city crimscott limited
city crimscott limited Company Information
Group Structure
View All
Industry
Development of building projects
Registered Address
belgrave house, 39-43 monument hill, weybridge, surrey, KT13 8RN
Website
londonsquare.co.ukcity crimscott limited Estimated Valuation
Pomanda estimates the enterprise value of CITY CRIMSCOTT LIMITED at £933.5k based on a Turnover of £2.7m and 0.34x industry multiple (adjusted for size and gross margin).
city crimscott limited Estimated Valuation
Pomanda estimates the enterprise value of CITY CRIMSCOTT LIMITED at £111.3k based on an EBITDA of £41k and a 2.72x industry multiple (adjusted for size and gross margin).
city crimscott limited Estimated Valuation
Pomanda estimates the enterprise value of CITY CRIMSCOTT LIMITED at £187.7k based on Net Assets of £132.8k and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
City Crimscott Limited Overview
City Crimscott Limited is a live company located in weybridge, KT13 8RN with a Companies House number of 11729601. It operates in the development of building projects sector, SIC Code 41100. Founded in December 2018, it's largest shareholder is city inc uk limited with a 100% stake. City Crimscott Limited is a young, small sized company, Pomanda has estimated its turnover at £2.7m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
City Crimscott Limited Health Check
Pomanda's financial health check has awarded City Crimscott Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
5 Weak
Size
annual sales of £2.7m, make it in line with the average company (£2.5m)
- City Crimscott Limited
£2.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (4.8%)
- City Crimscott Limited
4.8% - Industry AVG
Production
with a gross margin of 9.9%, this company has a higher cost of product (27.3%)
- City Crimscott Limited
27.3% - Industry AVG
Profitability
an operating margin of 1.5% make it less profitable than the average company (7%)
- City Crimscott Limited
7% - Industry AVG
Employees
with 4 employees, this is below the industry average (7)
- City Crimscott Limited
7 - Industry AVG
Pay Structure
on an average salary of £48.2k, the company has an equivalent pay structure (£48.2k)
- City Crimscott Limited
£48.2k - Industry AVG
Efficiency
resulting in sales per employee of £679.3k, this is more efficient (£289.9k)
- City Crimscott Limited
£289.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- City Crimscott Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 107 days, this is slower than average (31 days)
- City Crimscott Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- City Crimscott Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - City Crimscott Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 84.5%, this is a higher level of debt than the average (73.5%)
84.5% - City Crimscott Limited
73.5% - Industry AVG
CITY CRIMSCOTT LIMITED financials
City Crimscott Limited's latest turnover from December 2023 is estimated at £2.7 million and the company has net assets of £132.8 thousand. According to their latest financial statements, we estimate that City Crimscott Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | |
|---|---|---|---|---|---|
| Turnover | |||||
| Other Income Or Grants | |||||
| Cost Of Sales | |||||
| Gross Profit | |||||
| Admin Expenses | |||||
| Operating Profit | |||||
| Interest Payable | |||||
| Interest Receivable | |||||
| Pre-Tax Profit | 38,610 | 36,533 | |||
| Tax | -7,336 | -6,941 | |||
| Profit After Tax | 31,274 | 29,592 | |||
| Dividends Paid | |||||
| Retained Profit | 31,274 | 29,592 | |||
| Employee Costs | |||||
| Number Of Employees | |||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | |
|---|---|---|---|---|---|
| Tangible Assets | 854,241 | 812,908 | 773,520 | 736,252 | 684,211 |
| Intangible Assets | |||||
| Investments & Other | |||||
| Debtors (Due After 1 year) | |||||
| Total Fixed Assets | 854,241 | 812,908 | 773,520 | 736,252 | 684,211 |
| Stock & work in progress | |||||
| Trade Debtors | |||||
| Group Debtors | |||||
| Misc Debtors | |||||
| Cash | |||||
| misc current assets | |||||
| total current assets | |||||
| total assets | 854,241 | 812,908 | 773,520 | 736,252 | 684,211 |
| Bank overdraft | |||||
| Bank loan | |||||
| Trade Creditors | 721,436 | 710,848 | 702,734 | 695,058 | 500 |
| Group/Directors Accounts | |||||
| other short term finances | |||||
| hp & lease commitments | |||||
| other current liabilities | 684,210 | ||||
| total current liabilities | 721,436 | 710,848 | 702,734 | 695,058 | 684,710 |
| loans | |||||
| hp & lease commitments | |||||
| Accruals and Deferred Income | |||||
| other liabilities | |||||
| provisions | |||||
| total long term liabilities | |||||
| total liabilities | 721,436 | 710,848 | 702,734 | 695,058 | 684,710 |
| net assets | 132,805 | 102,060 | 70,786 | 41,194 | -499 |
| total shareholders funds | 132,805 | 102,060 | 70,786 | 41,194 | -499 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | |||||
| Amortisation | |||||
| Tax | -7,336 | -6,941 | |||
| Stock | |||||
| Debtors | |||||
| Creditors | 10,588 | 8,114 | 7,676 | 694,558 | 500 |
| Accruals and Deferred Income | -684,210 | 684,210 | |||
| 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 | |||||
| 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 | |||||
| overdraft | |||||
| change in cash |
city crimscott limited Credit Report and Business Information
City Crimscott Limited Competitor Analysis
Perform a competitor analysis for city crimscott limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in KT13 area or any other competitors across 12 key performance metrics.
city crimscott limited Ownership
CITY CRIMSCOTT LIMITED group structure
City Crimscott Limited has no subsidiary companies.
Ultimate parent company
2 parents
CITY CRIMSCOTT LIMITED
11729601
city crimscott limited directors
City Crimscott Limited currently has 1 director, Mr Jesse Guest serving since Dec 2018.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jesse Guest | United Kingdom | 47 years | Dec 2018 | - | Director |
P&L
December 2023turnover
2.7m
0%
operating profit
41k
0%
gross margin
9.9%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
132.8k
+0.3%
total assets
854.2k
+0.05%
cash
0
0%
net assets
Total assets minus all liabilities
city crimscott limited company details
company number
11729601
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
December 2018
age
7
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
belgrave house, 39-43 monument hill, weybridge, surrey, KT13 8RN
Bank
-
Legal Advisor
-
city crimscott 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 city crimscott limited.
city crimscott 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 CITY CRIMSCOTT LIMITED. This can take several minutes, an email will notify you when this has completed.
city crimscott limited Companies House Filings - See Documents
| date | description | view/download |
|---|
