Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
33 warbeck road, london, W12 8NS
Website
-
karunsi company limitedEstimated Valuation
£3.3m
Pomanda estimates the enterprise value of KARUNSI COMPANY LIMITED at £3.3m based on a Turnover of £1.4m and 2.42x industry multiple (adjusted for size and gross margin).
karunsi company limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of KARUNSI COMPANY LIMITED at £0 based on an EBITDA of £0 and a 4.71x industry multiple (adjusted for size and gross margin).
karunsi company limitedEstimated Valuation
£488.4k
Pomanda estimates the enterprise value of KARUNSI COMPANY LIMITED at £488.4k based on Net Assets of £290.2k and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Karunsi Company LimitedOverview
Karunsi Company Limited is a live company located in london, W12 8NS with a Companies House number of 00718279. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in March 1962, it's largest shareholder is
william morson
with a 44.8% stake. Karunsi Company Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.4m with
declining
growth in recent years.
Pomanda's financial health check has awarded Karunsi Company Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
3 Weak
Size
annual sales of £1.4m, make it larger than the average company (£684.6k)
£1.4m - Karunsi Company Limited
£684.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (1.2%)
-6% - Karunsi Company Limited
1.2% - Industry AVG
Production
with a gross margin of 32.8%, this company has a higher cost of product (75.1%)
32.8% - Karunsi Company Limited
75.1% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Karunsi Company Limited
- - Industry AVG
Employees
with 4 employees, this is similar to the industry average (4)
4 - Karunsi Company Limited
4 - Industry AVG
Pay Structure
on an average salary of £29.7k, the company has an equivalent pay structure (£29.7k)
£29.7k - Karunsi Company Limited
£29.7k - Industry AVG
Efficiency
resulting in sales per employee of £344.9k, this is more efficient (£145.6k)
£344.9k - Karunsi Company Limited
£145.6k - Industry AVG
Debtor Days
it gets paid by customers after 76 days, this is later than average (35 days)
76 days - Karunsi Company Limited
35 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Karunsi Company Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Karunsi Company Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Karunsi Company Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Karunsi Company Limited
- - Industry AVG
KARUNSI COMPANY LIMITED financials
EXPORT
Karunsi Company Limited's latest turnover from March 2022 is estimated at £1.4 million and the company has net assets of £290.2 thousand. According to their latest financial statements, we estimate that Karunsi Company Limited has 4 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
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
1,379,712
1,461,060
1,633,962
1,653,201
1,560,749
1,732,372
27,706
26,031
26,229
11,741
Other Income Or Grants
Cost Of Sales
927,424
961,517
1,092,134
1,114,356
1,035,971
1,111,364
19,684
18,498
18,486
8,140
Gross Profit
452,288
499,543
541,828
538,845
524,778
621,008
8,023
7,533
7,743
3,601
Admin Expenses
452,288
499,543
541,828
538,845
524,778
616,047
1,451
1,451
-692,837
8,023
10,358
10,453
246,165
Operating Profit
4,961
-1,451
-1,451
692,837
-2,825
-2,710
-242,564
Interest Payable
Interest Receivable
363
1,451
1,451
726
1
1
Pre-Tax Profit
5,324
693,562
-2,825
-2,709
-242,563
Tax
-1,065
-159,519
Profit After Tax
4,259
534,043
-2,825
-2,709
-242,563
Dividends Paid
Retained Profit
4,259
534,043
-2,825
-2,709
-242,563
Employee Costs
118,903
134,579
137,071
135,722
157,770
153,538
23,980
23,982
23,381
24,760
Number Of Employees
4
5
5
5
6
6
1
1
1
1
EBITDA*
4,961
-1,451
-1,451
692,837
-694
-579
-240,433
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
181,294
181,294
183,425
185,556
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
181,294
181,294
183,425
185,556
Stock & work in progress
Trade Debtors
290,205
290,205
290,205
290,205
290,205
290,205
Group Debtors
Misc Debtors
Cash
290,205
290,205
290,205
167
313
misc current assets
total current assets
290,205
290,205
290,205
290,205
290,205
290,205
290,205
290,205
290,205
167
313
total assets
290,205
290,205
290,205
290,205
290,205
290,205
290,205
290,205
290,205
181,294
181,294
183,592
185,869
Bank overdraft
Bank loan
Trade Creditors
28,513
28,513
27,986
13,777
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
28,513
28,513
27,986
13,777
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
316,405
316,405
316,405
330,182
provisions
total long term liabilities
316,405
316,405
316,405
330,182
total liabilities
344,918
344,918
344,391
343,959
net assets
290,205
290,205
290,205
290,205
290,205
290,205
290,205
290,205
290,205
-163,624
-163,624
-160,799
-158,090
total shareholders funds
290,205
290,205
290,205
290,205
290,205
290,205
290,205
290,205
290,205
-163,624
-163,624
-160,799
-158,090
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
4,961
-1,451
-1,451
692,837
-2,825
-2,710
-242,564
Depreciation
2,131
2,131
2,131
Amortisation
Tax
-1,065
-159,519
Stock
Debtors
290,205
Creditors
-28,513
527
14,209
13,777
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-286,309
-1,451
-1,451
504,805
-167
13,630
-226,656
Investing Activities
capital expenditure
181,294
-187,687
Change in Investments
cash flow from investments
181,294
-187,687
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-316,405
-13,777
330,182
share issue
-4,259
-80,214
84,473
interest
363
1,451
1,451
726
1
1
cash flow from financing
-3,896
1,451
1,451
-395,893
-13,776
414,656
cash and cash equivalents
cash
-290,205
290,205
-167
-146
313
overdraft
change in cash
-290,205
290,205
-167
-146
313
karunsi company 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 karunsi company limited. Get real-time insights into karunsi company limited's credit score, group structure and payment trends.
Perform a competitor analysis for karunsi company limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in W12 area or any other competitors across 12 key performance metrics.
karunsi company limited Ownership
KARUNSI COMPANY LIMITED group structure
Karunsi Company Limited has no subsidiary companies.
Ultimate parent company
KARUNSI COMPANY LIMITED
00718279
KARUNSI COMPANY LIMITED Shareholders
The largest shareholders in Karunsi Company Limited include William Morson and Robert Whitehead.
william morson
44.8%
robert whitehead
39.9%
united savings club
9.37%
peter cameron
2.41%
gwendoline grace cameron
0.86%
eric cameron
0.6%
linda cameron
0.52%
david nelson
0.26%
mr john cameron
0.17%
john ferrell
0.17%
karunsi company limited directors
Karunsi Company Limited currently has 1 director, Ms Lynda Ncube serving since Aug 1985.
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
March 1962
age
63
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2022
previous names
N/A
accountant
-
auditor
-
address
33 warbeck road, london, W12 8NS
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
karunsi company 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 6 charges/mortgages relating to karunsi company limited. Currently there are 6 open charges and 0 have been satisfied in the past.
karunsi company 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 KARUNSI COMPANY LIMITED. This can take several minutes, an email will notify you when this has completed.
karunsi company limitedCompanies House Filings - See Documents
