Dorrington Residential Limited

POWER SEARCH PRICING

SOLUTIONS

dorrington residential limited Company Information

Live

MatureLargeHealthy

Company Number

00561043

Next Accounts

Sep 2025

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

Directors

Manfred Gorvy

Francesco Cirillo

View All

Shareholders

dorrington estates limited

Group Structure

View All

Contact

Registered Address

16 hans road, london, SW3 1RT

Website

www.dorrington.co.uk

dorrington residential limited Estimated Valuation

£116.2m

Pomanda estimates the enterprise value of DORRINGTON RESIDENTIAL LIMITED at £116.2m based on an EBITDA of £12.2m and a 9.52x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Dorrington Residential Limited is a live company located in london, SW3 1RT with a Companies House number of 00561043. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in February 1956, it's largest shareholder is dorrington estates limited with a 100% stake. Dorrington Residential Limited is a mature, large sized company, Pomanda has estimated its turnover at £20.6m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Dorrington Residential Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

2 Regular

2 Weak

Size

annual sales of £20.6m, make it larger than the average company (£1.1m)

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a faster rate (3.6%)

EXPORT

Dorrington Residential Limited's latest turnover from December 2023 is £20.6 million and the company has net assets of £59.4 million. According to their latest financial statements, we estimate that Dorrington Residential Limited has 103 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	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	20,601,869	15,230,134	13,186,826	17,485,389	13,739,891	15,920,965	17,047,191	17,662,908	24,764,005	19,128,501	18,235,032	14,948,388	19,085,807	16,919,516	11,603,696
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	7,891,066	5,253,749	2,802,596	5,704,389	4,557,824	4,825,624	6,367,631	5,905,280	11,379,358	8,010,075	5,663,311	2,353,266	4,950,340	5,406,645	1,513,004
Gross Profit	12,710,803	9,976,385	10,384,230	11,781,000	9,182,067	11,095,341	10,679,560	11,757,628	13,384,647	11,118,426	12,571,721	12,595,122	14,135,467	11,512,871	10,090,692
Admin Expenses	503,007	-1,177,826	-5,435,189	66,160	56,031	647,739	652,359	574,337	452,384	509,662	581,145	512,429	507,406	466,531	416,773
Operating Profit	12,207,796	11,154,211	15,819,419	11,714,840	9,126,036	10,447,602	10,027,201	11,183,291	12,932,263	10,608,764	11,990,576	12,082,693	13,628,061	11,046,340	9,673,919
Interest Payable	3,414,227	1,912,675	1,152,478	1,194,813	1,350,784	1,227,994	1,050,839	1,081,590	915,409	1,101,858	1,133,101	893,187	878,516	989,579	621,463
Interest Receivable	3,729	494	2	754	426	185	847	153	1,606	776	1,241	768	1,324	1,168	5,959
Pre-Tax Profit	8,797,298	9,242,030	14,666,943	10,520,781	7,775,678	9,219,793	8,977,209	10,101,854	12,018,460	9,507,682	10,858,716	11,190,274	12,750,869	10,057,929	9,058,415
Tax	-2,062,051	-1,605,379	-6,753,215	-1,998,949	-1,477,379	-1,751,761	-1,730,985	-2,020,371	-2,288,420	-2,043,060	-2,522,485	-2,741,311	-3,379,761	-2,815,225	-2,535,319
Profit After Tax	6,735,247	7,636,651	7,913,728	8,521,832	6,298,299	7,468,032	7,246,224	8,081,483	9,730,040	7,464,622	8,336,231	8,448,963	9,371,108	7,242,704	6,523,096
Dividends Paid	8,000,000	8,000,000	7,500,000	7,000,000	7,000,000	8,000,000	7,000,000	8,500,000	10,000,000	7,500,000	8,500,000	7,500,000	7,500,000	4,000,000	3,500,000
Retained Profit	-1,264,753	-363,349	413,728	1,521,832	-701,701	-531,968	246,224	-418,517	-269,960	-35,378	-163,769	948,963	1,871,108	3,242,704	3,023,096
Employee Costs	0	0	0	0	0	597,520	595,847	541,066	420,541	478,451	549,933	481,219	476,009	435,821	387,021
Number Of Employees	103	82	85	116	85	7	7	6	6	6	6	6	8	8	8
EBITDA*	12,207,796	11,154,211	15,819,419	11,714,840	9,126,036	10,447,602	10,027,201	11,183,291	12,932,263	10,608,764	11,990,576	12,082,693	13,628,061	11,046,340	9,673,919

