Scoregrove Limited

POWER SEARCH PRICING

SOLUTIONS

scoregrove limited Company Information

Live

MatureSmallDeclining

Company Number

01803776

Website

Registered Address

21 college parade, salusbury road, london, NW6 6RN

Industry

Buying and selling of own real estate

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

Telephone

Next Accounts Due

June 2024

Group Structure

View All

Directors

Dhiren Thakrar26 Years

Kiritkumar Thakrar12 Years

Shareholders

sandalwood international corp 99.8%

pushpaben suryakant patel 0.1%

View All

scoregrove limited Estimated Valuation

£7.5m

Pomanda estimates the enterprise value of SCOREGROVE LIMITED at £7.5m based on a Turnover of £3.6m and 2.04x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Scoregrove Limited is a live company located in london, NW6 6RN with a Companies House number of 01803776. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in March 1984, it's largest shareholder is sandalwood international corp with a 99.8% stake. Scoregrove Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.6m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Scoregrove Limited a 3 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 Rating3out of 5

3 Strong

2 Regular

5 Weak

Size

annual sales of £3.6m, make it larger than the average company (£784.9k)

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (1.4%)

EXPORT

Scoregrove Limited's latest turnover from September 2022 is estimated at £3.6 million and the company has net assets of £555.1 thousand. According to their latest financial statements, we estimate that Scoregrove Limited has 8 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Mar 2011	Mar 2010
Turnover	3,649,408	3,394,733	3,609,393	3,775,386	3,718,027	2,697,507	2,104,394	1,998,393	1,900,918	2,115,944	2,128,594	1,320,219	1,302,545
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,654,228	2,519,517	2,717,168	2,779,599	2,679,616	1,938,034	1,491,054	1,466,197	1,425,496	1,617,493	1,611,689	996,414	980,905
Gross Profit	995,181	875,216	892,224	995,787	1,038,411	759,474	613,340	532,197	475,422	498,451	516,905	323,805	321,640
Admin Expenses	926,414	817,601	819,207	952,520	982,560	728,299	552,092	496,031	460,609	411,400	358,237	324,886	305,805
Operating Profit	68,767	57,615	73,017	43,267	55,851	31,175	61,248	36,166	14,813	87,051	158,668	-1,081	15,835
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	23	69	133	69	29	33	119	86
Pre-Tax Profit	68,767	57,615	73,017	43,267	55,851	31,198	61,316	36,299	14,882	87,079	158,701	-962	15,921
Tax	-13,066	-10,947	-13,873	-8,221	-10,612	-5,928	-12,263	-7,260	-3,125	-20,028	-38,088	0	-4,458
Profit After Tax	55,701	46,668	59,144	35,046	45,239	25,270	49,053	29,039	11,757	67,051	120,613	-962	11,463
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	55,701	46,668	59,144	35,046	45,239	25,270	49,053	29,039	11,757	67,051	120,613	-962	11,463
Employee Costs	273,305	258,251	262,273	276,165	299,700	213,886	159,624	124,826	123,848	149,481	145,958	113,629	114,282
Number Of Employees	8	8	8	8	9	7	5	4	4	5	5	4	4
EBITDA*	68,767	57,615	73,017	43,267	55,851	31,175	61,248	36,166	14,813	87,051	158,668	-1,081	15,835

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Mar 2011	Mar 2010
Tangible Assets	698,224	698,636	699,048	699,460	698,223	698,223	746,984	746,984	746,984	746,984	746,984	724,444	599,592
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	698,224	698,636	699,048	699,460	698,223	698,223	746,984	746,984	746,984	746,984	746,984	724,444	599,592
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	1,093,424	1,090,291	1,076,882	1,005,672	1,007,387	721,320	538,810	508,688	476,156	528,079	523,254	323,734	344,983
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	18,011	36,907	16,375	11,296	111	13,204	34,277
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,093,424	1,090,291	1,076,882	1,005,672	1,007,387	721,320	556,821	545,595	492,531	539,375	523,365	336,938	379,260
total assets	1,791,648	1,788,927	1,775,930	1,705,132	1,705,610	1,419,543	1,303,805	1,292,579	1,239,515	1,286,359	1,270,349	1,061,382	978,852
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	199,199	196,645	177,762	175,940	175,844	175,373	181,362	195,032	139,411	201,722	192,957	349,935	225,519
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	199,199	196,645	177,762	175,940	175,844	175,373	181,362	195,032	139,411	201,722	192,957	349,935	225,519
loans	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	3,000	2,950	2,970	4,231	6,204	2,570	0	0	0	0	0	0	0
other liabilities	1,034,367	1,089,951	1,142,485	1,131,392	1,165,039	928,316	765,568	789,725	821,321	817,611	877,417	632,085	673,009
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	1,037,367	1,092,901	1,145,455	1,135,623	1,171,243	930,886	765,568	789,725	821,321	817,611	877,417	632,085	673,009
total liabilities	1,236,566	1,289,546	1,323,217	1,311,563	1,347,087	1,106,259	946,930	984,757	960,732	1,019,333	1,070,374	982,020	898,528
net assets	555,082	499,381	452,713	393,569	358,523	313,284	356,875	307,822	278,783	267,026	199,975	79,362	80,324
total shareholders funds	555,082	499,381	452,713	393,569	358,523	313,284	356,875	307,822	278,783	267,026	199,975	79,362	80,324

