Pomanda estimates the enterprise value of CHUNK OF THE EARTH LIMITED at £1.9m based on a Turnover of £950.3k and 1.99x industry multiple (adjusted for size and gross margin).
chunk of the earth limitedEstimated Valuation
£44.5k
Pomanda estimates the enterprise value of CHUNK OF THE EARTH LIMITED at £44.5k based on an EBITDA of £10.4k and a 4.27x industry multiple (adjusted for size and gross margin).
chunk of the earth limitedEstimated Valuation
£1.5m
Pomanda estimates the enterprise value of CHUNK OF THE EARTH LIMITED at £1.5m based on Net Assets of £1m and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chunk Of The Earth LimitedOverview
Chunk Of The Earth Limited is a live company located in glasgow, G3 6AX with a Companies House number of SC284675. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in May 2005, it's largest shareholder is
craig inglis
with a 100% stake. Chunk Of The Earth Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£950.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Chunk Of The Earth Limited a 3.5 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
Health Rating3.5out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £950.3k, make it in line with the average company (£826.3k)
£950.3k - Chunk Of The Earth Limited
£826.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (1.5%)
-1% - Chunk Of The Earth Limited
1.5% - Industry AVG
Production
with a gross margin of 27%, this company has a higher cost of product (67.2%)
27% - Chunk Of The Earth Limited
67.2% - Industry AVG
Profitability
an operating margin of 1.1% make it less profitable than the average company (51.9%)
1.1% - Chunk Of The Earth Limited
51.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Chunk Of The Earth Limited
4 - Industry AVG
Pay Structure
on an average salary of £36.7k, the company has an equivalent pay structure (£36.7k)
£36.7k - Chunk Of The Earth Limited
£36.7k - Industry AVG
Efficiency
resulting in sales per employee of £475.2k, this is more efficient (£193.5k)
£475.2k - Chunk Of The Earth Limited
£193.5k - Industry AVG
Debtor Days
it gets paid by customers after 101 days, this is later than average (28 days)
101 days - Chunk Of The Earth Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 159 days, this is slower than average (32 days)
159 days - Chunk Of The Earth Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Chunk Of The Earth Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Chunk Of The Earth Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 23%, this is a lower level of debt than the average (63.7%)
23% - Chunk Of The Earth Limited
63.7% - Industry AVG
CHUNK OF THE EARTH LIMITED financials
EXPORT
Chunk Of The Earth Limited's latest turnover from May 2022 is estimated at £950.3 thousand and the company has net assets of £1 million. According to their latest financial statements, we estimate that Chunk Of The Earth Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Turnover
950,328
892,692
1,202,771
981,099
647,880
904,924
465,487
285,811
64,940
1,837
Other Income Or Grants
Cost Of Sales
693,809
685,157
958,617
739,123
483,189
688,355
342,633
216,597
51,630
1,447
Gross Profit
256,519
207,535
244,153
241,976
164,692
216,569
122,854
69,214
13,310
389
Admin Expenses
246,117
207,598
-1,052,267
106,420
194,372
254,183
163,773
107,600
14,067
2,490
Operating Profit
10,402
-63
1,296,420
135,556
-29,680
-37,614
-40,919
-38,386
-757
-2,101
Interest Payable
Interest Receivable
1
2
3
1
Pre-Tax Profit
10,402
-63
1,296,420
135,556
-29,679
-37,612
-40,916
-38,385
-757
-2,101
Tax
-1,976
-246,320
-25,756
Profit After Tax
8,426
-63
1,050,100
109,800
-29,679
-37,612
-40,916
-38,385
-757
-2,101
Dividends Paid
Retained Profit