* 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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	92,131,253	92,446,253	90,828,755	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	587,258	383,039	236,458	239,375	269,375	299,375	163,607	194,457	43,015	61,365	0	0	0	0	0
Total Fixed Assets	92,718,511	92,829,292	91,065,213	239,375	269,375	299,375	163,607	194,457	43,015	61,365	0	0	0	0	0
Stock & work in progress	37,852,729	43,900,295	47,269,525	72,134,593	69,235,907	67,589,390	65,831,466	64,829,433	63,681,704	57,698,074	56,562,723	51,970,009	48,280,793	48,089,934	49,063,555
Trade Debtors	423,618	629,440	232,893	501,524	437,328	155,631	229,404	228,889	186,529	321,572	386,216	400,624	366,050	343,684	764,093
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	1,428,751	215,773	354,607	265,873	644,526	1,013,542	622,896	646,805	1,087,454	560,302	377,514	384,314	268,690	386,844	340,930
Cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	39,705,098	44,745,508	47,857,025	72,901,990	70,317,761	68,758,563	66,683,766	65,705,127	64,955,687	58,579,948	57,326,453	52,754,947	48,915,533	48,820,462	50,168,578
total assets	132,423,609	137,574,800	138,922,238	73,141,365	70,587,136	69,057,938	66,847,373	65,899,584	64,998,702	58,641,313	57,326,453	52,754,947	48,915,533	48,820,462	50,168,578
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	250	250	250	66,101	913	1,577	0	0	575	575	1,645	16,704	3,125	1,802	2,202
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	988,472	733,877	1,200,970	727,417	2,016,676	1,519,863	1,331,922	1,022,084	1,868,420	4,257,064	1,014,676	847,554	716,306	886,801	675,969
total current liabilities	988,722	734,127	1,201,220	793,518	2,017,589	1,521,440	1,331,922	1,022,084	1,868,995	4,257,639	1,016,321	864,258	719,431	888,603	678,171
loans	56,287,079	60,307,770	60,901,937	57,886,464	55,629,996	53,895,246	51,342,231	50,950,504	48,784,194	39,768,201	37,681,000	33,369,683	34,330,445	35,937,310	40,738,562
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	3,978,281	3,706,386	0	0	0
provisions	15,787,367	15,907,708	15,830,537	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	72,074,446	76,215,478	76,732,474	57,886,464	55,629,996	53,895,246	51,342,231	50,950,504	48,784,194	39,768,201	41,659,281	37,076,069	34,330,445	35,937,310	40,738,562
total liabilities	73,063,168	76,949,605	77,933,694	58,679,982	57,647,585	55,416,686	52,674,153	51,972,588	50,653,189	44,025,840	42,675,602	37,940,327	35,049,876	36,825,913	41,416,733
net assets	59,360,441	60,625,195	60,988,544	14,461,383	12,939,551	13,641,252	14,173,220	13,926,996	14,345,513	14,615,473	14,650,851	14,814,620	13,865,657	11,994,549	8,751,845
total shareholders funds	59,360,441	60,625,195	60,988,544	14,461,383	12,939,551	13,641,252	14,173,220	13,926,996	14,345,513	14,615,473	14,650,851	14,814,620	13,865,657	11,994,549	8,751,845

