burrow & crowe accountants & business advisers ltd
burrow & crowe accountants & business advisers ltd Company Information
Company Number
11375416
Next Accounts
37 days late
Shareholders
pinksalt partners ltd
Group Structure
View All
Industry
Accounting, and auditing activities
Registered Address
pegholme bays 61-65, wharfebank mills, otley, yorkshire, LS21 3JP
Website
www.burrow-crowe.co.ukburrow & crowe accountants & business advisers ltd Estimated Valuation
Pomanda estimates the enterprise value of BURROW & CROWE ACCOUNTANTS & BUSINESS ADVISERS LTD at £659.9k based on a Turnover of £706.6k and 0.93x industry multiple (adjusted for size and gross margin).
burrow & crowe accountants & business advisers ltd Estimated Valuation
Pomanda estimates the enterprise value of BURROW & CROWE ACCOUNTANTS & BUSINESS ADVISERS LTD at £457.8k based on an EBITDA of £76.4k and a 5.99x industry multiple (adjusted for size and gross margin).
burrow & crowe accountants & business advisers ltd Estimated Valuation
Pomanda estimates the enterprise value of BURROW & CROWE ACCOUNTANTS & BUSINESS ADVISERS LTD at £494.6k based on Net Assets of £161.6k and 3.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Burrow & Crowe Accountants & Business Advisers Ltd Overview
Burrow & Crowe Accountants & Business Advisers Ltd is a live company located in otley, LS21 3JP with a Companies House number of 11375416. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in May 2018, it's largest shareholder is pinksalt partners ltd with a 100% stake. Burrow & Crowe Accountants & Business Advisers Ltd is a young, small sized company, Pomanda has estimated its turnover at £706.6k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Burrow & Crowe Accountants & Business Advisers Ltd Health Check
Pomanda's financial health check has awarded Burrow & Crowe Accountants & Business Advisers Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
4 Regular
5 Weak
Size
annual sales of £706.6k, make it larger than the average company (£239.6k)
- Burrow & Crowe Accountants & Business Advisers Ltd
£239.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (6.3%)
- Burrow & Crowe Accountants & Business Advisers Ltd
6.3% - Industry AVG
Production
with a gross margin of 92.6%, this company has a comparable cost of product (92.6%)
- Burrow & Crowe Accountants & Business Advisers Ltd
92.6% - Industry AVG
Profitability
an operating margin of 6.5% make it less profitable than the average company (13.6%)
- Burrow & Crowe Accountants & Business Advisers Ltd
13.6% - Industry AVG
Employees
with 13 employees, this is above the industry average (4)
13 - Burrow & Crowe Accountants & Business Advisers Ltd
4 - Industry AVG
Pay Structure
on an average salary of £35k, the company has an equivalent pay structure (£35k)
- Burrow & Crowe Accountants & Business Advisers Ltd
£35k - Industry AVG
Efficiency
resulting in sales per employee of £54.4k, this is less efficient (£76k)
- Burrow & Crowe Accountants & Business Advisers Ltd
£76k - Industry AVG
Debtor Days
it gets paid by customers after 69 days, this is near the average (78 days)
- Burrow & Crowe Accountants & Business Advisers Ltd
78 days - Industry AVG
Creditor Days
its suppliers are paid after 40 days, this is slower than average (26 days)
- Burrow & Crowe Accountants & Business Advisers Ltd
26 days - Industry AVG
Stock Days
it holds stock equivalent to 174 days, this is more than average (97 days)
- Burrow & Crowe Accountants & Business Advisers Ltd
97 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 27 weeks, this is less cash available to meet short term requirements (34 weeks)
27 weeks - Burrow & Crowe Accountants & Business Advisers Ltd
34 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 58%, this is a higher level of debt than the average (50.9%)
58% - Burrow & Crowe Accountants & Business Advisers Ltd
50.9% - Industry AVG
BURROW & CROWE ACCOUNTANTS & BUSINESS ADVISERS LTD financials
Burrow & Crowe Accountants & Business Advisers Ltd's latest turnover from May 2023 is estimated at £706.6 thousand and the company has net assets of £161.6 thousand. According to their latest financial statements, Burrow & Crowe Accountants & Business Advisers Ltd has 13 employees and maintains cash reserves of £68.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | |
|---|---|---|---|---|---|
| Turnover | |||||
| Other Income Or Grants | |||||
| Cost Of Sales | |||||
| Gross Profit | |||||
| Admin Expenses | |||||
| Operating Profit | |||||
| Interest Payable | |||||
| Interest Receivable | |||||
| Pre-Tax Profit | |||||
| Tax | |||||
| Profit After Tax | |||||
| Dividends Paid | |||||
| Retained Profit | |||||
| Employee Costs | |||||
| Number Of Employees | 13 | 15 | 15 | 16 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | |
|---|---|---|---|---|---|
| Tangible Assets | 44,570 | 49,768 | 64,696 | 120,974 | |
| Intangible Assets | 76,335 | 92,972 | 88,000 | 112,500 | |
