Pomanda estimates the enterprise value of SEDLEY PLACE LIMITED at £529.8k based on a Turnover of £280.3k and 1.89x industry multiple (adjusted for size and gross margin).
sedley place limitedEstimated Valuation
£468.4k
Pomanda estimates the enterprise value of SEDLEY PLACE LIMITED at £468.4k based on an EBITDA of £79.9k and a 5.86x industry multiple (adjusted for size and gross margin).
sedley place limitedEstimated Valuation
£7.4m
Pomanda estimates the enterprise value of SEDLEY PLACE LIMITED at £7.4m based on Net Assets of £5.7m and 1.3x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sedley Place LimitedOverview
Sedley Place Limited is a live company located in london, SW4 0AX with a Companies House number of 01349968. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in January 1978, it's largest shareholder is
michael nash
with a 50% stake. Sedley Place Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£280.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Sedley Place Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £280.3k, make it smaller than the average company (£709.7k)
£280.3k - Sedley Place Limited
£709.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (5.6%)
-10% - Sedley Place Limited
5.6% - Industry AVG
Production
with a gross margin of 63.8%, this company has a comparable cost of product (63.8%)
63.8% - Sedley Place Limited
63.8% - Industry AVG
Profitability
an operating margin of 28.5% make it more profitable than the average company (13.6%)
28.5% - Sedley Place Limited
13.6% - Industry AVG
Employees
with 3 employees, this is below the industry average (5)
3 - Sedley Place Limited
5 - Industry AVG
Pay Structure
on an average salary of £30.7k, the company has an equivalent pay structure (£30.7k)
£30.7k - Sedley Place Limited
£30.7k - Industry AVG
Efficiency
resulting in sales per employee of £93.4k, this is less efficient (£142.2k)
£93.4k - Sedley Place Limited
£142.2k - Industry AVG
Debtor Days
it gets paid by customers after 32 days, this is later than average (24 days)
32 days - Sedley Place Limited
24 days - Industry AVG
Creditor Days
its suppliers are paid after 57 days, this is slower than average (30 days)
57 days - Sedley Place Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sedley Place Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (41 weeks)
0 weeks - Sedley Place Limited
41 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 10.9%, this is a lower level of debt than the average (55.7%)
10.9% - Sedley Place Limited
55.7% - Industry AVG
SEDLEY PLACE LIMITED financials
EXPORT
Sedley Place Limited's latest turnover from December 2023 is estimated at £280.3 thousand and the company has net assets of £5.7 million. According to their latest financial statements, we estimate that Sedley Place Limited has 3 employees and maintains cash reserves of £412 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
280,259
375,211
447,157
384,225
606,843
1,063,945
1,020,689
1,016,662
3,407,967
5,585,469
7,680,847
5,916,346
8,701,049
8,633,172
Other Income Or Grants
Cost Of Sales
101,369
134,011
144,640
136,476
213,141
384,200
357,010
366,495
1,300,141
2,234,928
2,952,701
2,330,699
3,542,883
3,486,147
Gross Profit
178,890
241,200
302,517
247,749
393,703
679,745
663,679
650,167
2,107,826
3,350,541
4,728,145
3,585,647
5,158,166
5,147,026
Admin Expenses
98,944
-97,277
246,708
192,790
352,446
552,545
-176,071
-4,827,103
2,269,598
3,641,214
4,778,503
3,768,784
5,087,648
5,269,677
393,018
Operating Profit
79,946
338,477
55,809
54,959
41,257
127,200
839,750
5,477,270
-161,772
-290,673
-50,358
-183,137
70,518