	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	12,207,796	11,154,211	15,819,419	11,714,840	9,126,036	10,447,602	10,027,201	11,183,291	12,932,263	10,608,764	11,990,576	12,082,693	13,628,061	11,046,340	9,673,919
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-2,062,051	-1,605,379	-6,753,215	-1,998,949	-1,477,379	-1,751,761	-1,730,985	-2,020,371	-2,288,420	-2,043,060	-2,522,485	-2,741,311	-3,379,761	-2,815,225	-2,535,319
Stock	-6,047,566	-3,369,230	-24,865,068	2,898,686	1,646,517	1,757,924	1,002,033	1,147,729	5,983,630	1,135,351	4,592,714	3,689,216	190,859	-973,621	49,063,555
Debtors	1,211,375	404,294	-182,814	-344,457	-117,319	452,641	-54,244	-246,847	373,759	179,509	-21,208	150,198	-95,788	-374,495	1,105,023
Creditors	0	0	-65,851	65,188	-664	1,577	0	-575	0	-1,070	-15,059	13,579	1,323	-400	2,202
Accruals and Deferred Income	254,595	-467,093	473,553	-1,289,259	496,813	187,941	309,838	-846,336	-2,388,644	3,242,388	167,122	131,248	-170,495	210,832	675,969
Deferred Taxes & Provisions	-120,341	77,171	15,830,537	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	15,116,190	12,123,846	50,352,325	5,937,591	6,615,608	6,674,794	7,658,265	7,415,127	1,897,810	10,492,162	5,048,648	5,646,795	9,984,057	9,789,663	-42,351,807
Investing Activities
capital expenditure	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in Investments	-315,000	1,617,498	90,828,755	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	315,000	-1,617,498	-90,828,755	0	0	0	0	0	0	0	0	0	0	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-4,020,691	-594,167	3,015,473	2,256,468	1,734,750	2,553,015	391,727	2,166,310	9,015,993	2,087,201	4,311,317	-960,762	-1,606,865	-4,801,252	40,738,562
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	-3,978,281	271,895	3,706,386	0	0	0
share issue	-1	0	46,113,433	0	0	0	0	0	0	0	0	0	0	0	5,728,749
interest	-3,410,498	-1,912,181	-1,152,476	-1,194,059	-1,350,358	-1,227,809	-1,049,992	-1,081,437	-913,803	-1,101,082	-1,131,860	-892,419	-877,192	-988,411	-615,504
cash flow from financing	-7,431,190	-2,506,348	47,976,430	1,062,409	384,392	1,325,206	-658,265	1,084,873	8,102,190	-2,992,162	3,451,352	1,853,205	-2,484,057	-5,789,663	45,851,807
cash and cash equivalents
cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for dorrington residential limited. Get real-time insights into dorrington residential limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for dorrington residential limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other large companies, companies in SW3 area or any other competitors across 12 key performance metrics.

DORRINGTON RESIDENTIAL LIMITED group structure

Dorrington Residential Limited has 2 subsidiary companies.

Ultimate parent company

DORRINGTON RESIDENTIAL LIMITED

00561043

2 subsidiaries

25 RANDOLPH CRESCENT LIMITED

01950471

135 ASHMORE ROAD LIMITED

08364630

DORRINGTON RESIDENTIAL LIMITED Shareholders

dorrington estates limited

100%

Dorrington Residential Limited currently has 9 directors. The longest serving directors include Mr Manfred Gorvy (Nov 1991) and Mr Francesco Cirillo (Jul 2003).

officer	country	age	start	end	role
Mr Manfred Gorvy		86 years	Nov 1991	-	Director
Mr Francesco Cirillo	England	61 years	Jul 2003	-	Director
Mr Michael Jenkins	United Kingdom	52 years	Feb 2021	-	Director
Mr Andrew Giblin	England	46 years	Apr 2021	-	Director
Dr Sean Gorvy	England	62 years	Mar 2022	-	Director
Mr Bruce Thompson	England	60 years	Mar 2022	-	Director
Mr Robert Harris	United Kingdom	62 years	Mar 2022	-	Director
Mr Robert Harris	England	62 years	Mar 2022	-	Director
Mr Harry Swales	United Kingdom	44 years	Sep 2023	-	Director

P&L

December 2023

turnover

20.6m

+35%

operating profit

12.2m

+9%

gross margin

61.7%

-5.81%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

59.4m

-0.02%

total assets

132.4m

-0.04%

cash

net assets

Total assets minus all liabilities

Similar Companies

graico property company ltd

permitted developments investments no 7 ltd

3 waterhouse square tenant limited

pall mall investments (london) limited

rosslynac ltd

company number

00561043

Type

Private limited with Share Capital

industry

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

February 1956

ultimate parent company

None

previous names

acre close holdings limited (March 2003)

address

16 hans road, london, SW3 1RT

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 274 charges/mortgages relating to dorrington residential limited. Currently there are 253 open charges and 21 have been satisfied in the past.

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 DORRINGTON RESIDENTIAL LIMITED. This can take several minutes, an email will notify you when this has completed.

dorrington residential limited Company Information

dorrington residential limited Estimated Valuation

dorrington residential limited Estimated Valuation

dorrington residential limited Estimated Valuation

Dorrington Residential Limited Overview

Dorrington Residential Limited Health Check

DORRINGTON RESIDENTIAL LIMITED financials

dorrington residential limited Credit Report and Business Information

Dorrington Residential Limited Competitor Analysis

dorrington residential limited Ownership

dorrington residential limited directors

dorrington residential limited company details

dorrington residential limited Charges & Mortgages

dorrington residential limited Capital Raised & Share Issues BETA

dorrington residential limited Companies House Filings - See Documents