mcalister estates limited

Live MatureMicroHealthy

mcalister estates limited Company Information

Share MCALISTER ESTATES LIMITED

Company Number

01345975

Shareholders

dennis john mcalister

betty mcalister

View All

Group Structure

View All

Industry

Camping grounds, recreational vehicle parks and trailer parks

 

Registered Address

chancery house, 3 hatchlands road, redhill, surrey, RH1 6AA

mcalister estates limited Estimated Valuation

£706k

Pomanda estimates the enterprise value of MCALISTER ESTATES LIMITED at £706k based on a Turnover of £401.9k and 1.76x industry multiple (adjusted for size and gross margin).

mcalister estates limited Estimated Valuation

£0

Pomanda estimates the enterprise value of MCALISTER ESTATES LIMITED at £0 based on an EBITDA of £-56.2k and a 6.44x industry multiple (adjusted for size and gross margin).

mcalister estates limited Estimated Valuation

£8.2m

Pomanda estimates the enterprise value of MCALISTER ESTATES LIMITED at £8.2m based on Net Assets of £2.4m and 3.39x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Mcalister Estates Limited Overview

Mcalister Estates Limited is a live company located in redhill, RH1 6AA with a Companies House number of 01345975. It operates in the recreational vehicle parks, trailer parks and camping grounds sector, SIC Code 55300. Founded in December 1977, it's largest shareholder is dennis john mcalister with a 20% stake. Mcalister Estates Limited is a mature, micro sized company, Pomanda has estimated its turnover at £401.9k with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Mcalister Estates Limited Health Check

Pomanda's financial health check has awarded Mcalister Estates Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

3 Strong

positive_score

2 Regular

positive_score

7 Weak

size

Size

annual sales of £401.9k, make it smaller than the average company (£4.6m)

£401.9k - Mcalister Estates Limited

£4.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 11%, show it is growing at a slower rate (14.4%)

11% - Mcalister Estates Limited

14.4% - Industry AVG

production

Production

with a gross margin of 68.8%, this company has a comparable cost of product (68.8%)

68.8% - Mcalister Estates Limited

68.8% - Industry AVG

profitability

Profitability

an operating margin of -15.8% make it less profitable than the average company (7.1%)

-15.8% - Mcalister Estates Limited

7.1% - Industry AVG

employees

Employees

with 5 employees, this is below the industry average (50)

5 - Mcalister Estates Limited

50 - Industry AVG

paystructure

Pay Structure

on an average salary of £21.3k, the company has an equivalent pay structure (£21.3k)

£21.3k - Mcalister Estates Limited

£21.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £80.4k, this is less efficient (£100.1k)

£80.4k - Mcalister Estates Limited

£100.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 9 days, this is earlier than average (12 days)

9 days - Mcalister Estates Limited

12 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 26 days, this is quicker than average (91 days)

26 days - Mcalister Estates Limited

91 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 1419 days, this is more than average (110 days)

1419 days - Mcalister Estates Limited

110 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 316 weeks, this is more cash available to meet short term requirements (5 weeks)

316 weeks - Mcalister Estates Limited

5 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 6.8%, this is a lower level of debt than the average (53.2%)