8,426
-63
1,050,100
109,800
-29,679
-37,612
-40,916
-38,385
-757
-2,101
Employee Costs
73,370
69,924
77,614
77,626
74,150
71,600
38,082
35,044
36,878
35,221
Number Of Employees
2
2
2
2
2
2
1
1
1
1
EBITDA*
10,402
-63
1,296,420
135,556
-29,680
-37,614
-40,919
-38,386
-757
-2,101
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Tangible Assets
1,058,500
1,058,500
1,058,500
8,500
8,500
8,500
8,500
Intangible Assets
Investments & Other
100
100
100
1,050,000
100
Debtors (Due After 1 year)
1,557
1,557
1,557
1,557
Total Fixed Assets
1,058,600
1,058,600
1,058,600
1,058,500
8,600
10,057
10,057
1,557
1,557
Stock & work in progress
68,529
119,782
Trade Debtors
263,844
266,457
312,649
262,649
157,663
159,699
83,449
80,000
6,226
Group Debtors
Misc Debtors
Cash
540
1,057
213
114
7
misc current assets
total current assets
263,844
266,457
312,649
262,649
157,663
160,239
84,506
148,742
126,122
7
total assets
1,322,444
1,325,057
1,371,249
1,321,149
166,263
170,296
94,563
150,299
127,679
7
Bank overdraft
Bank loan
Trade Creditors
303,631
314,670
360,799
310,699
315,713
191,442
130,437
2,008
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
289,967
176,622
total current liabilities
303,631
314,670
360,799
310,699
315,713
289,967
176,622
191,442
130,437
2,008
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
303,631
314,670
360,799
310,699
315,713
289,967
176,622
191,442
130,437
2,008
net assets
1,018,813
1,010,387
1,010,450
1,010,450
-149,450
-119,671
-82,059
-41,143
-2,758
-2,001
total shareholders funds
1,018,813
1,010,387
1,010,450
1,010,450
-149,450
-119,671
-82,059
-41,143
-2,758
-2,001
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
10,402
-63
1,296,420
135,556
-29,680
-37,614
-40,919
-38,386
-757
-2,101
Depreciation
Amortisation
Tax
-1,976
-246,320
-25,756
Stock
-68,529
-51,253
119,782
Debtors
-2,613
-46,192
50,000
104,986
-3,593
76,250
3,449
73,774
7,783
Creditors
-11,039
-46,129
50,100
-5,014
315,713
-191,442
61,005
128,429
2,008
Accruals and Deferred Income
-289,967
113,345
176,622
Deferred Taxes & Provisions
Cash flow from operations
1,050,200
-200
-341
-519
9,341
98
107
-93
Investing Activities
capital expenditure
-1,050,000
-8,500
Change in Investments
-1,049,900
1,049,900
100
cash flow from investments
-100
-1,049,900
-100
-8,500
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
-1,050,100
1,050,100
-100
100
interest
1
2
3
1
cash flow from financing
-1,050,100
1,050,100
-99
2
3
1
100
cash and cash equivalents
cash
-540
-517
844
99
107
7
overdraft
change in cash
-540
-517
844
99
107
7
chunk of the earth 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 chunk of the earth limited. Get real-time insights into chunk of the earth limited's credit score, group structure and payment trends.
Perform a competitor analysis for chunk of the earth limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in G 3 area or any other competitors across 12 key performance metrics.
chunk of the earth limited Ownership
CHUNK OF THE EARTH LIMITED group structure
Chunk Of The Earth Limited has no subsidiary companies.
Ultimate parent company
CHUNK OF THE EARTH LIMITED
SC284675
CHUNK OF THE EARTH LIMITED Shareholders
The sole shareholder of Chunk Of The Earth Limited is Craig Inglis.
craig inglis
100%
chunk of the earth limited directors
Chunk Of The Earth Limited currently has 1 director, Mr Craig Inglis serving since Apr 2023.
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 chunk of the earth limited.
chunk of the earth 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 CHUNK OF THE EARTH LIMITED. This can take several minutes, an email will notify you when this has completed.
chunk of the earth limitedCompanies House Filings - See Documents
