berkswell properties limited

Live MatureSmallDeclining

berkswell properties limited Company Information

Share BERKSWELL PROPERTIES LIMITED

Company Number

01444342

Shareholders

claudia f.c. house

christopher michael bandinel house

View All

Group Structure

View All

Industry

Buying and selling of own real estate

 

Registered Address

nelson house, 2 hamilton terrace, leamington spa, warwickshire, CV32 4LY

Website

-

berkswell properties limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of BERKSWELL PROPERTIES LIMITED at £2m based on a Turnover of £663.6k and 3.01x industry multiple (adjusted for size and gross margin).

berkswell properties limited Estimated Valuation

£1.9m

Pomanda estimates the enterprise value of BERKSWELL PROPERTIES LIMITED at £1.9m based on an EBITDA of £296.7k and a 6.46x industry multiple (adjusted for size and gross margin).

berkswell properties limited Estimated Valuation

£3.8m

Pomanda estimates the enterprise value of BERKSWELL PROPERTIES LIMITED at £3.8m based on Net Assets of £2.4m and 1.58x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Berkswell Properties Limited Overview

Berkswell Properties Limited is a live company located in leamington spa, CV32 4LY with a Companies House number of 01444342. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in August 1979, it's largest shareholder is claudia f.c. house with a 38% stake. Berkswell Properties Limited is a mature, small sized company, Pomanda has estimated its turnover at £663.6k with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Berkswell Properties Limited Health Check

Pomanda's financial health check has awarded Berkswell Properties Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

3 Strong

positive_score

3 Regular

positive_score

5 Weak

size

Size

annual sales of £663.6k, make it in line with the average company (£823.2k)

£663.6k - Berkswell Properties Limited

£823.2k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -36%, show it is growing at a slower rate (3.1%)

-36% - Berkswell Properties Limited

3.1% - Industry AVG

production

Production

with a gross margin of 67.3%, this company has a comparable cost of product (67.3%)

67.3% - Berkswell Properties Limited

67.3% - Industry AVG

profitability

Profitability

an operating margin of 44.1% make it more profitable than the average company (27.1%)

44.1% - Berkswell Properties Limited

27.1% - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (4)

2 - Berkswell Properties Limited

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £38.6k, the company has an equivalent pay structure (£38.6k)

£38.6k - Berkswell Properties Limited

£38.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £331.8k, this is more efficient (£199.7k)

£331.8k - Berkswell Properties Limited

£199.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 11 days, this is earlier than average (26 days)

11 days - Berkswell Properties Limited

26 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Berkswell Properties Limited

- - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 13578 days, this is more than average (454 days)

13578 days - Berkswell Properties Limited

454 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (7 weeks)

0 weeks - Berkswell Properties Limited

7 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 70%, this is a higher level of debt than the average (62.6%)

70% - Berkswell Properties Limited

62.6% - Industry AVG

BERKSWELL PROPERTIES LIMITED financials

EXPORTms excel logo

Berkswell Properties Limited's latest turnover from March 2024 is estimated at £663.6 thousand and the company has net assets of £2.4 million. According to their latest financial statements, Berkswell Properties Limited has 2 employees and maintains cash reserves of £22.2 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover663,6141,870,521611,2202,481,253475,8723,390,319506,708355,480351,8071,498,1732,216,5521,533,9351,391,9351,100,626290,573
Other Income Or Grants
Cost Of Sales216,974629,607209,690806,883152,8181,049,143162,295114,370111,467557,203903,208570,095499,864389,356106,943
Gross Profit446,6401,240,914401,5311,674,370323,0542,341,175344,413241,111240,339940,9701,313,344963,840892,071711,270183,630
Admin Expenses153,7641,009,85634,9351,225,262217,0461,830,586-91,35398,524158,184901,3671,159,504886,380783,342563,016-800,070
Operating Profit292,876231,058366,596449,108106,008510,589435,766142,58782,15539,603153,84077,460108,729148,254983,700
Interest Payable332,217265,683134,371107,96361,39127,25211,24620,10218,961
Interest Receivable6603621,952261711
Pre-Tax Profit-38,681-34,263234,178341,40544,625483,337424,520122,48563,19439,604153,84077,461108,730148,254983,700
Tax-44,494-64,867-8,479-91,834-80,659-24,497-12,639-8,317-35,383-18,591-28,270-41,511-275,436
Profit After Tax-38,681-34,263189,684276,53836,146391,503343,86197,98850,55531,287118,45758,87080,460106,743708,264
Dividends Paid
Retained Profit-38,681-34,263189,684276,53836,146391,503343,86197,98850,55531,287118,45758,87080,460106,743708,264
Employee Costs77,13371,60073,16371,30377,626116,091141,185140,000150,737245,307356,942263,335228,223199,04265,179
Number Of Employees2222234447108762
EBITDA*296,677236,307373,385450,357107,153511,565436,342143,29782,55740,139154,33977,966108,729148,254984,303

