west london & suburban property investments limited
west london & suburban property investments limited Company Information
Company Number
00538148
Next Accounts
Sep 2025
Shareholders
derwent valley ltd
Group Structure
View All
Industry
Buying and selling of own real estate
+1Registered Address
25 savile row, london, W1S 2ER
Website
http://derwentlondon.comwest london & suburban property investments limited Estimated Valuation
Pomanda estimates the enterprise value of WEST LONDON & SUBURBAN PROPERTY INVESTMENTS LIMITED at £7m based on a Turnover of £2.8m and 2.49x industry multiple (adjusted for size and gross margin).
west london & suburban property investments limited Estimated Valuation
Pomanda estimates the enterprise value of WEST LONDON & SUBURBAN PROPERTY INVESTMENTS LIMITED at £6m based on an EBITDA of £1.2m and a 5.09x industry multiple (adjusted for size and gross margin).
west london & suburban property investments limited Estimated Valuation
Pomanda estimates the enterprise value of WEST LONDON & SUBURBAN PROPERTY INVESTMENTS LIMITED at £330.9m based on Net Assets of £199.3m and 1.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
West London & Suburban Property Investments Limited Overview
West London & Suburban Property Investments Limited is a live company located in london, W1S 2ER with a Companies House number of 00538148. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in September 1954, it's largest shareholder is derwent valley ltd with a 100% stake. West London & Suburban Property Investments Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.8m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
West London & Suburban Property Investments Limited Health Check
Pomanda's financial health check has awarded West London & Suburban Property Investments Limited a 3.5 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 £2.8m, make it larger than the average company (£992.3k)
£2.8m - West London & Suburban Property Investments Limited
£992.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (3.2%)
-3% - West London & Suburban Property Investments Limited
3.2% - Industry AVG
Production
with a gross margin of 32.8%, this company has a higher cost of product (70.6%)
32.8% - West London & Suburban Property Investments Limited
70.6% - Industry AVG
Profitability
an operating margin of 41.7% make it more profitable than the average company (22.7%)
41.7% - West London & Suburban Property Investments Limited
22.7% - Industry AVG
Employees
with 15 employees, this is above the industry average (4)
- West London & Suburban Property Investments Limited
4 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- West London & Suburban Property Investments Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £187.8k, this is equally as efficient (£194.4k)
- West London & Suburban Property Investments Limited
£194.4k - Industry AVG
Debtor Days
it gets paid by customers after 57 days, this is later than average (29 days)
57 days - West London & Suburban Property Investments Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (33 days)
7 days - West London & Suburban Property Investments Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - West London & Suburban Property Investments Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (9 weeks)
0 weeks - West London & Suburban Property Investments Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 26.8%, this is a lower level of debt than the average (67.8%)
26.8% - West London & Suburban Property Investments Limited
67.8% - Industry AVG
WEST LONDON & SUBURBAN PROPERTY INVESTMENTS LIMITED financials
