blakemore property ltd
blakemore property ltd Company Information
Company Number
01393723
Next Accounts
Jan 2026
Shareholders
a f blakemore & son ltd
Group Structure
View All
Industry
Development of building projects
Registered Address
a f blakemore & son ltd, long acre industrial estate, willenhall, west midlands, WV13 2JP
Website
www.afblakemore.comblakemore property ltd Estimated Valuation
Pomanda estimates the enterprise value of BLAKEMORE PROPERTY LTD at £3.8m based on a Turnover of £3.1m and 1.23x industry multiple (adjusted for size and gross margin).
blakemore property ltd Estimated Valuation
Pomanda estimates the enterprise value of BLAKEMORE PROPERTY LTD at £26m based on an EBITDA of £2.7m and a 9.69x industry multiple (adjusted for size and gross margin).
blakemore property ltd Estimated Valuation
Pomanda estimates the enterprise value of BLAKEMORE PROPERTY LTD at £108.8m based on Net Assets of £77m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blakemore Property Ltd Overview
Blakemore Property Ltd is a live company located in willenhall, WV13 2JP with a Companies House number of 01393723. It operates in the development of building projects sector, SIC Code 41100. Founded in October 1978, it's largest shareholder is a f blakemore & son ltd with a 100% stake. Blakemore Property Ltd is a mature, small sized company, Pomanda has estimated its turnover at £3.1m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Blakemore Property Ltd Health Check
Pomanda's financial health check has awarded Blakemore Property Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 1 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
1 Weak
Size
annual sales of £3.1m, make it larger than the average company (£2.2m)
£3.1m - Blakemore Property Ltd
£2.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (6.9%)
- Blakemore Property Ltd
6.9% - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (26.6%)
100% - Blakemore Property Ltd
26.6% - Industry AVG
Profitability
an operating margin of 86% make it more profitable than the average company (7.5%)
86% - Blakemore Property Ltd
7.5% - Industry AVG
Employees
with 12 employees, this is above the industry average (6)
- Blakemore Property Ltd
6 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Blakemore Property Ltd
- - Industry AVG
Efficiency
resulting in sales per employee of £259.9k, this is equally as efficient (£269k)
- Blakemore Property Ltd
£269k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Blakemore Property Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Blakemore Property Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Blakemore Property Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Blakemore Property Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 19.6%, this is a lower level of debt than the average (72.4%)
19.6% - Blakemore Property Ltd
72.4% - Industry AVG
BLAKEMORE PROPERTY LTD financials
Blakemore Property Ltd's latest turnover from April 2024 is £3.1 million and the company has net assets of £77 million. According to their latest financial statements, we estimate that Blakemore Property Ltd has 12 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2024 | Apr 2023 | May 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 3,119,000 | 2,696,000 | 2,993,000 | 3,077,000 | 2,763,000 | 3,336,732 | 4,313,329 | 4,364,030 | 4,344,014 | 4,281,477 | |||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | 3,119,000 | 2,696,000 | 2,993,000 | 3,077,000 | 2,763,000 | 3,336,732 | 4,313,329 | 4,364,030 | 4,344,014 | ||||||
| Admin Expenses | 438,000 | 58,000 | -824,000 | 19,000 | -3,927,000 | -1,247,869 | 2,988,589 | -1,263,396 | -254,677 | ||||||
| Operating Profit | 2,681,000 | 2,638,000 | 3,817,000 | 3,058,000 | 6,690,000 | 4,584,601 | 1,324,740 | 5,627,426 | 4,598,691 | 4,552,299 | |||||
| Interest Payable | 823,000 | 623,000 | 379,000 | 357,000 | 318,000 | 459,594 | 540,372 | 622,515 | 847,664 | 948,401 | |||||
| Interest Receivable | 896,000 | 925,000 | 757,000 | 520,000 | 542,000 | 373,255 | 140,736 | 68,771 | 415 | ||||||
| Pre-Tax Profit | 2,754,000 | 2,940,000 | 4,195,000 | 3,221,000 | 6,914,000 | 4,498,262 | 925,104 | 5,073,682 | 3,751,027 | 3,604,313 | |||||
