Dec 2016 | - | Director |
Mr Andrew Clarkson | Scotland | 58 years | Jan 2023 | - | Director |
CRJ SERVICES HOLDINGS LTD financials
Crj Services Holdings Ltd's latest turnover from March 2023 is £25.3 million and the company has net assets of £9.3 million. According to their latest financial statements, Crj Services Holdings Ltd has 59 employees and maintains cash reserves of £3.1 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
---|---|---|---|---|---|---|---|---|
Turnover | 25,301,521 | 19,102,592 | 12,932,014 | 10,501,520 | 10,132,552 | 10,315,884 | ||
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | ||
Cost Of Sales | 19,532,361 | 14,791,591 | 9,685,966 | 8,212,949 | 5,729,862 | 6,242,118 | ||
Gross Profit | 5,769,160 | 4,311,001 | 3,246,048 | 2,288,571 | 4,402,690 | 4,073,766 | ||
Admin Expenses | 3,127,199 | 2,389,162 | 1,793,926 | 1,204,792 | 2,759,443 | 3,021,815 | ||
Operating Profit | 2,641,961 | 1,921,839 | 1,452,122 | 1,083,779 | 1,643,247 | 1,051,951 | ||
Interest Payable | 290,441 | 145,920 | 98,496 | 31,061 | 113,293 | 58,590 | ||
Interest Receivable | 3,556 | 4,337 | 3,286 | 14,363 | 12,706 | 6,294 | ||
Pre-Tax Profit | 2,355,076 | 1,780,256 | 1,356,912 | 1,067,081 | 1,542,660 | 999,655 | ||
Tax | -482,889 | -643,506 | -156,317 | -296,000 | -142,684 | -104,137 | ||
Profit After Tax | 1,872,187 | 1,136,750 | 1,200,595 | 771,081 | 1,399,976 | 895,518 | ||
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | ||
Retained Profit | 1,872,187 | 1,136,750 | 1,200,595 | 771,081 | 1,399,976 | 895,518 | ||
Employee Costs | 3,332,617 | 2,673,682 | 2,227,566 | 1,856,308 | 1,483,407 | 1,509,825 | ||
Number Of Employees | 59 | 51 | 43 | 44 | 39 | 39 | ||
EBITDA* | 5,686,134 | 4,230,299 | 3,253,372 | 2,521,205 | 2,841,983 | 2,214,823 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
---|---|---|---|---|---|---|---|---|
Tangible Assets | 15,885,614 | 13,057,182 | 9,876,042 | 7,435,417 | 6,420,676 | 5,304,631 | 2,002,463 | 2,100,814 |
Intangible Assets | 16,140 | 8,750 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 1,261 | 1,000 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 15,901,754 | 13,065,932 | 9,876,042 | 7,435,417 | 6,420,676 | 5,304,631 | 2,003,724 | 2,101,814 |
Stock & work in progress | 3,981,189 | 3,685,432 | 2,023,599 | 3,079,655 | 1,182,390 | 925,850 | 0 | 0 |
Trade Debtors | 3,194,495 | 2,359,370 | 1,717,501 | 2,029,508 | 2,062,006 | 1,349,683 | 0 | 0 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 1,497,412 | 1,371,598 | 873,770 | 154,388 | 60,755 | 477,726 | 0 | 0 |
Cash | 3,094,859 | 3,995,911 | 4,649,682 | 3,444,433 | 2,761,369 | 2,269,298 | 0 | 0 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 11,767,955 | 11,412,311 | 9,264,552 | 8,707,984 | 6,066,520 | 5,022,557 | 0 | 0 |
total assets | 27,669,709 | 24,478,243 | 19,140,594 | 16,143,401 | 12,487,196 | 10,327,188 | 2,003,724 | 2,101,814 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 3,347,330 | 2,555,473 | 2,156,275 | 2,273,617 | 1,317,792 | 1,377,156 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 1,097,902 | 1,442,194 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 3,520,852 | 2,338,981 | 2,046,792 | 1,675,553 | 853,042 | 869,537 | 0 | 0 |
other current liabilities | 2,859,228 | 2,085,184 | 1,361,111 | 673,322 | 852,539 | 474,500 | 91,575 | 149,000 |
