Pomanda estimates the enterprise value of CROWDUK LIMITED at £858.4k based on a Turnover of £386k and 2.22x industry multiple (adjusted for size and gross margin).
crowduk limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of CROWDUK LIMITED at £0 based on an EBITDA of £-16.9k and a 5.69x industry multiple (adjusted for size and gross margin).
crowduk limitedEstimated Valuation
£27.5k
Pomanda estimates the enterprise value of CROWDUK LIMITED at £27.5k based on Net Assets of £15.8k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crowduk LimitedOverview
Crowduk Limited is a live company located in manchester, M2 4FN with a Companies House number of 09829857. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in October 2015, it's largest shareholder is
mark burgess
with a 50% stake. Crowduk Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£386k with
declining
growth in recent years.
Pomanda's financial health check has awarded Crowduk Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
0 Strong
4 Regular
7 Weak
Size
annual sales of £386k, make it in line with the average company (£414k)
£386k - Crowduk Limited
£414k - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (6.1%)
-10% - Crowduk Limited
6.1% - Industry AVG
Production
with a gross margin of 58.5%, this company has a comparable cost of product (58.5%)
58.5% - Crowduk Limited
58.5% - Industry AVG
Profitability
an operating margin of -4.9% make it less profitable than the average company (7.8%)
-4.9% - Crowduk Limited
7.8% - Industry AVG
Employees
with 4 employees, this is below the industry average (6)
4 - Crowduk Limited
6 - Industry AVG
Pay Structure
on an average salary of £40k, the company has an equivalent pay structure (£40k)
£40k - Crowduk Limited
£40k - Industry AVG
Efficiency
resulting in sales per employee of £96.5k, this is equally as efficient (£102.2k)
£96.5k - Crowduk Limited
£102.2k - Industry AVG
Debtor Days
it gets paid by customers after 75 days, this is later than average (47 days)
75 days - Crowduk Limited
47 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (30 days)
1 days - Crowduk Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crowduk Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 4 weeks, this is less cash available to meet short term requirements (46 weeks)
4 weeks - Crowduk Limited
46 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 85%, this is a higher level of debt than the average (60.3%)
85% - Crowduk Limited
60.3% - Industry AVG
CROWDUK LIMITED financials
EXPORT
Crowduk Limited's latest turnover from March 2024 is estimated at £386 thousand and the company has net assets of £15.8 thousand. According to their latest financial statements, Crowduk Limited has 4 employees and maintains cash reserves of £8.6 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
Turnover
386,046
342,488
190,957
533,035
348,980
321,707
252,409
70,906
Other Income Or Grants
Cost Of Sales
160,316
114,705
64,742
172,423
81,990
67,955
60,738
16,780
Gross Profit
225,730
227,783
126,214
360,611
266,990
253,753
191,670
54,125
Admin Expenses
244,752
240,419
79,253
366,992
254,624
239,400
190,582
66,561
Operating Profit
-19,022
-12,636
46,961
-6,381
12,366
14,353
1,088
-12,436
Interest Payable
Interest Receivable
1,533
2,740
469
31
8
14
37
15
Pre-Tax Profit
-17,489
-9,896
47,430
-6,350
12,374
14,368
1,125
-12,421
Tax
-9,012
-2,351
-2,730
-214
Profit After Tax
-17,489
-9,896
38,418
-6,350
10,023
11,638
911
-12,421
Dividends Paid
Retained Profit
-17,489
-9,896
38,418
-6,350
10,023
11,638
911
-12,421
Employee Costs
160,177
314,723
257,305
351,260
337,014
264,923
127,745
31,832
Number Of Employees
4
8
7
10
10
8
4
1
EBITDA*
-16,882
-3,494
51,713
-1,556
17,073
18,851
5,711
-5,100
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Tangible Assets
1,145
1,837
4,054
7,358
9,937
13,196
16,455
19,713
Intangible Assets
3,654
5,102
6,550
7,998
9,446
10,894
12,133
13,498
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
4,799
6,939
10,604
15,356
19,383
24,090
28,588
33,211
Stock & work in progress
Trade Debtors
79,887
43,946
10,536
52,853
36,569
35,026
40,260
7,100
Group Debtors
16,320
16,320
Misc Debtors
12,337
27,358
5,418
7,453
20,356
49,898
49,948
54,358
Cash
8,630
49,766
79,178
45,836
15,470
1,497
2,348
12,250
misc current assets
195
total current assets
100,854
121,070
95,132
106,337
88,715
102,741
92,556
73,708
total assets
105,653
128,009
105,736
121,693
108,098
126,831
121,144
106,919
Bank overdraft
Bank loan
Trade Creditors
752
3,626
8,615
15,844
49,852
44,274
42,848
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
89,067
89,571
52,413
115,403
79,423
73,608
87,380
75,492
total current liabilities
89,819
93,197
61,028
115,403
95,267
123,460
131,654
118,340
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
1,489
1,489
1,489
1,680
2,243
total long term liabilities
1,489
1,489
1,489
1,680
2,243
total liabilities
89,819
94,686
62,517
116,892
96,947
125,703
131,654
118,340
net assets
15,834
33,323
43,219
4,801
11,151
1,128
-10,510
-11,421
total shareholders funds
15,834
33,323
43,219
4,801
11,151
1,128
-10,510
-11,421
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Operating Activities
Operating Profit
-19,022
-12,636
46,961
-6,381
12,366
14,353
1,088
-12,436
Depreciation
692
4,040
3,304
3,377
3,259
3,259
3,258
6,354
Amortisation
1,448
5,102
1,448
1,448
1,448
1,239
1,365
982
Tax
-9,012
-2,351
-2,730
-214
Stock
Debtors
20,920
55,350
-44,352
-12,939
-27,999
11,036
28,750
61,458
Creditors
-2,874
-4,989
8,615
-15,844
-34,008
5,578
1,426
42,848
Accruals and Deferred Income
-504
37,158
-62,990
35,980
5,815
-13,772
11,888
75,492
Deferred Taxes & Provisions
-1,489
-191
-563
2,243
Cash flow from operations
-42,669
-26,675
32,678
31,328
13,965
-866
-9,939
51,782
Investing Activities
capital expenditure
-5,477
-798
-40,547
Change in Investments
cash flow from investments
-5,477
-798
-40,547
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1,000
interest
1,533
2,740
469
31
8
14
37
15
cash flow from financing
1,533
2,740
469
31
8
14
37
1,015
cash and cash equivalents
cash
-41,136
-29,412
33,342
30,366
13,973
-851
-9,902
12,250
overdraft
change in cash
-41,136
-29,412
33,342
30,366
13,973
-851
-9,902
12,250
crowduk 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 crowduk limited. Get real-time insights into crowduk limited's credit score, group structure and payment trends.
Perform a competitor analysis for crowduk limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in M 2 area or any other competitors across 12 key performance metrics.
crowduk limited Ownership
CROWDUK LIMITED group structure
Crowduk Limited has no subsidiary companies.
Ultimate parent company
CROWDUK LIMITED
09829857
CROWDUK LIMITED Shareholders
The largest shareholders in Crowduk Limited include Mark Burgess and Robin Horton.
mark burgess
50%
robin horton
50%
crowduk limited directors
Crowduk Limited currently has 2 directors.
The longest serving directors include
Mr Mark Burgess (Oct 2015) and
Mr Robin Horton (Apr 2016).
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 crowduk limited.
crowduk 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 CROWDUK LIMITED. This can take several minutes, an email will notify you when this has completed.
crowduk limitedCompanies House Filings - See Documents