| Tax | 197,000 | -47,000 | 109,000 | -613,000 | -1,448,000 | -221,315 | 135,732 | -787,640 | -520,434 | -695,237 | |||||
| Profit After Tax | 2,951,000 | 2,893,000 | 4,304,000 | 2,608,000 | 5,466,000 | 4,276,947 | 1,060,836 | 4,286,042 | 3,230,593 | 2,909,076 | |||||
| Dividends Paid | |||||||||||||||
| Retained Profit | 2,951,000 | 2,893,000 | 4,304,000 | 2,608,000 | 5,466,000 | 4,276,947 | 1,060,836 | 4,286,042 | 3,230,593 | 2,909,076 | |||||
| Employee Costs | |||||||||||||||
| Number Of Employees | |||||||||||||||
| EBITDA* | 2,681,000 | 2,638,000 | 3,817,000 | 3,058,000 | 6,690,000 | 4,584,601 | 1,324,740 | 5,655,406 | 4,628,988 | 4,582,595 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2024 | Apr 2023 | May 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 63,813,049 | 52,337,237 | 51,539,856 | 30,486,347 | 29,411,011 | ||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 61,762,000 | 45,067,000 | 38,749,000 | 46,077,000 | 44,735,000 | 39,645,643 | 59,377,193 | 61,346,800 | 61,450,821 | 59,981,789 | |||||
| Debtors (Due After 1 year) | 33,927,000 | 33,015,000 | 33,708,000 | 21,692,000 | 20,153,000 | 21,237,298 | |||||||||
| Total Fixed Assets | 95,689,000 | 78,082,000 | 72,457,000 | 67,769,000 | 64,888,000 | 60,882,941 | 59,377,193 | 61,346,800 | 61,450,821 | 59,981,789 | 63,813,049 | 52,337,237 | 51,539,856 | 30,486,347 | 29,411,011 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 215,000 | 25,661 | 11,583,527 | 281,944 | |||||||||||
| Group Debtors | 2,373,036 | 2,697,189 | 379,537 | 486,715 | |||||||||||
| Misc Debtors | 59,000 | 66,000 | 86,000 | 6,500 | 672 | 1,345 | 80,827 | 827 | |||||||
| Cash | 117,308 | 917 | |||||||||||||
| misc current assets | |||||||||||||||
| total current assets | 59,000 | 66,000 | 86,000 | 215,000 | 6,500 | 2,373,708 | 2,698,534 | 460,364 | 487,542 | 25,661 | 11,700,835 | 282,861 | |||
| total assets | 95,748,000 | 78,148,000 | 72,543,000 | 67,769,000 | 65,103,000 | 60,889,441 | 61,750,901 | 64,045,334 | 61,911,185 | 60,469,331 | 63,838,710 | 52,337,237 | 51,539,856 | 42,187,182 | 29,693,872 |
| Bank overdraft | |||||||||||||||
| Bank loan | 554,000 | 1,108,000 | 554,000 | 1,846,253 | 2,117,781 | 2,276,276 | 2,255,889 | 1,650,503 | 1,554,460 | 1,172,272 | |||||
| Trade Creditors | 2,408,125 | 3,321,157 | 2,601,052 | 450,033 | 551,298 | ||||||||||
| Group/Directors Accounts | |||||||||||||||
| other short term finances | 1,040,000 | 1,040,000 | |||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 30,000 | 33,000 | 973,000 | 394,000 | 339,000 | 634,244 | 479,898 | 501,408 | 427,128 | 409,570 | |||||
| total current liabilities | 1,624,000 | 2,181,000 | 1,527,000 | 394,000 | 339,000 | 2,480,497 | 2,597,679 | 2,777,684 | 2,683,017 | 2,060,073 | 2,408,125 | 3,321,157 | 2,601,052 | 2,004,493 | 1,723,570 |
| loans | 11,888,000 | 12,542,000 | 10,531,000 | 11,085,000 | 11,085,000 | 11,084,625 | 15,760,125 | 18,828,607 | 21,076,884 | 22,699,736 | 9,857,229 | ||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 23,311,772 | 37,098,000 | 26,852,255 | 29,538,140 | 14,191,719 | ||||||||||
| provisions | 5,218,000 | 1,546,000 | 1,499,000 | 1,608,000 | 1,605,000 | 715,848 | 1,061,573 | 1,168,355 | 1,166,638 | 1,343,433 | |||||
| total long term liabilities | 17,106,000 | 14,088,000 | 12,030,000 | 12,693,000 | 12,690,000 | 11,800,473 | 16,821,698 | 19,996,962 | 22,243,522 | 24,655,205 | 37,098,000 | 26,852,255 | 29,538,140 | 22,699,736 | 24,048,948 |
| total liabilities | 18,730,000 | 16,269,000 | 13,557,000 | 13,087,000 | 13,029,000 | 14,280,970 | 19,419,377 | 22,774,646 | 24,926,539 | 26,715,278 | 39,506,125 | 30,173,412 | 32,139,192 | 24,704,229 | 25,772,518 |
| net assets | 77,018,000 | 61,879,000 | 58,986,000 | 54,682,000 | 52,074,000 | 46,608,471 | 42,331,524 | 41,270,688 | 36,984,646 | 33,754,053 | 24,332,585 | 22,163,825 | 19,400,664 | 17,482,953 | 3,921,354 |
| total shareholders funds | 77,018,000 | 61,879,000 | 58,986,000 | 54,682,000 | 52,074,000 | 46,608,471 | 42,331,524 | 41,270,688 | 36,984,646 | 33,754,053 | 24,332,585 | 22,163,825 | 19,400,664 | 17,482,953 | 3,921,354 |
| Apr 2024 | Apr 2023 | May 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 2,681,000 | 2,638,000 | 3,817,000 | 3,058,000 | 6,690,000 | 4,584,601 | 1,324,740 | 5,627,426 | 4,598,691 | 4,552,299 | |||||
