
Company Number
02779936
Next Accounts
Sep 2025
Shareholders
interland residential properties limited
Group Structure
View All
Industry
Buying and selling of own real estate
Registered Address
interland group, 73 maygrove road, london, NW6 2EG
Website
-Pomanda estimates the enterprise value of IG MASONS ARMS LIMITED at £965.4k based on a Turnover of £317k and 3.05x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of IG MASONS ARMS LIMITED at £1.2m based on an EBITDA of £182.2k and a 6.53x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of IG MASONS ARMS LIMITED at £822.8k based on Net Assets of £522.4k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ig Masons Arms Limited is a live company located in london, NW6 2EG with a Companies House number of 02779936. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in January 1993, it's largest shareholder is interland residential properties limited with a 100% stake. Ig Masons Arms Limited is a mature, micro sized company, Pomanda has estimated its turnover at £317k with declining growth in recent years.
Pomanda's financial health check has awarded Ig Masons Arms Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs
0 Strong
3 Regular
6 Weak
Size
annual sales of £398k, make it smaller than the average company (£902.8k)
- Ig Masons Arms Limited
£902.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (2.1%)
- Ig Masons Arms Limited
2.1% - Industry AVG
Production
with a gross margin of 66.4%, this company has a comparable cost of product (66.4%)
- Ig Masons Arms Limited
66.4% - Industry AVG
Profitability
an operating margin of 16.8% make it less profitable than the average company (35%)
- Ig Masons Arms Limited
35% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Ig Masons Arms Limited
4 - Industry AVG
Pay Structure
on an average salary of £36k, the company has an equivalent pay structure (£36k)
- Ig Masons Arms Limited
£36k - Industry AVG
Efficiency
resulting in sales per employee of £199k, this is equally as efficient (£199k)
- Ig Masons Arms Limited
£199k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Ig Masons Arms Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Ig Masons Arms Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Ig Masons Arms Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (9 weeks)
0 weeks - Ig Masons Arms Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 74%, this is a higher level of debt than the average (63.7%)
74% - Ig Masons Arms Limited
63.7% - Industry AVG
Ig Masons Arms Limited's latest turnover from December 2023 is estimated at £317 thousand and the company has net assets of £522.4 thousand. According to their latest financial statements, Ig Masons Arms Limited has 3 employees and maintains cash reserves of £8.5 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Dec 2023 | 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 | |||||||||||||||
Other Income Or Grants | |||||||||||||||
Cost Of Sales | |||||||||||||||
Gross Profit | |||||||||||||||
Admin Expenses | |||||||||||||||
Operating Profit | |||||||||||||||
Interest Payable | |||||||||||||||
Interest Receivable | |||||||||||||||
Pre-Tax Profit | |||||||||||||||
Tax | |||||||||||||||
Profit After Tax | |||||||||||||||
Dividends Paid | |||||||||||||||
Retained Profit | |||||||||||||||
Employee Costs | |||||||||||||||
Number Of Employees | 3 | 2 | 4 | 3 | 3 | 1 | 1 | 1 | |||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023 | 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 | 756 | 1,009 | 1,345 | 1,794 | 1,724,392 | 1,725,190 | 1,658,798 | 1,660,215 | 1,662,105 | 1,664,625 | 1,055,458 | 812,431 | 10,000 | ||
Intangible Assets | |||||||||||||||
Investments & Other | 1,130,082 | 2,450,000 | 2,129,356 | 1,762,187 | 1,722,000 | 10,000 | |||||||||
Debtors (Due After 1 year) | |||||||||||||||
Total Fixed Assets | 1,130,082 | 2,450,756 | 2,130,365 | 1,763,532 | 1,723,794 | 1,724,392 | 1,725,190 | 1,658,798 | 1,660,215 | 1,662,105 | 1,664,625 | 1,055,458 | 812,431 | 10,000 | 10,000 |
Stock & work in progress | |||||||||||||||
Trade Debtors | 386,598 | 6,428 | 170,789 | 103,893 | 52,568 | 11,304 | 133,791 | 180 | |||||||
Group Debtors | 1,100,000 | 338,023 | 316,721 | 272,348 | 228,333 | 137,678 | |||||||||
Misc Debtors | 12,697 | 8,001 | 926 | 926 | 213,135 | 170,394 | |||||||||
Cash | 8,540 | 2,321 | 195 | 904 | 961 | 2,593 | 2,653 | 2,653 | 2,653 | 2,653 | 3,356 | 12,170 | 27,285 | 2,978 | 362 |
misc current assets | |||||||||||||||
total current assets | 1,121,237 | 10,322 | 386,793 | 338,927 | 317,682 | 275,867 | 231,912 | 215,788 | 179,475 | 173,442 | 107,249 | 64,738 | 38,589 | 136,769 | 138,220 |
total assets | 2,251,319 | 2,461,078 | 2,517,158 | 2,102,459 | 2,041,476 | 2,000,259 | 1,957,102 | 1,874,586 | 1,839,690 | 1,835,547 | 1,771,874 | 1,120,196 | 851,020 | 146,769 | 148,220 |
Bank overdraft | |||||||||||||||
Bank loan | |||||||||||||||
Trade Creditors | 23,699 | 1,624,345 | 20,101 | 26,437 | 1,100,744 | 1,081,698 | 1,074,733 | 764,738 | 67,064 | 71,066 | |||||
