Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo
Spa landscaping ltd
Registration Number
04240438Incorporation Date
25/06/2001Last Annual Return
Not availableAddress
22 Orgreave Close, Dore House Industrial Estate, Sheffield, South Yorkshire. S13 9NP
Website
www.spalandscaping.co.ukAudit Fees
Not availableSecretary
Ms Pamela Anne Anthony
Directors
Active
Mr Alexander Simon Anthony (37 yrs)
Active
Ms Pamela Anne Anthony (72 yrs)
Active
Mr Simon Peter Anthony (68 yrs)
Active
Ms Laurie Suzanne Davies (39 yrs)
| Proposed Year |
|||||
|---|---|---|---|---|---|
| ESTIMATED | ESTIMATED | ESTIMATED | ESTIMATED | ||
| Period Ending | 30-Jun-22 | 30-Jun-23 | 30-Jun-24 | 30-Jun-25 | 29-Jun-26 |
| Weeks | 52 | 52 | 52 | 52 | 52 |
| Total Sales (Upper Estimate) | 3600 | 5500 | 7300 | 8200 | |
| Total Sales (Mid Est./ Actual) | 3000 | 4600 | 6100 | 6800 | |
| Total Sales (Lower Estimate) | 2400 | 3700 | 4900 | 5400 | |
| Directors Fees | NA | NA | NA | NA | NA |
| Gross Profits | NA | NA | NA | NA | NA |
| Value Added | NA | NA | NA | NA | NA |
| Trading Profit | NA | NA | NA | NA | NA |
| Depreciation | 126 | 7 | 189 | 182 | |
| Non-Trading Income | NA | NA | NA | NA | 0 |
| Total Interest Charges | NA | NA | NA | NA | NA |
| Pre-tax Profit | NA | NA | NA | NA | 338 |
| Retained Profit (Shareholders Funds) | 199 | 120 | 209 | 249 | 149 |
| Fixed Assets | 524 | 703 | 738 | 814 | 773 |
| Intangibles | 0 | 0 | 0 | 0 | 0 |
| Intermediate Assets | 0 | 0 | 0 | 0 | 0 |
| Stocks | 466 | 287 | 450 | 878 | 748 |
| Debtors | 463 | 486 | 574 | 584 | 508 |
| Cash or Equivalent | 576 | 1086 | 1091 | 1217 | 1355 |
| Total Current Assets | 1505 | 1859 | 2115 | 2679 | 2611 |
| Creditors | 89 | 77 | 125 | 290 | 341 |
| Short Term Borrowing | 141 | 261 | 131 | 91 | 0 |
| Other Current Liabilities | 466 | 702 | 964 | 1050 | 1050 |
| Total Current Liabilities | 696 | 1040 | 1220 | 1431 | 1391 |
| Net Current Assets | 809 | 819 | 895 | 1248 | 1220 |
| Shareholders Funds | 1085 | 1205 | 1414 | 1663 | 1812 |
| Total Loan Capital | 118 | 142 | 36 | 219 | 0 |
| Other Capital Employed | 131 | 175 | 184 | 181 | 181 |
| Total Capital Employed | 1334 | 1522 | 1634 | 2063 | 1993 |
| Retained Profit Margin % | 6.63 | 2.61 | 3.43 | 3.66 | 4.86 |
| Sales Growth % | -25 | 53 | 33 | 11 | 2 |
| Retained Profit Growth % | 28 | -40 | 74 | 19 | -40.00 |
| Debtor Ratio Days | 56 | 38 | 34 | 31 | 26.572 |
| Creditor Ratio Days | 11 | 6 | 7 | 16 | 17.8520588235294 |
| Stock Turnover | 6 | 16 | 14 | 8 | 9.2938496583144 |
| Sales £000 / Employee | NA | NA | NA | NA | NA |
| Value Added £000/Empl. | NA | NA | NA | NA | NA |
| Av. Remun. £000 / Empl. | NA | NA | NA | NA | NA |
| Total Empl. Remu. £000 | NA | NA | NA | NA | NA |
| Employees | 39 | 42 | 53 | 54 | NA |
| Retained Profit/Total Assets % | 10 | 5 | 7 | 7 | 10 |
Company Summary
- This analysis contains ESTIMATED data as the company has filed small/modified accounts. Provide the full data and we will update it.
- SHADED FIGURES INDICATE THAT ESTIMATED DATA HAS BEEN USED.
- TOTAL SALES FOR THIS COMPANY HAVE BEEN ESTIMATED, See appendix for details.
- The Plimsoll Chart is falling though its height is ok. (ESTIMATED)
Company Summary
The company currently has £6.8m sales and made £249,000, by following the proposal plan, sales would be level and retained profits would fall to £149,000.
Key Attractiveness Features
- PRIVATELY OWNED
- FEW DIRECTORS
Acquisition Attractiveness Rating
- Low number of shareholders
- Company is privately owned
- Low number of directors
- Sales growth above the industry average
- Low financial rating
- High gross earnings
- Big difference between current and future value
- Directors fees represent high proportion of profits
- Average age of directors is high
Company Valuation
| Proposed Year |
|||||
|---|---|---|---|---|---|
| ESTIMATED | ESTIMATED | ESTIMATED | ESTIMATED | ||
| Period Ending | 30-Jun-22 | 30-Jun-23 | 30-Jun-24 | 30-Jun-25 | 29-Jun-26 |
| Total Sales (Upper Estimate) | 3600 | 5500 | 7300 | 8200 | |
| Total Sales (Mid Est./ Actual) | 3000 | 4600 | 6100 | 6800 | |
| Total Sales (Lower Estimate) | 2400 | 3700 | 4900 | 5400 | |
| Pre-tax Profit (£000) | NA | NA | NA | NA | 338 |
| Total Value (£000) | |||||
| Asset Value (£000) | 1453 | 1476 | 1762 | 2276 | 2029 |
| Goodwill (£000) | 826 | 1106 | 1232 | 1349 | 1416 |
| Liabilities (£000) | -369 | -271 | -349 | -614 | -217 |
| Equity Value (£000) | 1910 | 2311 | 2645 | 3011 | 3228 |
Total Value Formula (Estimated Accounts): ((Average 3 years retained profit)*7) plus (Fixed Assets + Intangibles + Intermediate Assets + Stocks + Debtors)
Shareholders / Ownership
ALEXANDER SIMON ANTHONY & LAURIE SUZANNE DAVIES - JOINT SHAREHOLDER (86.8%)
MR ALEXANDER SIMON ANTHONY (6.0%)
MRS LAURIE SUZANNE DAVIES (6.0%)
MRS FRANCINE ELIZABETH ANN ANTHONY (1.2%)
Immediate Shareholder: See Shareholders
Subsidiaries
None
Acquisition / Valuation Comments
This company has been established 25 years.
1 director is over 70 years of age.
2 directors are under 40 years of age.
The value of the company has risen in each of the last 2 years.
The total value of the company is currently £3.6m including debts.
The equity value is high, indicating low levels of total liabilities.
The company value is small in comparison to its sales.
The proposed year is based on achieving a 10% return on total assets.
The proposed plan would improve the overall financial strength of the company by 26%.
Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo