original properties limited
original properties limited Company Information
Company Number
02135838
Website
-Registered Address
9 bonhill street, london, EC2A 4DJ
Industry
Development of building projects
Telephone
-
Next Accounts Due
December 2024
Group Structure
View All
Directors
Orna Rabipour31 Years
Shareholders
orna rabipour 100%
original properties limited Estimated Valuation
Pomanda estimates the enterprise value of ORIGINAL PROPERTIES LIMITED at £10.4k based on a Turnover of £23.4k and 0.45x industry multiple (adjusted for size and gross margin).
original properties limited Estimated Valuation
Pomanda estimates the enterprise value of ORIGINAL PROPERTIES LIMITED at £53.3k based on an EBITDA of £16k and a 3.34x industry multiple (adjusted for size and gross margin).
original properties limited Estimated Valuation
Pomanda estimates the enterprise value of ORIGINAL PROPERTIES LIMITED at £74.9k based on Net Assets of £57.4k and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Original Properties Limited Overview
Original Properties Limited is a live company located in london, EC2A 4DJ with a Companies House number of 02135838. It operates in the development of building projects sector, SIC Code 41100. Founded in June 1987, it's largest shareholder is orna rabipour with a 100% stake. Original Properties Limited is a mature, micro sized company, Pomanda has estimated its turnover at £23.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Original Properties Limited Health Check
Pomanda's financial health check has awarded Original Properties Limited a 4 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
3 Strong
2 Regular
5 Weak
Size
annual sales of £23.4k, make it smaller than the average company (£2.2m)
£23.4k - Original Properties Limited
£2.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -67%, show it is growing at a slower rate (2%)
- Original Properties Limited
2% - Industry AVG
Production
with a gross margin of 25.6%, this company has a comparable cost of product (25.6%)
25.6% - Original Properties Limited
25.6% - Industry AVG
Profitability
an operating margin of 68.2% make it more profitable than the average company (8.7%)
68.2% - Original Properties Limited
8.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
- Original Properties Limited
6 - Industry AVG
Pay Structure
on an average salary of £47.1k, the company has an equivalent pay structure (£47.1k)
- Original Properties Limited
£47.1k - Industry AVG
Efficiency
resulting in sales per employee of £23.4k, this is less efficient (£278.5k)
- Original Properties Limited
£278.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Original Properties Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Original Properties Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 2303 days, this is more than average (192 days)
2303 days - Original Properties Limited
192 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 34 weeks, this is more cash available to meet short term requirements (13 weeks)
34 weeks - Original Properties Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 50%, this is a lower level of debt than the average (74.9%)
50% - Original Properties Limited
74.9% - Industry AVG
ORIGINAL PROPERTIES LIMITED financials
Original Properties Limited's latest turnover from March 2023 is £23.4 thousand and the company has net assets of £57.4 thousand. According to their latest financial statements, we estimate that Original Properties Limited has 1 employee and maintains cash reserves of £4.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 23,425 | 22,619 | 22,619 | 21,275 | 21,320 | 20,802 | 20,540 | 20,280 | 17,371 | 18,130 | 18,343 | 17,921 | ||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | 14,396 | |||||||||||||
| Interest Payable | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Pre-Tax Profit | 16,301 | 12,488 | 14,395 | 9,443 | 5,184 | 628 | 5,543 | 4,175 | 3,181 | 2,601 | 6,052 | 4,818 | ||
| Tax | -3,097 | -2,373 | -2,735 | -1,794 | -1,037 | -126 | -1,109 | -835 | -636 | -520 | -1,271 | -1,012 | ||
| Profit After Tax | 13,204 | 10,115 | 11,660 | 7,649 | 4,147 | 502 | 4,434 | 3,340 | 2,545 | 2,081 | 4,781 | 3,806 | ||
| Dividends Paid | 4,800 | 2,000 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Retained Profit | 8,404 | 8,115 | -18,340 | 7,649 | 4,147 | 502 | 4,434 | 3,340 | 2,545 | 2,081 | 4,781 | 3,806 | ||
| Employee Costs | ||||||||||||||
| Number Of Employees | 1 | 1 | 1 | |||||||||||
| EBITDA* | 14,396 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 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 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 110,000 | 110,000 | 110,000 | 0 | 0 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 |
| Trade Debtors | 0 | 0 | 0 | 116,383 | 113,302 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 100 | 0 | 0 | 100 | 104 | 265 | 1,882 | 100 | 100 | 1,775 | 1,500 | 1,444 |