	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	68,767	57,615	73,017	43,267	55,851	31,175	61,248	36,166	14,813	87,051	158,668	-1,081	15,835
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-13,066	-10,947	-13,873	-8,221	-10,612	-5,928	-12,263	-7,260	-3,125	-20,028	-38,088	0	-4,458
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	3,133	13,409	71,210	-1,715	286,067	182,510	30,122	32,532	-51,923	4,825	199,520	-21,249	344,983
Creditors	2,554	18,883	1,822	96	471	-5,989	-13,670	55,621	-62,311	8,765	-156,978	124,416	225,519
Accruals and Deferred Income	50	-20	-1,261	-1,973	3,634	2,570	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	55,172	52,122	-11,505	34,884	-236,723	-160,682	5,193	51,995	1,300	70,963	-235,918	144,584	-108,087
Investing Activities
capital expenditure	412	412	412	-1,237	0	48,761	0	0	0	0	-22,540	-124,852	-599,592
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	412	412	412	-1,237	0	48,761	0	0	0	0	-22,540	-124,852	-599,592
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-55,584	-52,534	11,093	-33,647	236,723	162,748	-24,157	-31,596	3,710	-59,806	245,332	-40,924	673,009
share issue	0	0	0	0	0	-68,861	0	0	0	0	0	0	68,861
interest	0	0	0	0	0	23	69	133	69	29	33	119	86
cash flow from financing	-55,584	-52,534	11,093	-33,647	236,723	93,910	-24,088	-31,463	3,779	-59,777	245,365	-40,805	741,956
cash and cash equivalents
cash	0	0	0	0	0	-18,011	-18,896	20,532	5,079	11,185	-13,093	-21,073	34,277
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	-18,011	-18,896	20,532	5,079	11,185	-13,093	-21,073	34,277

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for scoregrove limited. Get real-time insights into scoregrove 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

Perform a competitor analysis for scoregrove limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

SCOREGROVE LIMITED group structure

Scoregrove Limited has no subsidiary companies.

Ultimate parent company

SANDALWOOD INTERNATIONAL CORP

#0016874

1 parent

SCOREGROVE LIMITED

01803776

SCOREGROVE LIMITED Shareholders

sandalwood international corp	99.75%
pushpaben suryakant patel	0.06%
krishnakant rambhai patel	0.06%
nalin suryakant patel	0.06%
umakant rambhai patel	0.06%

Scoregrove Limited currently has 2 directors. The longest serving directors include Mr Dhiren Thakrar (Mar 1998) and Mr Kiritkumar Thakrar (Apr 2012).

officer	country	age	start	end	role
Mr Dhiren Thakrar		63 years	Mar 1998	-	Director
Mr Kiritkumar Thakrar	England	69 years	Apr 2012	-	Director

P&L

September 2022

turnover

3.6m

+8%

operating profit

68.8k

gross margin

27.3%

+5.77%

turnover

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

Balance Sheet

September 2022

net assets

555.1k

+0.11%

total assets

1.8m

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

capital homes (london) ltd

2.5

arthur nilsson properties ltd

2.5

coast retford ltd

2.5

yvon house limited

cox & readman developments limited

3.5

company number

01803776

Type

Private limited with Share Capital

industry

68100 - Buying and selling of own real estate

68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

incorporation date

March 1984

age

accounts

Micro-Entity Accounts

ultimate parent company

SANDALWOOD INTERNATIONAL CORP

previous names

N/A

incorporated

address

21 college parade, salusbury road, london, NW6 6RN

last accounts submitted

September 2022

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 32 charges/mortgages relating to scoregrove limited. Currently there are 2 open charges and 30 have been satisfied in the past.

scoregrove limited Company Information

scoregrove limited Estimated Valuation

scoregrove limited Estimated Valuation

scoregrove limited Estimated Valuation

Scoregrove Limited Overview

Scoregrove Limited Health Check

SCOREGROVE LIMITED financials

scoregrove limited Credit Report and Business Information

Scoregrove Limited Competitor Analysis

scoregrove limited Ownership

scoregrove limited directors

scoregrove limited company details

scoregrove limited Charges & Mortgages

scoregrove limited Companies House Filings - See Documents