concept-fitout ltd Company Information
Company Number
NI630182
Website
www.concept-fitout.comRegistered Address
unit f8 16 carrowreagh road, dundonald, belfast, BT16 1QT
Industry
Joinery installation
Telephone
442895607317
Next Accounts Due
93 days late
Group Structure
View All
Shareholders
steven george mealey 90%
leslie hamilton burns 10%
concept-fitout ltd Estimated Valuation
Pomanda estimates the enterprise value of CONCEPT-FITOUT LTD at £320.1k based on a Turnover of £1.2m and 0.27x industry multiple (adjusted for size and gross margin).
concept-fitout ltd Estimated Valuation
Pomanda estimates the enterprise value of CONCEPT-FITOUT LTD at £24.4k based on an EBITDA of £9.8k and a 2.48x industry multiple (adjusted for size and gross margin).
concept-fitout ltd Estimated Valuation
Pomanda estimates the enterprise value of CONCEPT-FITOUT LTD at £27.4k based on Net Assets of £10.6k and 2.57x industry multiple (adjusted for liquidity).
Concept-fitout Ltd AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Concept-fitout Ltd Overview
Concept-fitout Ltd is a live company located in belfast, BT16 1QT with a Companies House number of NI630182. It operates in the joinery installation sector, SIC Code 43320. Founded in March 2015, it's largest shareholder is steven george mealey with a 90% stake. Concept-fitout Ltd is a young, small sized company, Pomanda has estimated its turnover at £1.2m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Concept-fitout Ltd Health Check
Pomanda's financial health check has awarded Concept-Fitout Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
5 Weak
Size
annual sales of £1.2m, make it larger than the average company (£269.7k)
- Concept-fitout Ltd
£269.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (-0.2%)
- Concept-fitout Ltd
-0.2% - Industry AVG
Production
with a gross margin of 15.5%, this company has a higher cost of product (25.7%)
- Concept-fitout Ltd
25.7% - Industry AVG
Profitability
an operating margin of 0.8% make it less profitable than the average company (6.1%)
- Concept-fitout Ltd
6.1% - Industry AVG
Employees
with 9 employees, this is above the industry average (2)
9 - Concept-fitout Ltd
2 - Industry AVG
Pay Structure
on an average salary of £22.9k, the company has an equivalent pay structure (£22.9k)
- Concept-fitout Ltd
£22.9k - Industry AVG
Efficiency
resulting in sales per employee of £133.4k, this is more efficient (£96.6k)
- Concept-fitout Ltd
£96.6k - Industry AVG
Debtor Days
it gets paid by customers after 104 days, this is later than average (58 days)
- Concept-fitout Ltd
58 days - Industry AVG
Creditor Days
its suppliers are paid after 122 days, this is slower than average (40 days)
- Concept-fitout Ltd
40 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Concept-fitout Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Concept-fitout Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 97.1%, this is a higher level of debt than the average (71.1%)
97.1% - Concept-fitout Ltd
71.1% - Industry AVG
concept-fitout ltd Credit Report and Business Information
Concept-fitout Ltd Competitor Analysis
Perform a competitor analysis for concept-fitout ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
concept-fitout ltd Ownership
CONCEPT-FITOUT LTD group structure
Concept-Fitout Ltd has no subsidiary companies.
Ultimate parent company
CONCEPT-FITOUT LTD
NI630182
concept-fitout ltd directors
Concept-Fitout Ltd currently has 2 directors. The longest serving directors include Miss Emma Chambers (Mar 2015) and Mr Leslie Burns (May 2016).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Miss Emma Chambers | Northern Ireland | 37 years | Mar 2015 | - | Director |
Mr Leslie Burns | Northern Ireland | 51 years | May 2016 | - | Director |
CONCEPT-FITOUT LTD financials
Concept-Fitout Ltd's latest turnover from March 2022 is estimated at £1.2 million and the company has net assets of £10.6 thousand. According to their latest financial statements, Concept-Fitout Ltd has 9 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
---|---|---|---|---|---|---|---|
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 | 9 | 9 | 9 | ||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
---|---|---|---|---|---|---|---|
Tangible Assets | 17,484 | 48,021 | 40,410 | 61,191 | 48,869 | 17,096 | 12,712 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 17,484 | 48,021 | 40,410 | 61,191 | 48,869 | 17,096 | 12,712 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 342,866 | 350,221 | 401,809 | 426,646 | 93,450 | 88,630 | 30,622 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 0 | 0 | 0 | 0 | 32,440 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 342,866 | 350,221 | 401,809 | 426,646 | 93,450 | 88,630 | 63,062 |
total assets | 360,350 | 398,242 | 442,219 | 487,837 | 142,319 | 105,726 | 75,774 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 340,591 | 365,455 | 346,214 | 307,244 | 106,155 | 89,052 | 64,066 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 340,591 | 365,455 | 346,214 | 307,244 | 106,155 | 89,052 | 64,066 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 20,989 | 26,009 | 46,569 | 30,493 | 13,722 | 10,452 |
provisions | 9,124 | 9,124 | 7,678 | 11,626 | 0 | 0 | 0 |
total long term liabilities | 9,124 | 30,113 | 33,687 | 58,195 | 30,493 | 13,722 | 10,452 |
total liabilities | 349,715 | 395,568 | 379,901 | 365,439 | 136,648 | 102,774 | 74,518 |
net assets | 10,635 | 2,674 | 62,318 | 122,398 | 5,671 | 2,952 | 1,256 |
total shareholders funds | 10,635 | 2,674 | 62,318 | 122,398 | 5,671 | 2,952 | 1,256 |
Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
---|---|---|---|---|---|---|---|
Operating Activities | |||||||
Operating Profit | |||||||
Depreciation | |||||||
Amortisation | 0 | ||||||
Tax | |||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | -7,355 | -51,588 | -24,837 | 333,196 | 4,820 | 58,008 | 30,622 |
Creditors | -24,864 | 19,241 | 38,970 | 201,089 | 17,103 | 24,986 | 64,066 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 1,446 | -3,948 | 11,626 | 0 | 0 | 0 |
Cash flow from operations | |||||||
Investing Activities | |||||||
capital expenditure | |||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | |||||||
Financing Activities | |||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | -20,989 | -5,020 | -20,560 | 16,076 | 16,771 | 3,270 | 10,452 |
share issue | |||||||
interest | |||||||
cash flow from financing | |||||||
cash and cash equivalents | |||||||
cash | 0 | 0 | 0 | 0 | 0 | -32,440 | 32,440 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | 0 | -32,440 | 32,440 |
P&L
March 2022turnover
1.2m
-2%
operating profit
9.8k
0%
gross margin
15.5%
-8.84%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2022net assets
10.6k
+2.98%
total assets
360.4k
-0.1%
cash
0
0%
net assets
Total assets minus all liabilities
concept-fitout ltd company details
company number
NI630182
Type
Private limited with Share Capital
industry
43320 - Joinery installation
incorporation date
March 2015
age
9
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
unit f8 16 carrowreagh road, dundonald, belfast, BT16 1QT
last accounts submitted
March 2022
concept-fitout 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 did not find charges/mortgages relating to concept-fitout ltd.
concept-fitout ltd Companies House Filings - See Documents
date | description | view/download |
---|