| Cash | 4,805 | 10,877 | 8,549 | 0 | 0 | 12,313 | 4,027 | 33,144 | 24,277 | 13,011 | 2,192 | 13,751 | 642 | 1,589 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 114,805 | 120,877 | 118,649 | 116,383 | 113,302 | 122,413 | 114,131 | 143,410 | 136,159 | 123,111 | 112,292 | 125,526 | 112,142 | 113,033 |
| total assets | 114,805 | 120,877 | 118,649 | 116,383 | 113,302 | 122,413 | 114,131 | 143,410 | 136,159 | 123,111 | 112,292 | 125,526 | 112,142 | 113,033 |
| Bank overdraft | 0 | 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 | 0 |
| Trade Creditors | 0 | 0 | 0 | 2,654 | 2,456 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 302 | 0 |
| Group/Directors Accounts | 0 | 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 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 7,142 | 6,418 | 7,305 | 0 | 0 | 4,495 | 3,862 | 2,826 | 2,019 | 1,608 | 1,449 | 18,583 | 2,084 | 1,788 |
| total current liabilities | 7,142 | 6,418 | 7,305 | 2,654 | 2,456 | 4,495 | 3,862 | 2,826 | 2,019 | 1,608 | 1,449 | 18,668 | 2,386 | 1,788 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81,685 | 73,482 | 66,162 | 64,722 | 69,702 | 75,972 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 4,045 | 2,160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 50,265 | 65,465 | 70,465 | 50,465 | 50,965 | 63,165 | 58,165 | 87,626 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 50,265 | 65,465 | 70,465 | 54,510 | 53,125 | 63,165 | 58,165 | 87,626 | 81,685 | 73,482 | 66,162 | 64,722 | 69,702 | 75,972 |
| total liabilities | 57,407 | 71,883 | 77,770 | 57,164 | 55,581 | 67,660 | 62,027 | 90,452 | 83,704 | 75,090 | 67,611 | 83,390 | 72,088 | 77,760 |
| net assets | 57,398 | 48,994 | 40,879 | 59,219 | 57,721 | 54,753 | 52,104 | 52,958 | 52,455 | 48,021 | 44,681 | 42,136 | 40,054 | 35,273 |
| total shareholders funds | 57,398 | 48,994 | 40,879 | 59,219 | 57,721 | 54,753 | 52,104 | 52,958 | 52,455 | 48,021 | 44,681 | 42,136 | 40,054 | 35,273 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 14,396 | |||||||||||||
| Depreciation | 0 | 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 | 0 |
| Tax | -3,097 | -2,373 | -2,735 | -1,794 | -1,037 | -126 | -1,109 | -835 | -636 | -520 | -1,271 | -1,012 | ||
| Stock | 0 | 0 | 110,000 | 0 | -110,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110,000 |
| Debtors | 0 | -100 | -116,283 | 3,081 | 113,202 | -4 | -162 | -1,616 | 1,782 | 0 | -1,675 | 275 | 56 | 1,444 |
| Creditors | 0 | 0 | -2,654 | 198 | 2,456 | 0 | 0 | 0 | 0 | 0 | -85 | -217 | 302 | 0 |
| Accruals and Deferred Income | 724 | -887 | 3,260 | 1,885 | -2,335 | 633 | 1,036 | 807 | 411 | 159 | -17,134 | 16,499 | 296 | 1,788 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 18,550 | |||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 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 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -81,685 | 8,203 | 7,320 | 1,440 | -4,980 | -6,270 | 75,972 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -15,200 | -5,000 | 20,000 | -500 | -12,200 | 5,000 | -29,461 | 87,626 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| cash flow from financing | -15,200 | -5,000 | 19,999 | 0 | -34,462 | 5,942 | 8,203 | 7,320 | 1,440 | -6,270 | 107,439 | |||
| cash and cash equivalents | ||||||||||||||
| cash | -6,072 | 2,328 | 8,549 | 0 | -12,313 | 8,286 | -29,117 | 8,867 | 11,266 | 10,819 | -11,559 | 13,109 | -947 | 1,589 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -6,072 | 2,328 | 8,549 | 0 | -12,313 | 8,286 | -29,117 | 8,867 | 11,266 | 10,819 | -11,559 | 13,109 | -947 | 1,589 |
original properties limited Credit Report and Business Information
Original Properties Limited Competitor Analysis
Perform a competitor analysis for original properties limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
original properties limited Ownership
ORIGINAL PROPERTIES LIMITED group structure
Original Properties Limited has no subsidiary companies.
Ultimate parent company
ORIGINAL PROPERTIES LIMITED
02135838
original properties limited directors
Original Properties Limited currently has 1 director, Ms Orna Rabipour serving since Nov 1992.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Orna Rabipour | England | 61 years | Nov 1992 | - | Director |
P&L
March 2023turnover
23.4k
+4%
operating profit
16k
0%
gross margin
25.6%
+7.5%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
57.4k
+0.17%
total assets
114.8k
-0.05%
cash
4.8k
-0.56%
net assets
Total assets minus all liabilities
original properties limited company details
company number
02135838
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
June 1987
age
37
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
9 bonhill street, london, EC2A 4DJ
last accounts submitted
March 2023
original 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 3 charges/mortgages relating to original properties limited. Currently there are 2 open charges and 1 have been satisfied in the past.
original properties limited Companies House Filings - See Documents
| date | description | view/download |
|---|