-122,651
-393,018
Interest Payable
30,206
28,812
21,045
22,565
27,252
29,367
33,043
35,793
18,821
24,043
24,043
Interest Receivable
24
19
7
3
10
10
56
58
120
120
118
111
134
160
80
Pre-Tax Profit
49,764
309,684
34,772
32,398
14,015
97,843
806,763
5,441,535
-180,473
-290,553
-50,240
-183,026
70,653
-146,534
-416,981
Tax
-12,441
-58,840
-6,607
-6,156
-2,663
-18,590
-153,285
-1,088,307
-18,370
Profit After Tax
37,323
250,844
28,165
26,242
11,352
79,253
653,478
4,353,228
-180,473
-290,553
-50,240
-183,026
52,283
-146,534
-416,981
Dividends Paid
Retained Profit
37,323
250,844
28,165
26,242
11,352
79,253
653,478
4,353,228
-180,473
-290,553
-50,240
-183,026
52,283
-146,534
-416,981
Employee Costs
92,012
118,939
145,285
111,856
168,458
82,576
79,492
82,188
716,418
1,297,250
1,718,796
1,436,133
2,124,280
1,992,765
Number Of Employees
3
4
5
4
6
3
3
3
26
47
64
54
82
78
EBITDA*
79,946
338,477
55,809
54,959
41,257
127,200
839,750
5,477,270
-138,888
-269,366
-25,801
-156,859
99,365
-96,806
-376,824
* 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
515,162
2,827,424
2,429,151
559,242
535,448
559,033
576,350
Intangible Assets
Investments & Other
2,500,100
2,500,100
2,500,100
2,500,100
2,500,100
2,500,100
2,500,100
2,513,063
2,674,705
Debtors (Due After 1 year)
Total Fixed Assets
2,500,100
2,500,100
2,500,100
2,500,100
2,500,100
2,500,100
2,500,100
2,513,063
3,189,867
2,827,424
2,429,151
559,242
535,448
559,033
576,350
Stock & work in progress
2,586
2,085,003
1,870,244
1,837,253
327,905
Trade Debtors
25,084
36,857
46,967
39,228
56,393
127,325
124,170
117,560
302,809
465,214
733,907
497,895
829,843
793,438
538,100
Group Debtors
3,881,820
3,881,820
3,881,820
3,881,820
3,881,820
3,872,268
3,887,268
3,904,815
Misc Debtors
5,065
311
18,725
20,846
22,111
42,560
2,195
53,812
15,286
Cash
412
488
600
4,988
1,181
1,404
1,263
21,282
24,720
23,467
24,540
22,586
21,668
32,104
31,918
misc current assets
total current assets
3,912,381
3,919,476
3,948,112
3,946,882
3,961,505
4,043,557
4,014,896
4,097,469
342,815
488,681
761,033
2,605,484
2,721,755
2,662,795
897,923
total assets
6,412,481
6,419,576
6,448,212
6,446,982
6,461,605
6,543,657
6,514,996
6,610,532
3,532,682
3,316,105
3,190,184
3,164,726
3,257,203
3,221,828
1,474,273
Bank overdraft
49,655
84,651
65,530
105,594
Bank loan
55,401
53,899
48,758
49,655
48,960
48,960
53,086
53,086
Trade Creditors
15,840
14,104
15,559
5,579
8,620
27,569
16,854
17,531
251,246
962,252
1,124,777
1,171,403
1,409,857
1,590,140
1,146,676
Group/Directors Accounts
228,268
other short term finances
hp & lease commitments
other current liabilities
19,954
32,765
17,669
23,939
26,014
68,579
33,047
157,341
313,089
total current liabilities
91,195
100,768
81,986
79,173
84,289
145,108
98,861
312,609
911,219
962,252
1,124,777
1,171,403
1,409,857
1,590,140
1,252,270
loans
196,425
231,270
272,634
302,382
338,131
370,716
401,501
428,517
460,503
634,184
hp & lease commitments
Accruals and Deferred Income
other liabilities
256,898
256,898
256,898
256,898
256,898
718,702
3,371,684
3,384,104
2,805,105
2,682,781
2,353,778
2,190,403
provisions
412,840
412,840
412,840
313,758
280,731
280,731
313,758
336,981
total long term liabilities
609,265
644,110
942,372
873,038
875,760
908,345
972,157
1,484,200
3,832,187
3,384,104
2,805,105
2,682,781
2,353,778
2,190,403
634,184
total liabilities
700,460
744,878
1,024,358
952,211
960,049
1,053,453
1,071,018
1,796,809
4,743,406
4,346,356
3,929,882
3,854,184
3,763,635
3,780,543
1,886,454
net assets
5,712,021
5,674,698
5,423,854
5,494,771
5,501,556
5,490,204
5,443,978
4,813,723
-1,210,724
-1,030,251
-739,698
-689,458