6.8% - Mcalister Estates Limited

53.2% - Industry AVG

MCALISTER ESTATES LIMITED financials

EXPORTms excel logo

Mcalister Estates Limited's latest turnover from April 2024 is estimated at £401.9 thousand and the company has net assets of £2.4 million. According to their latest financial statements, Mcalister Estates Limited has 5 employees and maintains cash reserves of £1 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover401,887462,386403,703297,104353,330302,171327,225431,602453,83557,979222,284193,333216,003246,611286,162
Other Income Or Grants
Cost Of Sales125,282155,221132,14298,533121,597107,033113,214162,047173,21522,02283,36867,66491,74898,568110,092
Gross Profit276,605307,165271,561198,571231,734195,137214,012269,555280,62135,958138,915125,668124,255148,043176,071
Admin Expenses339,985103,375-157,193121,215242,94490,563341,209359,149109,83710,617143,296-100,2825,479115,105-1,921,948
Operating Profit-63,380203,790428,75477,356-11,210104,574-127,197-89,594170,78425,341-4,381225,950118,77632,9382,098,019
Interest Payable829829
Interest Receivable51,95141,0435,5394104393,9883,1592,0543,9633,5653,6803,2442,1411,673854
Pre-Tax Profit-11,429244,833434,29377,767-10,771108,562-124,038-87,540173,91828,076-701229,194120,91734,6112,098,872
Tax-61,208-82,516-14,776-20,627-34,783-5,615-52,715-29,020-8,999-587,684
Profit After Tax-11,429183,625351,77762,991-10,77187,935-124,038-87,540139,13422,461-701176,47991,89725,6121,511,188
Dividends Paid
Retained Profit-11,429183,625351,77762,991-10,77187,935-124,038-87,540139,13422,461-701176,47991,89725,6121,511,188
Employee Costs106,567120,034124,547108,75090,95572,284104,670104,643101,71716,64550,81649,32347,40748,84769,451
Number Of Employees566654666133334
EBITDA*-56,181211,447438,09880,751-8,093108,130-122,900-84,293177,71934,4327,517226,868119,83434,1122,099,449

* Earnings Before Interest, Tax, Depreciation and Amortisation

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets1,081,1941,050,4641,056,5151,065,3591,066,5631,041,9181,029,6731,031,6621,036,9631,043,8981,052,7511,018,7041,019,3671,019,8421,021,016
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets1,081,1941,050,4641,056,5151,065,3591,066,5631,041,9181,029,6731,031,6621,036,9631,043,8981,052,7511,018,7041,019,3671,019,8421,021,016
Stock & work in progress487,348474,516352,961305,653449,098213,015253,041101,562143,500117,354101,00086,000150,000231,993187,973
Trade Debtors10,44910,7043,0155,6598,1209,4932,0441,20912,7239,7646,2728,59313,171
Group Debtors
Misc Debtors19,057180,30588,54861,44661,56268,77913,68013,5928,00214,490
Cash1,001,035978,069953,373523,695297,055580,143483,197780,475862,568722,500703,370768,759528,739327,703341,477
misc current assets
total current assets1,517,8891,643,5941,397,897896,453815,835871,430751,962895,6291,014,070855,553817,093864,523685,011568,289542,621
total assets2,599,0832,694,0582,454,4121,961,8121,882,3981,913,3481,781,6351,927,2912,051,0331,899,4511,869,8441,883,2271,704,3781,588,1311,563,637
Bank overdraft25,521
Bank loan
Trade Creditors 9,03696,85339,1901,17712,08717,8766,21811,0825,8295,15857,43672,46870,02345,65746,600
Group/Directors Accounts1,7292,0492,678
other short term finances
hp & lease commitments
other current liabilities155,467156,810160,38156,01328,58148,04515,92530,95071,57432,596
total current liabilities164,503253,663199,57157,19040,66865,92122,14343,76179,45265,95357,43672,46870,02345,65746,600
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions10,9605,3463,4174,9755,0745111,5622,933583658674849
total long term liabilities10,9605,3463,4174,9755,0745111,5622,933583658674849
total liabilities175,463259,009202,98862,16545,74265,92122,14343,76179,96367,51560,36973,05170,68146,33147,449
net assets2,423,6202,435,0492,251,4241,899,6471,836,6561,847,4271,759,4921,883,5301,971,0701,831,9361,809,4751,810,1761,633,6971,541,8001,516,188
total shareholders funds2,423,6202,435,0492,251,4241,899,6471,836,6561,847,4271,759,4921,883,5301,971,0701,831,9361,809,4751,810,1761,633,6971,541,8001,516,188
Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit-63,380203,790428,75477,356-11,210104,574-127,197-89,594170,78425,341-4,381225,950118,77632,9382,098,019
Depreciation7,1997,6579,3443,3953,1173,5564,2975,3016,9359,09111,8989181,0581,1741,430
Amortisation
Tax-61,208-82,516-14,776-20,627-34,783-5,615-52,715-29,020-8,999-587,684
Stock12,832121,55547,308-143,445236,083-40,026151,479-41,93826,14616,35415,000-64,000-81,99344,020187,973
Debtors-161,50399,44624,458-2,577-8,59062,5482,1325,590-7,6972,9762,9593,492-2,321-4,57813,171
Creditors-87,81757,66338,013-10,910-5,78911,658-4,8645,253671-52,278-15,0322,44524,366-94346,600
Accruals and Deferred Income-1,343-3,571104,36827,432-19,46432,120-15,025-40,62438,97832,596
Deferred Taxes & Provisions5,6141,929-1,558-995,074-511-1,051-1,3712,350-75-16-175849
Cash flow from operations8,944-14,741424,639228,420-255,765108,759-296,400-83,827163,085-11,566-23,124237,031199,478-15,4471,358,070
Investing Activities
capital expenditure-37,929-1,606-500-2,191-27,762-15,801-2,308-238-45,945-255-583-1,022,446
Change in Investments
cash flow from investments-37,929-1,606-500-2,191-27,762-15,801-2,308-238-45,945-255-583-1,022,446
Financing Activities
Bank loans
Group/Directors Accounts-1,729-320-6292,678
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue5,000
interest51,95141,0435,5394104393,9883,1592,0543,1342,7363,6803,2442,1411,673854
cash flow from financing51,95141,0435,5394104393,9881,4301,7342,5055,4143,6803,2442,1411,6735,854
cash and cash equivalents
cash22,96624,696429,678226,640-283,08896,946-297,278-82,093140,06819,130-65,389240,020201,036-13,774341,477
overdraft-25,52125,521
change in cash22,96624,696429,678226,640-283,08896,946-297,278-82,093165,589-6,391-65,389240,020201,036-13,774341,477