| Investments & Other | |||||
| Debtors (Due After 1 year) | |||||
| Total Fixed Assets | 120,905 | 142,740 | 152,696 | 233,474 | |
| Stock & work in progress | 25,000 | 30,000 | 15,000 | 30,716 | |
| Trade Debtors | 135,141 | 90,159 | 103,727 | 82,583 | |
| Group Debtors | 26,013 | 15,100 | 4,816 | 611 | |
| Misc Debtors | 9,014 | 11,703 | 10,644 | 31,279 | |
| Cash | 68,393 | 113,539 | 196,979 | 49,304 | |
| misc current assets | |||||
| total current assets | 263,561 | 260,501 | 331,166 | 194,493 | |
| total assets | 384,466 | 403,241 | 483,862 | 427,967 | |
| Bank overdraft | 42,200 | 42,200 | 39,657 | 81,000 | |
| Bank loan | |||||
| Trade Creditors | 5,846 | 1,592 | 1,166 | 10,483 | |
| Group/Directors Accounts | 2,519 | 45,031 | |||
| other short term finances | |||||
| hp & lease commitments | |||||
| other current liabilities | 83,664 | 81,857 | 112,883 | 170,790 | |
| total current liabilities | 131,710 | 125,649 | 156,225 | 307,304 | |
| loans | 91,133 | 141,133 | 185,343 | ||
| hp & lease commitments | |||||
| Accruals and Deferred Income | 78,709 | ||||
| other liabilities | |||||
| provisions | |||||
| total long term liabilities | 91,133 | 141,133 | 185,343 | 78,709 | |
| total liabilities | 222,843 | 266,782 | 341,568 | 386,013 | |
| net assets | 161,623 | 136,459 | 142,294 | 41,954 | |
| total shareholders funds | 161,623 | 136,459 | 142,294 | 41,954 |
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | 13,723 | 17,483 | 9,909 | 20,314 | |
| Amortisation | 16,637 | 11,940 | 9,500 | 12,500 | |
| Tax | |||||
| Stock | -5,000 | 15,000 | -15,716 | 30,716 | |
| Debtors | 53,206 | -2,225 | 4,714 | 114,473 | |
| Creditors | 4,254 | 426 | -9,317 | 10,483 | |
| Accruals and Deferred Income | 1,807 | -31,026 | -136,616 | 249,499 | |
| Deferred Taxes & Provisions | |||||
| Cash flow from operations | |||||
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | |||||
| cash flow from investments | |||||
| Financing Activities | |||||
| Bank loans | |||||
| Group/Directors Accounts | -2,519 | -42,512 | 45,031 | ||
| Other Short Term Loans | |||||
| Long term loans | -50,000 | -44,210 | 185,343 | ||
| Hire Purchase and Lease Commitments | |||||
| other long term liabilities | |||||
| share issue | |||||
| interest | |||||
| cash flow from financing | |||||
| cash and cash equivalents | |||||
| cash | -45,146 | -83,440 | 147,675 | 49,304 | |
| overdraft | 2,543 | -41,343 | 81,000 | ||
| change in cash | -45,146 | -85,983 | 189,018 | -31,696 |
burrow & crowe accountants & business advisers ltd Credit Report and Business Information
Burrow & Crowe Accountants & Business Advisers Ltd Competitor Analysis
Perform a competitor analysis for burrow & crowe accountants & business advisers ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in LS21 area or any other competitors across 12 key performance metrics.
burrow & crowe accountants & business advisers ltd Ownership
BURROW & CROWE ACCOUNTANTS & BUSINESS ADVISERS LTD group structure
Burrow & Crowe Accountants & Business Advisers Ltd has no subsidiary companies.
Ultimate parent company
2 parents
BURROW & CROWE ACCOUNTANTS & BUSINESS ADVISERS LTD
11375416
burrow & crowe accountants & business advisers ltd directors
Burrow & Crowe Accountants & Business Advisers Ltd currently has 3 directors. The longest serving directors include Mr Jonathan Crossley (May 2018) and Mr David Pollitt (May 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jonathan Crossley | England | 54 years | May 2018 | - | Director |
| Mr David Pollitt | England | 55 years | May 2018 | - | Director |
| Mr Sumit Agarwal | United Kingdom | 46 years | Apr 2024 | - | Director |
P&L
May 2023turnover
706.6k
+22%
operating profit
46.1k
0%
gross margin
92.7%
+13.6%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2023net assets
161.6k
+0.18%
total assets
384.5k
-0.05%
cash
68.4k
-0.4%
net assets
Total assets minus all liabilities
burrow & crowe accountants & business advisers ltd company details
company number
11375416
Type
Private limited with Share Capital
industry
69201 - Accounting, and auditing activities
incorporation date
May 2018
age
7
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
May 2023
previous names
bcsd accountants limited (September 2018)
accountant
-
auditor
-
address
pegholme bays 61-65, wharfebank mills, otley, yorkshire, LS21 3JP
Bank
-
Legal Advisor
-
burrow & crowe accountants & business advisers 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 1 charges/mortgages relating to burrow & crowe accountants & business advisers ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
burrow & crowe accountants & business advisers 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 BURROW & CROWE ACCOUNTANTS & BUSINESS ADVISERS LTD. This can take several minutes, an email will notify you when this has completed.
burrow & crowe accountants & business advisers ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
