cooper chandler developments limitedEstimated Valuation
£142k
Pomanda estimates the enterprise value of COOPER CHANDLER DEVELOPMENTS LIMITED at £142k based on a Turnover of £397.5k and 0.36x industry multiple (adjusted for size and gross margin).
cooper chandler developments limitedEstimated Valuation
£399.6k
Pomanda estimates the enterprise value of COOPER CHANDLER DEVELOPMENTS LIMITED at £399.6k based on an EBITDA of £124.5k and a 3.21x industry multiple (adjusted for size and gross margin).
cooper chandler developments limitedEstimated Valuation
£499.4k
Pomanda estimates the enterprise value of COOPER CHANDLER DEVELOPMENTS LIMITED at £499.4k based on Net Assets of £372.4k and 1.34x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Cooper Chandler Developments LimitedOverview
Cooper Chandler Developments Limited is a live company located in derbyshire, S40 1NH with a Companies House number of 11474959. It operates in the construction of domestic buildings sector, SIC Code 41202. Founded in July 2018, it's largest shareholder is
roos patrick cooper & tina louise cooper
with a 50% stake. Cooper Chandler Developments Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£397.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded Cooper Chandler Developments Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
3 Strong
3 Regular
4 Weak
Size
annual sales of £397.5k, make it smaller than the average company (£545.7k)
£397.5k - Cooper Chandler Developments Limited
£545.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (9.2%)
-1% - Cooper Chandler Developments Limited
9.2% - Industry AVG
Production
with a gross margin of 19.8%, this company has a comparable cost of product (19.8%)
19.8% - Cooper Chandler Developments Limited
19.8% - Industry AVG
Profitability
an operating margin of 31.3% make it more profitable than the average company (5.2%)
31.3% - Cooper Chandler Developments Limited
5.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Cooper Chandler Developments Limited
4 - Industry AVG
Pay Structure
on an average salary of £43.4k, the company has an equivalent pay structure (£43.4k)
£43.4k - Cooper Chandler Developments Limited
£43.4k - Industry AVG
Efficiency
resulting in sales per employee of £198.8k, this is equally as efficient (£215.1k)
£198.8k - Cooper Chandler Developments Limited
£215.1k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Cooper Chandler Developments Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Cooper Chandler Developments Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 381 days, this is more than average (276 days)
381 days - Cooper Chandler Developments Limited
276 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1249 weeks, this is more cash available to meet short term requirements (13 weeks)
1249 weeks - Cooper Chandler Developments Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.3%, this is a lower level of debt than the average (72.3%)
0.3% - Cooper Chandler Developments Limited
72.3% - Industry AVG
COOPER CHANDLER DEVELOPMENTS LIMITED financials
EXPORT
Cooper Chandler Developments Limited's latest turnover from December 2023 is estimated at £397.5 thousand and the company has net assets of £372.4 thousand. According to their latest financial statements, Cooper Chandler Developments Limited has 2 employees and maintains cash reserves of £24.8 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Jul 2019
Turnover
397,512
585,295
333,109
413,524
549,032
Other Income Or Grants
Cost Of Sales
318,674
469,188
272,126
336,255
431,366
Gross Profit
78,837
116,107
60,983
77,269
117,666
Admin Expenses
-45,642
63,171
40,486
203,769
112,318
Operating Profit
124,479
52,936
20,497
-126,500
5,348
Interest Payable
15,350
25,915
17,050
15,875
8,360
Interest Receivable
694
220
97
90
425
Pre-Tax Profit
109,823
27,241
3,544
-142,285
-2,587
Tax
-27,456
-5,176
-673
Profit After Tax
82,367
22,065
2,871
-142,285
-2,587
Dividends Paid
Retained Profit
82,367
22,065
2,871
-142,285
-2,587
Employee Costs
86,788
86,872
83,051
80,255
83,787
Number Of Employees
2
2
2
2
2
EBITDA*
124,479
52,936
20,497
-126,500
5,348
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Jul 2019
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
333,000
577,164
554,228
490,000
540,343
Trade Debtors
Group Debtors
Misc Debtors
15,704
9,961
8,503
6,802
2,247
Cash
24,757
1,662
10,891
67,019
113,366
misc current assets
total current assets
373,461
588,787
573,622
563,821
655,956
total assets
373,461
588,787
573,622
563,821
655,956
Bank overdraft
100
247,693
Bank loan
Trade Creditors
6,900
Group/Directors Accounts
other short term finances
272,793
272,793
272,793
hp & lease commitments
other current liabilities
930
25,930
25,930
25,900
850
total current liabilities
1,030
298,723
305,623
298,693
248,543
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
1,030
298,723
305,623
298,693
248,543
net assets
372,431
290,064
267,999
265,128
407,413
total shareholders funds
372,431
290,064
267,999
265,128
407,413
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Jul 2019
Operating Activities
Operating Profit
124,479
52,936
20,497
-126,500
5,348
Depreciation
Amortisation
Tax
-27,456
-5,176
-673
Stock
-244,164
22,936
64,228
-50,343
540,343
Debtors
5,743
1,458
1,701
4,555
2,247
Creditors
-6,900
6,900
Accruals and Deferred Income
-25,000
30
25,050
850
Deferred Taxes & Provisions
Cash flow from operations
310,444
16,466
-39,175
-55,662
-536,392
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
-272,793
272,793
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
410,000
interest
-14,656
-25,695
-16,953
-15,785
-7,935
cash flow from financing
-287,449
-25,695
-16,953
257,008
402,065
cash and cash equivalents
cash
23,095
-9,229
-56,128
-46,347
113,366
overdraft
100
-247,693
247,693
change in cash
22,995
-9,229
-56,128
201,346
-134,327
cooper chandler developments 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 cooper chandler developments limited. Get real-time insights into cooper chandler developments limited's credit score, group structure and payment trends.
Cooper Chandler Developments Limited Competitor Analysis
Perform a competitor analysis for cooper chandler developments limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in S40 area or any other competitors across 12 key performance metrics.
cooper chandler developments limited Ownership
COOPER CHANDLER DEVELOPMENTS LIMITED group structure
Cooper Chandler Developments Limited has 1 subsidiary company.
The largest shareholders in Cooper Chandler Developments Limited include Roos Patrick Cooper & Tina Louise Cooper and Chandler Holdings Limited.
roos patrick cooper & tina louise cooper
50%
chandler holdings limited
50%
cooper chandler developments limited directors
Cooper Chandler Developments Limited currently has 2 directors.
The longest serving directors include
Mr Ross Cooper (Jul 2018) and
Mr James Chandler (Jul 2018).
cooper chandler developments limited company details
company number
11474959
Type
Private limited with Share Capital
industry
41202 - Construction of domestic buildings
incorporation date
July 2018
age
7
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
123 saltergate, chesterfield, derbyshire, S40 1NH
Bank
-
Legal Advisor
-
cooper chandler developments limited 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 did not find charges/mortgages relating to cooper chandler developments limited.
cooper chandler developments 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 COOPER CHANDLER DEVELOPMENTS LIMITED. This can take several minutes, an email will notify you when this has completed.
cooper chandler developments limitedCompanies House Filings - See Documents