| Depreciation | 27,980 | 30,297 | 30,296 | 28,261 | 33,174 | 292,719 | |||||||||
| Amortisation | |||||||||||||||
| Tax | 197,000 | -47,000 | 109,000 | -613,000 | -1,448,000 | -221,315 | 135,732 | -787,640 | -520,434 | -695,237 | |||||
| Stock | |||||||||||||||
| Debtors | 905,000 | -713,000 | 12,102,000 | 1,324,000 | -875,798 | 18,870,090 | -324,826 | 2,238,170 | -27,178 | 461,881 | 25,661 | -11,583,527 | 11,301,583 | 281,944 | |
| Creditors | -2,408,125 | -913,032 | 720,105 | 2,151,019 | -101,265 | 551,298 | |||||||||
| Accruals and Deferred Income | -3,000 | -940,000 | 579,000 | 55,000 | -295,244 | 154,346 | -21,510 | 74,280 | 17,558 | 409,570 | |||||
| Deferred Taxes & Provisions | 3,672,000 | 47,000 | -109,000 | 3,000 | 889,152 | -345,725 | -106,782 | 1,717 | -176,795 | 1,343,433 | |||||
| Cash flow from operations | 5,642,000 | 2,411,000 | -7,706,000 | 1,179,000 | 6,711,706 | -14,698,183 | 1,657,006 | 2,705,593 | 3,976,495 | 2,770,355 | |||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 16,695,000 | 6,318,000 | -7,328,000 | 1,342,000 | 5,089,357 | -19,731,550 | -1,969,607 | -104,021 | 1,469,032 | 59,981,789 | |||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | -554,000 | 554,000 | 554,000 | -1,846,253 | -271,528 | -158,495 | 20,387 | 605,386 | 1,650,503 | -1,554,460 | 382,188 | 1,172,272 | |||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | 1,040,000 | ||||||||||||||
| Long term loans | -654,000 | 2,011,000 | -554,000 | 375 | -4,675,500 | -3,068,482 | -2,248,277 | 21,076,884 | -22,699,736 | 12,842,507 | 9,857,229 | ||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -23,311,772 | -13,786,228 | 10,245,745 | -2,685,885 | 29,538,140 | -14,191,719 | 14,191,719 | ||||||||
| share issue | |||||||||||||||
| interest | 73,000 | 302,000 | 378,000 | 163,000 | 224,000 | -86,339 | -399,636 | -553,744 | -847,664 | -947,986 | |||||
| cash flow from financing | 11,053,000 | 3,907,000 | 378,000 | 163,000 | -1,622,349 | -5,033,367 | -3,626,613 | -2,781,634 | -2,477,166 | -6,571,319 | |||||
| cash and cash equivalents | |||||||||||||||
| cash | -117,308 | 116,391 | 917 | ||||||||||||
| overdraft | |||||||||||||||
| change in cash | -117,308 | 116,391 | 917 |
blakemore property ltd Credit Report and Business Information
Blakemore Property Ltd Competitor Analysis
Perform a competitor analysis for blakemore property ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in WV13 area or any other competitors across 12 key performance metrics.
blakemore property ltd Ownership
BLAKEMORE PROPERTY LTD group structure
Blakemore Property Ltd has no subsidiary companies.
Ultimate parent company
2 parents
BLAKEMORE PROPERTY LTD
01393723
blakemore property ltd directors
Blakemore Property Ltd currently has 4 directors. The longest serving directors include Mr Peter Blakemore (May 2000) and Mr Mark Titley (Mar 2012).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Peter Blakemore | 81 years | May 2000 | - | Director | |
| Mr Mark Titley | 46 years | Mar 2012 | - | Director | |
| Mr Alastair Haigh | 59 years | Mar 2012 | - | Director | |
| Mr Ian Kellett | England | 61 years | Aug 2024 | - | Director |
P&L
April 2024turnover
3.1m
+16%
operating profit
2.7m
+2%
gross margin
100%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
77m
+0.24%
total assets
95.7m
+0.23%
cash
0
0%
net assets
Total assets minus all liabilities
blakemore property ltd company details
company number
01393723
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
October 1978
age
47
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
April 2024
previous names
glade garland limited (April 2012)
accountant
-
auditor
COOPER PARRY GROUP LIMITED
address
a f blakemore & son ltd, long acre industrial estate, willenhall, west midlands, WV13 2JP
Bank
-
Legal Advisor
-
blakemore property ltd 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 19 charges/mortgages relating to blakemore property ltd. Currently there are 11 open charges and 8 have been satisfied in the past.
blakemore property ltd 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 BLAKEMORE PROPERTY LTD. This can take several minutes, an email will notify you when this has completed.
blakemore property ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