-506,432
-558,715
-412,181
total shareholders funds
5,712,021
5,674,698
5,423,854
5,494,771
5,501,556
5,490,204
5,443,978
4,813,723
-1,210,724
-1,030,251
-739,698
-689,458
-506,432
-558,715
-412,181
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
79,946
338,477
55,809
54,959
41,257
127,200
839,750
5,477,270
-161,772
-290,673
-50,358
-183,137
70,518
-122,651
-393,018
Depreciation
22,884
21,307
24,557
26,278
28,847
25,845
16,194
Amortisation
Tax
-12,441
-58,840
-6,607
-6,156
-2,663
-18,590
-153,285
-1,088,307
-18,370
Stock
-2,586
-2,082,417
214,759
32,991
1,509,348
327,905
Debtors
-7,019
-28,524
5,618
-18,430
-81,829
28,520
-62,554
3,758,092
-147,119
-268,693
236,012
-331,948
36,405
255,338
538,100
Creditors
1,736
-1,455
9,980
-3,041
-18,949
10,715
-677
-233,715
-711,006
-162,525
-46,626
-238,454
-180,283
443,464
1,146,676
Accruals and Deferred Income
-12,811
15,096
-6,270
-2,075
-42,565
35,532
-124,294
-155,748
313,089
Deferred Taxes & Provisions
99,082
33,027
-33,027
-23,223
336,981
Cash flow from operations
63,449
321,802
146,376
95,144
58,909
93,310
600,825
578,389
-389,686
-160,612
1,773,978
-278,124
-168,684
-1,418,028
-96,153
Investing Activities
capital expenditure
515,162
2,289,378
-419,580
-1,894,466
-50,072
-5,262
-8,528
-592,544
Change in Investments
-12,963
-161,642
2,674,705
cash flow from investments
12,963
676,804
-385,327
-419,580
-1,894,466
-50,072
-5,262
-8,528
-592,544
Financing Activities
Bank loans
1,502
5,141
48,758
-49,655
695
-4,126
53,086
Group/Directors Accounts
-228,268
228,268
Other Short Term Loans
Long term loans
-34,845
-41,364
-29,748
-35,749
-32,585
-30,785
-27,016
-31,986
460,503
-634,184
634,184
Hire Purchase and Lease Commitments
other long term liabilities
-256,898
-461,804
-2,652,982
-12,420
578,999
122,324
329,003
163,375
2,190,403
share issue
-99,082
-33,027
-33,027
-23,223
1,671,219
4,800
interest
-30,182
-28,793
-21,038
-22,562
-27,242
-29,357
-32,987
-35,735
-18,701
120
118
111
134
-23,883
-23,963
cash flow from financing
-63,525
-321,914
-101,110
-140,993
-59,132
-93,169
-549,156
-1,277,752
710,736
579,119
122,442
329,114
163,509
1,532,336
615,021
cash and cash equivalents
cash
-76
-112
-4,388
3,807
-223
141
-20,019
-3,438
1,253
-1,073
1,954
918
-10,436
186
31,918
overdraft
-49,655
49,655
-84,651
19,121
65,530
-105,594
105,594
change in cash
-76
-112
45,267
-45,848
-223
141
64,632
-22,559
-64,277
-1,073
1,954
918
-10,436
105,780
-73,676
sedley place 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 sedley place limited. Get real-time insights into sedley place limited's credit score, group structure and payment trends.
Perform a competitor analysis for sedley place limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SW4 area or any other competitors across 12 key performance metrics.
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
90030 - Artistic creation
incorporation date
January 1978
age
47
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
sedley place design limited (September 1986)
heads and hands design limited (December 1978)
accountant
-
auditor
-
address
68 venn street, clapham common, london, SW4 0AX
Bank
BARCLAYS BANK PLC
Legal Advisor
-
sedley place 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 16 charges/mortgages relating to sedley place limited. Currently there are 3 open charges and 13 have been satisfied in the past.
sedley place 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 SEDLEY PLACE LIMITED. This can take several minutes, an email will notify you when this has completed.
sedley place limitedCompanies House Filings - See Documents