West London & Suburban Property Investments Limited's latest turnover from December 2023 is £2.8 million and the company has net assets of £199.3 million. According to their latest financial statements, we estimate that West London & Suburban Property Investments Limited has 15 employees and maintains cash reserves of £1.3 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 2,816,411 | 2,609,119 | 2,771,115 | 3,099,755 | 3,196,660 | 2,956,910 | 2,905,390 | 2,461,196 | 3,993,354 | 4,875,545 | 5,320,476 | 6,972,252 | 8,122,275 | 7,324,270 | 7,302,787 |
| Other Income Or Grants | -461,226 | -69,884 | 146,803 | ||||||||||||
| Cost Of Sales | 1,430,904 | 604,954 | 898,777 | 1,216,763 | 493,416 | 316,321 | 751,740 | 983,334 | 490,910 | 527,984 | 616,752 | 587,902 | 957,361 | 706,886 | |
| Gross Profit | 924,281 | 1,934,281 | 2,019,141 | 1,882,992 | 2,703,244 | 2,640,589 | 2,153,650 | 1,477,862 | 3,502,444 | 4,347,561 | 6,355,500 | 7,534,373 | 6,366,909 | 6,595,901 | |
| Admin Expenses | -248,901 | 4,254,006 | 6,446,100 | 5,959,313 | 159,715 | -2,489,793 | -3,195,593 | 17,191,928 | -11,500,458 | -38,814,130 | -13,865,902 | -475,296 | 162 | 45 | |
| Operating Profit | 1,173,182 | -2,319,725 | -4,426,959 | -4,076,321 | 2,543,529 | 5,130,382 | 5,349,243 | -15,714,066 | 15,002,902 | 43,161,691 | 26,620,886 | 20,221,402 | 8,009,669 | 6,366,747 | 6,595,856 |
| Interest Payable | 2,146,561 | 1,681,522 | 3,428,359 | 2,028,070 | 2,783 | 1,834,214 | 1,748,097 | 1,949,433 | |||||||
| Interest Receivable | 7,417,361 | 7,074,016 | 9,577,434 | 8,431,946 | 7,590,130 | 7,321,777 | 5,529,904 | 194,275 | 1,718,320 | 1,520,657 | 1,161,819 | 2,578,707 | 498,286 | 492,237 | 979 |
| Pre-Tax Profit | 6,443,982 | 3,072,769 | 1,722,116 | 2,327,555 | 10,133,659 | 12,452,159 | 10,879,147 | -15,522,574 | 16,721,222 | 44,682,348 | 27,782,705 | 20,965,895 | 6,759,858 | 4,908,368 | 6,475,691 |
| Tax | -721,942 | -19,819 | |||||||||||||
| Profit After Tax | 6,443,982 | 3,072,769 | 1,722,116 | 2,327,555 | 10,133,659 | 12,452,159 | 10,879,147 | -15,522,574 | 16,721,222 | 44,682,348 | 27,060,763 | 20,965,895 | 6,759,858 | 4,908,368 | 6,455,872 |
| Dividends Paid | 40,000,000 | 30,000,000 | |||||||||||||
| Retained Profit | 6,443,982 | 3,072,769 | 1,722,116 | -37,672,445 | 10,133,659 | 12,452,159 | 10,879,147 | -15,522,574 | 16,721,222 | 44,682,348 | -2,939,237 | 20,965,895 | 6,759,858 | 4,908,368 | 6,455,872 |
| Employee Costs | |||||||||||||||
| Number Of Employees | |||||||||||||||
| EBITDA* | 1,173,182 | -2,319,725 | -4,426,959 | -4,076,321 | 2,543,529 | 5,130,382 | 5,349,243 | -15,714,066 | 15,002,902 | 43,161,691 | 26,620,886 | 20,221,402 | 8,009,669 | 6,366,747 | 6,595,856 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 72,986,937 | 73,379,784 | 75,253,711 | 79,090,604 | 81,718,695 | 81,530,373 | 79,105,871 | 254,452,610 | 267,150,856 | 245,810,039 | 200,933,220 | 172,333,001 | 185,342,822 | 168,364,332 | 133,529,688 |
| Debtors (Due After 1 year) | 359,808 | 680,685 | 602,020 | 483,926 | 622,949 | 598,050 | 433,365 | 379,782 | 359,681 | 434,867 | 280,815 | 428,670 | 549,859 | 449,595 | 744,168 |
| Total Fixed Assets | 73,346,745 | 74,060,469 | 75,855,731 | 79,574,530 | 82,341,644 | 82,128,423 | 79,539,236 | 254,832,392 | 267,510,537 | 246,244,906 | 201,214,035 | 172,761,671 | 185,892,681 | 168,813,927 | 134,273,856 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 446,497 | 210,373 | 579,720 | 236,558 | 227,734 | 142,754 | 97,582 | 398,056 | 333,175 | 363,668 | 336,039 | 321,971 | 237,923 | ||
| Group Debtors | 196,812,813 | 189,688,664 | 231,688,141 | 217,402,255 | 194,085,286 | 174,228,919 | 159,732,663 | 3,049,088 | 3,092,828 | 8,309,909 | 17,225,611 | 50,303,656 | 10,878,599 | 10,384,934 | 10,008,998 |