total current liabilities | 9,727,410 | 6,979,638 | 5,564,178 | 4,622,492 | 3,023,373 | 2,721,193 | 1,189,477 | 1,591,194 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 7,289,093 | 4,999,684 | 2,712,593 | 1,981,050 | 991,045 | 533,193 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 1,394,815 | 1,187,717 | 689,369 | 566,000 | 270,000 | 270,000 | 0 | 0 |
total long term liabilities | 8,683,908 | 6,187,401 | 3,401,962 | 2,547,050 | 1,261,045 | 803,193 | 0 | 0 |
total liabilities | 18,411,318 | 13,167,039 | 8,966,140 | 7,169,542 | 4,284,418 | 3,524,386 | 1,189,477 | 1,591,194 |
net assets | 9,258,391 | 11,311,204 | 10,174,454 | 8,973,859 | 8,202,778 | 6,802,802 | 814,247 | 510,620 |
total shareholders funds | 9,258,391 | 11,311,204 | 10,174,454 | 8,973,859 | 8,202,778 | 6,802,802 | 814,247 | 510,620 |
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||
Operating Profit | 2,641,961 | 1,921,839 | 1,452,122 | 1,083,779 | 1,643,247 | 1,051,951 | ||
Depreciation | 3,041,325 | 2,308,460 | 1,801,250 | 1,437,426 | 1,198,736 | 1,162,872 | 465,743 | 576,552 |
Amortisation | 2,848 | 0 | 0 | 0 | 0 | 0 | 0 | |
Tax | -482,889 | -643,506 | -156,317 | -296,000 | -142,684 | -104,137 | ||
Stock | 295,757 | 1,661,833 | -1,056,056 | 1,897,265 | 256,540 | 925,850 | 0 | 0 |
Debtors | 960,939 | 1,139,697 | 407,375 | 61,135 | 295,352 | 1,827,409 | 0 | 0 |
Creditors | 791,857 | 399,198 | -117,342 | 955,825 | -59,364 | 1,377,156 | 0 | 0 |
Accruals and Deferred Income | 774,044 | 724,073 | 687,789 | -179,217 | 378,039 | 382,925 | -57,425 | 149,000 |
Deferred Taxes & Provisions | 207,098 | 498,348 | 123,369 | 296,000 | 0 | 270,000 | 0 | 0 |
Cash flow from operations | 5,719,548 | 2,406,882 | 4,439,552 | 1,339,413 | 2,466,082 | |||
Investing Activities | ||||||||
capital expenditure | 0 | 0 | 0 | 0 | 0 | -704,644 | ||
Change in Investments | 0 | 0 | 0 | 0 | 0 | -1,261 | 261 | 1,000 |
cash flow from investments | 0 | 0 | 0 | 0 | 0 | -703,383 | ||
Financing Activities | ||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | -1,097,902 | -344,292 | 1,442,194 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 3,471,280 | 2,579,280 | 1,102,782 | 1,812,516 | 441,357 | 1,402,730 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | ||||||||
interest | -286,885 | -141,583 | -95,210 | -16,698 | -100,587 | -52,296 | ||
cash flow from financing | -740,605 | 2,437,697 | 1,007,572 | 1,795,818 | 340,770 | 5,345,569 | ||
cash and cash equivalents | ||||||||
cash | -901,052 | -653,771 | 1,205,249 | 683,064 | 492,071 | 2,269,298 | 0 | 0 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -901,052 | -653,771 | 1,205,249 | 683,064 | 492,071 | 2,269,298 | 0 | 0 |
P&L
March 2023turnover
25.3m
+32%
operating profit
2.6m
+37%
gross margin
22.9%
+1.04%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
9.3m
-0.18%
total assets
27.7m
+0.13%
cash
3.1m
-0.23%
net assets
Total assets minus all liabilities
crj services holdings ltd company details
company number
09509966
Type
Private limited with Share Capital
industry
38320 - Recovery of sorted materials
incorporation date
March 2015
age
9
accounts
Group
ultimate parent company
previous names
N/A
incorporated
UK
address
brook house farm london road, allostock, knutsford, cheshire, WA16 9LU
last accounts submitted
March 2023
crj services holdings 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 found 3 charges/mortgages relating to crj services holdings ltd. Currently there are 3 open charges and 0 have been satisfied in the past.
crj services holdings ltd Companies House Filings - See Documents
date | description | view/download |
---|