Pomanda estimates the enterprise value of CARNOT CONSTRUCTION LIMITED at £53.6k based on a Turnover of £172.4k and 0.31x industry multiple (adjusted for size and gross margin).
carnot construction limitedEstimated Valuation
£28.2k
Pomanda estimates the enterprise value of CARNOT CONSTRUCTION LIMITED at £28.2k based on an EBITDA of £11.1k and a 2.54x industry multiple (adjusted for size and gross margin).
carnot construction limitedEstimated Valuation
£28
Pomanda estimates the enterprise value of CARNOT CONSTRUCTION LIMITED at £28 based on Net Assets of £21 and 1.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Carnot Construction LimitedOverview
Carnot Construction Limited is a live company located in london, EC1V 2NX with a Companies House number of 10062120. It operates in the development of building projects sector, SIC Code 41100. Founded in March 2016, it's largest shareholder is
michelle anderson
with a 100% stake. Carnot Construction Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£172.4k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Carnot Construction Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
7 Weak
Size
annual sales of £172.4k, make it smaller than the average company (£1m)
£172.4k - Carnot Construction Limited
£1m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Carnot Construction Limited
- - Industry AVG
Production
with a gross margin of 11%, this company has a higher cost of product (24.7%)
11% - Carnot Construction Limited
24.7% - Industry AVG
Profitability
an operating margin of 6.4% make it less profitable than the average company (9.9%)
6.4% - Carnot Construction Limited
9.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
2 - Carnot Construction Limited
6 - Industry AVG
Pay Structure
on an average salary of £41.7k, the company has an equivalent pay structure (£41.7k)
£41.7k - Carnot Construction Limited
£41.7k - Industry AVG
Efficiency
resulting in sales per employee of £86.2k, this is less efficient (£258.4k)
£86.2k - Carnot Construction Limited
£258.4k - Industry AVG
Debtor Days
it gets paid by customers after 72 days, this is later than average (27 days)
72 days - Carnot Construction Limited
27 days - Industry AVG
Creditor Days
its suppliers are paid after 85 days, this is slower than average (31 days)
85 days - Carnot Construction Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Carnot Construction Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Carnot Construction Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.9%, this is a higher level of debt than the average (72%)
99.9% - Carnot Construction Limited
72% - Industry AVG
CARNOT CONSTRUCTION LIMITED financials
EXPORT
Carnot Construction Limited's latest turnover from August 2019 is estimated at £172.4 thousand and the company has net assets of £21. According to their latest financial statements, Carnot Construction Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2019
Aug 2018
Aug 2017
Turnover
172,377
97,682
38,788
Other Income Or Grants
Cost Of Sales
153,407
86,584
33,861
Gross Profit
18,970
11,098
4,927
Admin Expenses
7,872
20,014
4,979
Operating Profit
11,098
-8,916
-52
Interest Payable
Interest Receivable
Pre-Tax Profit
11,098
-8,916
-52
Tax
-2,109
Profit After Tax
8,989
-8,916
-52
Dividends Paid
Retained Profit
8,989
-8,916
-52
Employee Costs
83,388
42,171
39,468
Number Of Employees
2
1
1
EBITDA*
11,098
-8,916
-52
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2019
Aug 2018
Aug 2017
Tangible Assets
1,697
1,399
Intangible Assets
Investments & Other
1
Debtors (Due After 1 year)
Total Fixed Assets
1,697
1,399
1
Stock & work in progress
Trade Debtors
34,376
15,325
Group Debtors
Misc Debtors
Cash
65
misc current assets
total current assets
34,376
15,325
65
total assets
36,073
16,724
66
Bank overdraft
Bank loan
Trade Creditors
36,052
25,692
118
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
36,052
25,692
118
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
36,052
25,692
118
net assets
21
-8,968
-52
total shareholders funds
21
-8,968
-52
Aug 2019
Aug 2018
Aug 2017
Operating Activities
Operating Profit
11,098
-8,916
-52
Depreciation
Amortisation
Tax
-2,109
Stock
Debtors
19,051
15,325
Creditors
10,360
25,574
118
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
298
1,333
66
Investing Activities
capital expenditure
-298
-1,399
Change in Investments
-1
1
cash flow from investments
-298
-1,398
-1
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
interest
cash flow from financing
cash and cash equivalents
cash
-65
65
overdraft
change in cash
-65
65
carnot construction 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 carnot construction limited. Get real-time insights into carnot construction limited's credit score, group structure and payment trends.
Perform a competitor analysis for carnot construction limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in EC1V area or any other competitors across 12 key performance metrics.
carnot construction limited Ownership
CARNOT CONSTRUCTION LIMITED group structure
Carnot Construction Limited has no subsidiary companies.
Ultimate parent company
CARNOT CONSTRUCTION LIMITED
10062120
CARNOT CONSTRUCTION LIMITED Shareholders
The sole shareholder of Carnot Construction Limited is Michelle Anderson.
michelle anderson
100%
carnot construction limited directors
Carnot Construction Limited currently has 1 director, Mrs Michelle Anderson serving since Mar 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 carnot construction limited.
carnot construction 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 CARNOT CONSTRUCTION LIMITED. This can take several minutes, an email will notify you when this has completed.
carnot construction limitedCompanies House Filings - See Documents