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets10,39214,19319,44225,1832,6122,5161,7262,1291,2071,6091,4971,5161,0171,3561,808
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets10,39214,19319,44225,1832,6122,5161,7262,1291,2071,6091,4971,5161,0171,3561,808
Stock & work in progress8,071,9138,545,9137,467,7956,404,7834,992,1653,753,1653,136,0512,567,7782,702,9042,553,1152,958,5542,600,2682,507,0882,558,7762,400,743
Trade Debtors20,018175,13220,318357,70122,781355,19920,23014,75714,76013,57219,76416,30013,86613,08121,962
Group Debtors
Misc Debtors678678678678928426
Cash22,1552,98514,053506,56214,6951242710120820
misc current assets
total current assets8,114,7648,724,7087,502,8447,269,7245,030,5694,108,7903,156,2812,582,5352,717,6642,566,6872,978,4422,616,5952,521,0552,572,0652,422,725
total assets8,125,1568,738,9017,522,2867,294,9075,033,1814,111,3063,158,0072,584,6642,718,8712,568,2962,979,9392,618,1112,522,0722,573,4212,424,533
Bank overdraft29,13950,933144,888521,256286,21359,832583,421
Bank loan20,272
Trade Creditors 591,2821,445,6661,881,7631,520,2511,414,0191,230,098100,338
Group/Directors Accounts803,7431,047,560
other short term finances
hp & lease commitments
other current liabilities2,381,7892,360,1072,426,8952,264,24945,0351,583,3641,256,7611,253,524961,071
total current liabilities2,410,9282,411,0402,571,7832,264,249869,0502,104,6201,542,9741,313,4151,545,7741,445,6661,881,7631,520,2511,414,0191,230,0981,147,898
loans2,626,0003,200,0001,788,2332,048,2331,471,281
hp & lease commitments
Accruals and Deferred Income
other liabilities650,000650,000650,000658,748650,0006,855125,000194,163510,000550,000
provisions2,5963,5483,6944,78549647832840524132930730320396151
total long term liabilities3,278,5963,853,5482,441,9272,711,7662,121,7774783284052413297,162125,303194,366510,096550,151
total liabilities5,689,5246,264,5885,013,7104,976,0152,990,8272,105,0981,543,3021,313,8201,546,0151,445,9951,888,9251,645,5541,608,3851,740,1941,698,049
net assets2,435,6322,474,3132,508,5762,318,8922,042,3542,006,2081,614,7051,270,8441,172,8561,122,3011,091,014972,557913,687833,227726,484
total shareholders funds2,435,6322,474,3132,508,5762,318,8922,042,3542,006,2081,614,7051,270,8441,172,8561,122,3011,091,014972,557913,687833,227726,484
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit292,876231,058366,596449,108106,008510,589435,766142,58782,15539,603153,84077,460108,729148,254983,700
Depreciation3,8015,2496,7891,2491,145976576710402536499506603
Amortisation
Tax-44,494-64,867-8,479-91,834-80,659-24,497-12,639-8,317-35,383-18,591-28,270-41,511-275,436
Stock-474,0001,078,1181,063,0121,412,6181,239,000617,114568,273-135,126149,789-405,439358,28693,180-51,688158,0332,400,743
Debtors-155,114154,814-337,383334,670-331,916335,3955,473-31,188-6,1923,4642,434785-8,88121,962
Creditors-59-1,223-1,444,384-436,097361,512106,232183,9211,129,760100,338
Accruals and Deferred Income21,682-66,788162,6462,219,214-1,538,329326,6033,237292,453961,071
Deferred Taxes & Provisions-952-146-1,0914,28918150-77164-88224100107-55151
Cash flow from operations946,521-1,063,559-235,183861,705-2,346,721-206,025-214,962545,323-564,4607,378118,72270,093315,3901,087,296-1,613,349
Investing Activities
capital expenditure-1,048-23,820-1,241-1,766-173-1,632-648-480-1,005339452-2,411
Change in Investments
cash flow from investments-1,048-23,820-1,241-1,766-173-1,632-648-480-1,005339452-2,411
Financing Activities
Bank loans-20,27220,272
Group/Directors Accounts-803,743803,743-1,047,5601,047,560
Other Short Term Loans
Long term loans-574,0001,411,767-260,000576,9521,471,281
Hire Purchase and Lease Commitments
other long term liabilities-8,7488,748650,000-6,855-118,145-69,163-315,837-40,000550,000
share issue18,220
interest-331,557-265,321-132,419-107,702-61,384-27,252-11,246-20,102-18,96111
cash flow from financing-905,5571,146,446-401,167-346,0172,883,912-27,252-11,246-20,102-18,961-6,855-118,145-69,163-315,836-1,087,5591,615,780
cash and cash equivalents
cash19,170-11,068-492,509491,86714,695-12497-74-10718820
overdraft-21,794-93,955144,888-521,256235,043226,381-523,589583,421
change in cash40,96482,887-637,397491,867535,951-235,043-226,381523,589-583,421-12497-74-10718820