| Misc Debtors | 321,298 | 743,004 | 483,147 | 294,860 | 1,227,301 | 1,612,509 | 666,115 | 411,507 | 660,543 | 380,818 | 737,088 | 924,028 | 1,024,913 | 1,042,152 | 1,217,343 |
| Cash | 1,291,273 | 265,500 | 236,676 | 394,491 | 570,816 | 1,778,457 | |||||||||
| misc current assets | |||||||||||||||
| total current assets | 198,871,881 | 190,697,168 | 232,618,337 | 218,276,835 | 195,549,145 | 176,069,162 | 160,541,532 | 3,558,177 | 3,753,371 | 9,088,783 | 18,295,874 | 51,591,352 | 12,634,042 | 12,319,873 | 13,242,721 |
| total assets | 272,218,626 | 264,757,637 | 308,474,068 | 297,851,365 | 277,890,789 | 258,197,585 | 240,080,768 | 258,390,569 | 271,263,908 | 255,333,689 | 219,509,909 | 224,353,023 | 198,526,723 | 181,133,800 | 147,516,577 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 28,729 | 30,670 | 23,717 | 558,533 | 86,645 | 21,923 | 387,890 | 34,435 | 778,882 | 116,821 | 7,345 | ||||
| Group/Directors Accounts | 69,725,329 | 44,201,019 | 84,871,477 | 76,147,942 | 11,666,005 | 921 | 29,863,383 | 29,994,910 | 30,404,558 | 39,615,318 | 40,669,429 | 36,343,979 | 41,023,763 | 41,695,366 | |
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 3,183,859 | 2,360,575 | 6,785,194 | 5,438,886 | 9,423,852 | 11,595,034 | 5,563,486 | 5,243,427 | 1,718,218 | 2,878,455 | 2,409,442 | 3,368,684 | 2,841,076 | 2,787,955 | 2,566,114 |
| total current liabilities | 72,937,917 | 46,592,264 | 91,680,388 | 82,145,361 | 21,176,502 | 11,616,957 | 5,952,297 | 35,141,245 | 32,492,010 | 33,283,013 | 42,141,581 | 44,045,458 | 39,185,055 | 43,811,718 | 44,261,480 |
| loans | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | ||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | |||||||||
| provisions | |||||||||||||||
| total long term liabilities | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 | 13,333 |
| total liabilities | 72,951,250 | 46,605,597 | 91,693,721 | 82,158,694 | 21,189,835 | 11,630,290 | 5,965,630 | 35,154,578 | 32,505,343 | 33,296,346 | 42,154,914 | 44,058,791 | 39,198,388 | 43,825,051 | 44,274,813 |
| net assets | 199,267,376 | 218,152,040 | 216,780,347 | 215,692,671 | 256,700,954 | 246,567,295 | 234,115,138 | 223,235,991 | 238,758,565 | 222,037,343 | 177,354,995 | 180,294,232 | 159,328,335 | 137,308,749 | 103,241,764 |
| total shareholders funds | 199,267,376 | 218,152,040 | 216,780,347 | 215,692,671 | 256,700,954 | 246,567,295 | 234,115,138 | 223,235,991 | 238,758,565 | 222,037,343 | 177,354,995 | 180,294,232 | 159,328,335 | 137,308,749 | 103,241,764 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 1,173,182 | -2,319,725 | -4,426,959 | -4,076,321 | 2,543,529 | 5,130,382 | 5,349,243 | -15,714,066 | 15,002,902 | 43,161,691 | 26,620,886 | 20,221,402 | 8,009,669 | 6,366,747 | 6,595,856 |
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | -721,942 | -19,819 | |||||||||||||
| Stock | |||||||||||||||
| Debtors | 6,828,063 | -41,871,328 | 14,222,920 | 22,588,667 | 19,504,882 | 15,692,315 | 157,036,938 | -175,093 | -5,410,598 | -9,053,039 | -33,443,333 | 39,230,612 | 590,758 | -9,780 | 12,208,432 |
| Creditors | -1,941 | 6,953 | -534,816 | 471,888 | 64,722 | -365,967 | 353,455 | -744,447 | 778,882 | -116,821 | 109,476 | 7,345 | |||
| Accruals and Deferred Income | 823,284 | -4,424,619 | 1,346,308 | -3,984,966 | -2,171,182 | 6,031,548 | 320,059 | 3,525,209 | -1,160,237 | 469,013 | -959,242 | 527,608 | 53,121 | 221,841 | 2,566,114 |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | -4,833,538 | 35,133,937 | -17,838,387 | -30,178,066 | -19,067,813 | -4,896,352 | -151,014,181 | -12,758,211 | 20,032,145 | 52,566,922 | 58,492,511 | -18,474,257 | 7,472,032 | 6,598,368 | -3,066,281 |