Group/Directors Accounts | 1,642,917 | 1,692,203 | 1,267,366 | 1,147,616 | 1,267,366 | 174,250 | |||||||||
other short term finances | |||||||||||||||
hp & lease commitments | |||||||||||||||
other current liabilities | 5,205 | 3,800 | 3,700 | 133,600 | 18,133 | 885,978 | 1,055,297 | 1,061,368 | |||||||
total current liabilities | 1,671,821 | 1,696,003 | 1,624,345 | 1,271,066 | 1,281,216 | 1,285,499 | 1,060,228 | 1,075,398 | 1,087,805 | 1,100,744 | 1,081,698 | 1,074,733 | 764,738 | 67,064 | 71,066 |
loans | |||||||||||||||
hp & lease commitments | |||||||||||||||
Accruals and Deferred Income | |||||||||||||||
other liabilities | 65,000 | 65,000 | 65,000 | ||||||||||||
provisions | 57,112 | 124,112 | 169,616 | 169,616 | 128,338 | 128,338 | 128,338 | 152,008 | 152,008 | ||||||
total long term liabilities | 57,112 | 124,112 | 169,616 | 169,616 | 128,338 | 128,338 | 128,338 | 152,008 | 152,008 | 65,000 | 65,000 | 65,000 | |||
total liabilities | 1,728,933 | 1,820,115 | 1,793,961 | 1,440,682 | 1,409,554 | 1,413,837 | 1,188,566 | 1,227,406 | 1,239,813 | 1,100,744 | 1,081,698 | 1,074,733 | 829,738 | 132,064 | 136,066 |
net assets | 522,386 | 640,963 | 723,197 | 661,777 | 631,922 | 586,422 | 768,536 | 647,180 | 599,877 | 734,803 | 690,176 | 45,463 | 21,282 | 14,705 | 12,154 |
total shareholders funds | 522,386 | 640,963 | 723,197 | 661,777 | 631,922 | 586,422 | 768,536 | 647,180 | 599,877 | 734,803 | 690,176 | 45,463 | 21,282 | 14,705 | 12,154 |
Dec 2023 | 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 | |||||||||||||||
Depreciation | 189 | 336 | 449 | 598 | 798 | 1,063 | 1,417 | 1,890 | 2,520 | 3,360 | 4,338 | ||||
Amortisation | |||||||||||||||
Tax | |||||||||||||||
Stock | |||||||||||||||
Debtors | 726,099 | -378,597 | 48,575 | 21,302 | 43,447 | 44,015 | 16,124 | 36,313 | 6,033 | 66,896 | 51,325 | 41,264 | -122,487 | -4,067 | 137,858 |
Creditors | -1,600,646 | -1,624,345 | 1,624,345 | -20,101 | -6,336 | -1,074,307 | 19,046 | 6,965 | 309,995 | 697,674 | -4,002 | 71,066 | |||
Accruals and Deferred Income | 5,205 | 3,800 | -3,700 | -129,900 | 115,467 | -867,845 | -169,319 | -6,071 | 1,061,368 | ||||||
Deferred Taxes & Provisions | -112,504 | -45,504 | 41,278 | -23,670 | 152,008 | ||||||||||
Cash flow from operations | |||||||||||||||
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | -999,274 | 320,644 | 367,169 | 40,187 | 1,722,000 | -10,000 | 10,000 | ||||||||
cash flow from investments | |||||||||||||||
Financing Activities | |||||||||||||||
Bank loans | |||||||||||||||
Group/Directors Accounts | 1,642,917 | 1,692,203 | -1,267,366 | 119,750 | -119,750 | 1,093,116 | 174,250 | ||||||||
Other Short Term Loans | |||||||||||||||
Long term loans | |||||||||||||||
Hire Purchase and Lease Commitments | |||||||||||||||
other long term liabilities | -65,000 | 65,000 | |||||||||||||
share issue | |||||||||||||||
interest | |||||||||||||||
cash flow from financing | |||||||||||||||
cash and cash equivalents | |||||||||||||||
cash | 8,345 | 2,126 | -709 | -57 | -1,632 | -60 | -703 | -8,814 | -15,115 | 24,307 | 2,616 | 362 | |||
overdraft | |||||||||||||||
change in cash | 8,345 | 2,126 | -709 | -57 | -1,632 | -60 | -703 | -8,814 | -15,115 | 24,307 | 2,616 | 362 |
Perform a competitor analysis for ig masons arms limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in NW6 area or any other competitors across 12 key performance metrics.
IG MASONS ARMS LIMITED group structure
Ig Masons Arms Limited has no subsidiary companies.
Ultimate parent company
SOUTHDAWN MANAGEMENT LTD
#0147784
2 parents
IG MASONS ARMS LIMITED
02779936
Ig Masons Arms Limited currently has 4 directors. The longest serving directors include Mr Ben Edgar (Feb 2022) and Mr Ben Edgar (Feb 2022).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Ben Edgar | United Kingdom | 40 years | Feb 2022 | - | Director |
Mr Ben Edgar | England | 40 years | Feb 2022 | - | Director |
Mr Ilan Haim | United Kingdom | 46 years | Feb 2022 | - | Director |
Mr Ben Edgar | United Kingdom | 40 years | Feb 2022 | - | Director |
P&L
December 2023turnover
317k
-93%
operating profit
182k
0%
gross margin
70.5%
+7.23%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
522.4k
-0.28%
total assets
2.3m
-0.11%
cash
8.5k
+42.79%
net assets
Total assets minus all liabilities
company number
02779936
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
incorporation date
January 1993
age
32
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
December 2023
previous names
pilotdown limited (September 2022)
accountant
-
auditor
HARRIS & TROTTER LLP
address
interland group, 73 maygrove road, london, NW6 2EG
Bank
-
Legal Advisor
-
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 10 charges/mortgages relating to ig masons arms limited. Currently there are 4 open charges and 6 have been satisfied in the past.
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 IG MASONS ARMS LIMITED. This can take several minutes, an email will notify you when this has completed.
date | description | view/download |
---|