berkswell properties 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 berkswell properties limited. Get real-time insights into berkswell properties 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

Berkswell Properties Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for berkswell properties limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in CV32 area or any other competitors across 12 key performance metrics.

berkswell properties limited Ownership

BERKSWELL PROPERTIES LIMITED group structure

Berkswell Properties Limited has no subsidiary companies.

Ultimate parent company

BERKSWELL PROPERTIES LIMITED

01444342

BERKSWELL PROPERTIES LIMITED Shareholders

claudia f.c. house 37.98%
christopher michael bandinel house 37.21%
berkswell trust 24.81%

berkswell properties limited directors

Berkswell Properties Limited currently has 2 directors. The longest serving directors include Mrs Claudia House (Jan 2002) and Mr Christopher House (Dec 2014).

officercountryagestartendrole
Mrs Claudia House41 years Jan 2002- Director
Mr Christopher House43 years Dec 2014- Director

P&L

March 2024

turnover

663.6k

-65%

operating profit

292.9k

0%

gross margin

67.4%

+1.45%

turnover

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

Balance Sheet

March 2024

net assets

2.4m

-0.02%

total assets

8.1m

-0.07%

cash

22.2k

+6.42%

net assets

Total assets minus all liabilities

berkswell properties limited company details

company number

01444342

Type

Private limited with Share Capital

industry

68100 - Buying and selling of own real estate

incorporation date

August 1979

age

46

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

falldown limited (December 1979)

accountant

TC OLLIS LIMITED

auditor

-

address

nelson house, 2 hamilton terrace, leamington spa, warwickshire, CV32 4LY

Bank

LLOYDS TSB BANK PLC

Legal Advisor

-

berkswell properties 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 99 charges/mortgages relating to berkswell properties limited. Currently there are 17 open charges and 82 have been satisfied in the past.

berkswell properties 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 BERKSWELL PROPERTIES LIMITED. This can take several minutes, an email will notify you when this has completed.

berkswell properties limited Companies House Filings - See Documents

datedescriptionview/download