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | -392,847 | -1,873,927 | -3,836,893 | -2,628,091 | 188,322 | 2,424,502 | -175,346,739 | -12,698,246 | 21,340,817 | 44,876,819 | 28,600,219 | -13,009,821 | 16,978,490 | 34,834,644 | 133,529,688 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 25,524,310 | -40,670,458 | 8,723,535 | 64,481,937 | 11,666,005 | -921 | -29,862,462 | -131,527 | -409,648 | -9,210,760 | -1,054,111 | 4,325,450 | -4,679,784 | -671,603 | 41,695,366 |
| Other Short Term Loans | |||||||||||||||
| Long term loans | 13,333 | -13,333 | 13,333 | ||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -13,333 | 13,333 | |||||||||||||
| share issue | |||||||||||||||
| interest | 5,270,800 | 5,392,494 | 6,149,075 | 6,403,876 | 7,590,130 | 7,321,777 | 5,529,904 | 191,492 | 1,718,320 | 1,520,657 | 1,161,819 | 744,493 | -1,249,811 | -1,457,196 | 979 |
| cash flow from financing | 5,466,464 | -36,979,040 | 14,238,170 | 67,549,975 | 19,256,135 | 7,320,854 | -24,332,558 | 59,965 | 1,308,672 | -7,690,103 | 107,708 | 5,069,945 | 9,330,133 | 27,029,818 | 138,495,570 |
| cash and cash equivalents | |||||||||||||||
| cash | 1,025,773 | 28,824 | 236,676 | -394,491 | -176,325 | -1,207,641 | 1,778,457 | ||||||||
| overdraft | |||||||||||||||
| change in cash | 1,025,773 | 28,824 | 236,676 | -394,491 | -176,325 | -1,207,641 | 1,778,457 |
west london & suburban property investments limited Credit Report and Business Information
West London & Suburban Property Investments Limited Competitor Analysis
Perform a competitor analysis for west london & suburban property investments limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in W1S area or any other competitors across 12 key performance metrics.
west london & suburban property investments limited Ownership
WEST LONDON & SUBURBAN PROPERTY INVESTMENTS LIMITED group structure
West London & Suburban Property Investments Limited has 2 subsidiary companies.
Ultimate parent company
2 parents
WEST LONDON & SUBURBAN PROPERTY INVESTMENTS LIMITED
00538148
2 subsidiaries
west london & suburban property investments limited directors
West London & Suburban Property Investments Limited currently has 4 directors. The longest serving directors include Mr Nigel George (Feb 2007) and Mr Paul Williams (Feb 2007).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Nigel George | England | 61 years | Feb 2007 | - | Director |
| Mr Paul Williams | England | 65 years | Feb 2007 | - | Director |
| Mr Damian Wisniewski | England | 63 years | Feb 2010 | - | Director |
| Mrs Emily Prideaux | England | 45 years | Mar 2021 | - | Director |
P&L
December 2023turnover
2.8m
+8%
operating profit
1.2m
-151%
gross margin
32.9%
-55.73%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
199.3m
-0.09%
total assets
272.2m
+0.03%
cash
1.3m
+3.86%
net assets
Total assets minus all liabilities
west london & suburban property investments limited company details
company number
00538148
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
September 1954
age
71
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
PRICEWATERHOUSECOOPERS LLP
address
25 savile row, london, W1S 2ER
Bank
-
Legal Advisor
-
west london & suburban property investments 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 found 5 charges/mortgages relating to west london & suburban property investments limited. Currently there are 1 open charges and 4 have been satisfied in the past.
west london & suburban property investments 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 WEST LONDON & SUBURBAN PROPERTY INVESTMENTS LIMITED. This can take several minutes, an email will notify you when this has completed.
west london & suburban property investments limited Companies House Filings - See Documents
| date | description | view/download |
|---|