mcalister estates 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 mcalister estates limited. Get real-time insights into mcalister estates 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

Mcalister Estates Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for mcalister estates limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in RH1 area or any other competitors across 12 key performance metrics.

mcalister estates limited Ownership

MCALISTER ESTATES LIMITED group structure

Mcalister Estates Limited has no subsidiary companies.

Ultimate parent company

MCALISTER ESTATES LIMITED

01345975

MCALISTER ESTATES LIMITED Shareholders

dennis john mcalister 20%
betty mcalister 20%
trustees of the b mcalister trust 2019 15%
trustees of the d j mcalister trust 2019 15%
antony william mcalister 10%
trustees of the b mcalister trust 2022 10%
trustees of the d j mcalister trust 2022 10%

mcalister estates limited directors

Mcalister Estates Limited currently has 3 directors. The longest serving directors include Mr Dennis McAlister (Oct 1992) and Mrs Betty McAlister (Jun 2020).

officercountryagestartendrole
Mr Dennis McAlister75 years Oct 1992- Director
Mrs Betty McAlisterEngland79 years Jun 2020- Director
Mr Antony McAlisterUnited Kingdom44 years Oct 2024- Director

P&L

April 2024

turnover

401.9k

-13%

operating profit

-63.4k

0%

gross margin

68.9%

+3.61%

turnover

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

Balance Sheet

April 2024

net assets

2.4m

0%

total assets

2.6m

-0.04%

cash

1m

+0.02%

net assets

Total assets minus all liabilities

mcalister estates limited company details

company number

01345975

Type

Private limited with Share Capital

industry

55300 - Camping grounds, recreational vehicle parks and trailer parks

incorporation date

December 1977

age

48

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

April 2024

previous names

dennis mcalister mobile home estates limited (October 1999)

okeburgh limited (December 1978)

accountant

VISTA PARTNERS LIMITED

auditor

-

address

chancery house, 3 hatchlands road, redhill, surrey, RH1 6AA

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

mcalister estates 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 3 charges/mortgages relating to mcalister estates limited. Currently there are 1 open charges and 2 have been satisfied in the past.

mcalister estates 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 MCALISTER ESTATES LIMITED. This can take several minutes, an email will notify you when this has completed.

mcalister estates limited Companies House Filings - See Documents

datedescriptionview/download