Pomanda estimates the enterprise value of NOCKHOLT LIMITED at £1.6m based on a Turnover of £754.6k and 2.13x industry multiple (adjusted for size and gross margin).
nockholt limitedEstimated Valuation
£131.5k
Pomanda estimates the enterprise value of NOCKHOLT LIMITED at £131.5k based on an EBITDA of £30.3k and a 4.34x industry multiple (adjusted for size and gross margin).
nockholt limitedEstimated Valuation
£877.8k
Pomanda estimates the enterprise value of NOCKHOLT LIMITED at £877.8k based on Net Assets of £549.5k and 1.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Nockholt LimitedOverview
Nockholt Limited is a live company located in london, N15 4FB with a Companies House number of 01466860. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in December 1979, it's largest shareholder is
leah grunfeld & jacob grunfeld
with a 100% stake. Nockholt Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£754.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Nockholt Limited a 3 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 Rating3out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £754.6k, make it smaller than the average company (£980.8k)
£754.6k - Nockholt Limited
£980.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (3.2%)
-12% - Nockholt Limited
3.2% - Industry AVG
Production
with a gross margin of 27.3%, this company has a higher cost of product (71.1%)
27.3% - Nockholt Limited
71.1% - Industry AVG
Profitability
an operating margin of 4% make it less profitable than the average company (22.7%)
4% - Nockholt Limited
22.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Nockholt Limited
4 - Industry AVG
Pay Structure
on an average salary of £35.7k, the company has an equivalent pay structure (£35.7k)
£35.7k - Nockholt Limited
£35.7k - Industry AVG
Efficiency
resulting in sales per employee of £377.3k, this is more efficient (£194.5k)
£377.3k - Nockholt Limited
£194.5k - Industry AVG
Debtor Days
it gets paid by customers after 103 days, this is later than average (29 days)
103 days - Nockholt Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 38 days, this is slower than average (33 days)
38 days - Nockholt Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Nockholt Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Nockholt Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 38.9%, this is a lower level of debt than the average (68%)
38.9% - Nockholt Limited
68% - Industry AVG
NOCKHOLT LIMITED financials
EXPORT
Nockholt Limited's latest turnover from December 2023 is estimated at £754.6 thousand and the company has net assets of £549.5 thousand. According to their latest financial statements, we estimate that Nockholt Limited has 2 employees and maintains cash reserves of 0 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
754,582
1,177,490
1,246,004
1,109,972
428,616
697,506
896,377
87,490
97,735
108,064
106,092
91,673
99,839
78,935
Other Income Or Grants
Cost Of Sales
548,344
868,173
932,522
847,395
328,906
521,989
663,475
64,287
72,545
82,643
83,531
71,606
78,594
61,708
Gross Profit
206,239
309,316
313,482
262,577
99,710
175,517
232,902
23,203
25,190
25,422
22,561
20,067
21,245
17,227
Admin Expenses
175,928
281,337
274,019
207,603
57,024
162,028
67,036
-11,687
-1,413
-42,863
-16,914
-12,807
-83,645
-32,631
-14,568
Operating Profit
30,311
27,979
39,463
54,974
42,686
13,489
165,866
34,890
26,603
68,285
39,475
32,874
104,890
49,858
14,568
Interest Payable
12,136
26,173
28,715
14,678
Interest Receivable
86
71
311
329
186
131
29
120
Pre-Tax Profit
30,311
27,979
39,463
54,974
42,686
13,489
165,952
34,961
26,914
68,614
39,661
20,870
78,746
21,263
Tax
-7,578
-5,316
-7,498
-10,445
-8,110
-2,563
-31,531
-6,992
-5,383
-14,409
-9,122
-5,009
-20,474
-5,953
Profit After Tax
22,733
22,663
31,965
44,529
34,576
10,926
134,421
27,969
21,531
54,205
30,539
15,861
58,272
15,309
Dividends Paid
Retained Profit
22,733
22,663
31,965
44,529
34,576
10,926
134,421
27,969
21,531
54,205
30,539
15,861
58,272
15,309
Employee Costs
71,412
104,481
100,423
98,205
35,293
33,573
93,881
32,116
32,197
30,558
29,914
28,821
28,683
28,977
Number Of Employees
2
3
3
3
1
1
3
1
1
1
1
1
1
1
EBITDA*
30,311
27,979
39,463
54,974
42,686
13,489
165,866
35,507
27,329
69,139
40,380
33,938
106,142
51,246
16,201
* 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
685,711
586,389
586,552
655,883
806,840
656,579
685,830
1,042,399
1,012,934
940,305
980,360
941,495
942,559
972,865
997,489
Intangible Assets
Investments & Other
24,274
24,274
24,274
24,274
20,774
20,774
20,774
20,774
Debtors (Due After 1 year)
Total Fixed Assets
685,711
586,389
586,552
655,883
806,840
656,579
685,830
1,066,673
1,037,208
964,579
1,004,634
962,269
963,333
993,639
1,018,263
Stock & work in progress
20,171
20,171
20,171
20,171
20,171
20,171
20,171
20,171
Trade Debtors
213,222
333,935
375,875
309,797
88,517
219,260
218,538
14,046
17,422
15,938
16,033
16,060
18,717
15,318
16,050
Group Debtors
Misc Debtors
Cash
34,341
22,320
101,903
29,781
44,543
7,921
3,631
44,211
misc current assets
total current assets
213,222
333,935
375,875
309,797
88,517
219,260
218,538
68,558
59,913
138,012
65,985
80,774
46,809
39,120
80,432
total assets
898,933
920,324
962,427
965,680
895,357
875,839
904,368
1,135,231
1,097,121
1,102,591
1,070,619
1,043,043
1,010,142
1,032,759
1,098,695
Bank overdraft
37,452
39,408
Bank loan
Trade Creditors
57,656
228,187
264,127
243,613
251,516
238,243
249,386
204,063
166,638
167,438
164,070
138,012
155,224
143,382
150,420
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
57,656
228,187
264,127
243,613
251,516
238,243
249,386
204,063
166,638
167,438
164,070
138,012
155,224
180,834
189,828
loans
373,411
394,445
412,227
hp & lease commitments
Accruals and Deferred Income
2,100
2,100
1,750
1,750
other liabilities
289,698
163,291
192,467
248,199
216,252
244,583
272,895
299,556
326,840
353,041
378,642
407,663
provisions
total long term liabilities
291,798
165,391
194,217
249,949
216,252
244,583
272,895
299,556
326,840
353,041
378,642
407,663
373,411
394,445
412,227
total liabilities
349,454
393,578
458,344
493,562
467,768
482,826
522,281
503,619
493,478
520,479
542,712
545,675
528,635
575,279
602,055
net assets
549,479
526,746
504,083
472,118
427,589
393,013
382,087
631,612
603,643
582,112
527,907
497,368
481,507
457,480
496,640
total shareholders funds
549,479
526,746
504,083
472,118
427,589
393,013
382,087
631,612
603,643
582,112
527,907
497,368
481,507
457,480
496,640
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
30,311
27,979
39,463
54,974
42,686
13,489
165,866
34,890
26,603
68,285
39,475
32,874
104,890
49,858
14,568
Depreciation
617
726
854
905
1,064
1,252
1,388
1,633
Amortisation
Tax
-7,578
-5,316
-7,498
-10,445
-8,110
-2,563
-31,531
-6,992
-5,383
-14,409
-9,122
-5,009
-20,474
-5,953
Stock
-20,171
20,171
Debtors
-120,713
-41,940
66,078
221,280
-130,743
722
204,492
-3,376
1,484
-95
-27
-2,657
3,399
-732
16,050
Creditors
-170,531
-35,940
20,514
-7,903
13,273
-11,143
45,323
37,425
-800
3,368
26,058
-17,212
11,842
-7,038
150,420
Accruals and Deferred Income
350
1,750
Deferred Taxes & Provisions
Cash flow from operations
-27,085
29,013
-13,599
-182,904
178,592
-939
-4,663
69,316
19,662
58,193
57,343
14,374
94,111
38,987
130,400
Investing Activities
capital expenditure
-99,322
163
69,331
150,957
-150,261
29,251
356,569
-30,082
-73,355
39,201
-39,770
29,054
23,236
-999,122
Change in Investments
-24,274
3,500
20,774
cash flow from investments
-99,322
163
69,331
150,957
-150,261
29,251
380,843
-30,082
-73,355
39,201
-43,270
29,054
23,236
-1,019,896
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-373,411
-21,034
-17,782
412,227
Hire Purchase and Lease Commitments
other long term liabilities
126,407
-29,176
-55,732
31,947
-28,331
-28,312
-26,661
-27,284
-26,201
-25,601
-29,021
407,663
share issue
-383,946
-34,245
-54,469
496,640
interest
86
71
311
329
186
-12,005
-26,144
-28,595
-14,678
cash flow from financing
126,407
-29,176
-55,732
31,947
-28,331
-28,312
-410,521
-27,213
-25,890
-25,272
-28,835
22,247
-81,423
-100,846
894,189
cash and cash equivalents
cash
-34,341
12,021
-79,583
72,122
-14,762
36,622
4,290
-40,580
44,211
overdraft
-37,452
-1,956
39,408
change in cash
-34,341
12,021
-79,583
72,122
-14,762
36,622
41,742
-38,624
4,803
nockholt 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 nockholt limited. Get real-time insights into nockholt limited's credit score, group structure and payment trends.
Perform a competitor analysis for nockholt limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in N15 area or any other competitors across 12 key performance metrics.
nockholt limited Ownership
NOCKHOLT LIMITED group structure
Nockholt Limited has no subsidiary companies.
Ultimate parent company
NOCKHOLT LIMITED
01466860
NOCKHOLT LIMITED Shareholders
The sole shareholder of Nockholt Limited is Leah Grunfeld & Jacob Grunfeld.
leah grunfeld & jacob grunfeld
100%
nockholt limited directors
Nockholt Limited currently has 2 directors.
The longest serving directors include
Mr Jacob Grunfeld (Jun 1991) and
Mr Jakob Grunfeld (Jun 1991).
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
68100 - Buying and selling of own real estate
incorporation date
December 1979
age
46
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
KYVER & DALE CONSULTANTS LTD
auditor
-
address
kyver & dale,, suite 101, pride house, london, N15 4FB
Bank
BARCLAYS BANK PLC
Legal Advisor
-
nockholt 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 33 charges/mortgages relating to nockholt limited. Currently there are 10 open charges and 23 have been satisfied in the past.
nockholt 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 NOCKHOLT LIMITED. This can take several minutes, an email will notify you when this has completed.
nockholt limitedCompanies House Filings - See Documents
