Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
34 ursula street, london, SW11 3DW
Website
-
sawyer properties limitedEstimated Valuation
£631.2k
Pomanda estimates the enterprise value of SAWYER PROPERTIES LIMITED at £631.2k based on a Turnover of £196.2k and 3.22x industry multiple (adjusted for size and gross margin).
sawyer properties limitedEstimated Valuation
£57.5k
Pomanda estimates the enterprise value of SAWYER PROPERTIES LIMITED at £57.5k based on an EBITDA of £9.2k and a 6.27x industry multiple (adjusted for size and gross margin).
sawyer properties limitedEstimated Valuation
£2.5m
Pomanda estimates the enterprise value of SAWYER PROPERTIES LIMITED at £2.5m based on Net Assets of £1.5m and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sawyer Properties LimitedOverview
Sawyer Properties Limited is a live company located in london, SW11 3DW with a Companies House number of 02988107. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in November 1994, it's largest shareholder is
elizabeth louise ridley
with a 49% stake. Sawyer Properties Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£196.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Sawyer Properties Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
7 Weak
Size
annual sales of £196.2k, make it smaller than the average company (£922k)
£196.2k - Sawyer Properties Limited
£922k - Industry AVG
Growth
3 year (CAGR) sales growth of -21%, show it is growing at a slower rate (4.9%)
-21% - Sawyer Properties Limited
4.9% - Industry AVG
Production
with a gross margin of 75.4%, this company has a comparable cost of product (75.4%)
75.4% - Sawyer Properties Limited
75.4% - Industry AVG
Profitability
an operating margin of 4.7% make it less profitable than the average company (29.3%)
4.7% - Sawyer Properties Limited
29.3% - Industry AVG
Employees
with 3 employees, this is below the industry average (4)
3 - Sawyer Properties Limited
4 - Industry AVG
Pay Structure
on an average salary of £32.4k, the company has an equivalent pay structure (£32.4k)
£32.4k - Sawyer Properties Limited
£32.4k - Industry AVG
Efficiency
resulting in sales per employee of £65.4k, this is less efficient (£177k)
£65.4k - Sawyer Properties Limited
£177k - Industry AVG
Debtor Days
it gets paid by customers after 14 days, this is earlier than average (30 days)
14 days - Sawyer Properties Limited
30 days - Industry AVG
Creditor Days
its suppliers are paid after 20 days, this is quicker than average (38 days)
20 days - Sawyer Properties Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sawyer Properties Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 7 weeks, this is less cash available to meet short term requirements (11 weeks)
7 weeks - Sawyer Properties Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 44.6%, this is a lower level of debt than the average (64.6%)
44.6% - Sawyer Properties Limited
64.6% - Industry AVG
SAWYER PROPERTIES LIMITED financials
EXPORT
Sawyer Properties Limited's latest turnover from March 2024 is estimated at £196.2 thousand and the company has net assets of £1.5 million. According to their latest financial statements, Sawyer Properties Limited has 3 employees and maintains cash reserves of £99.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
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
196,156
208,090
436,789
394,425
420,000
941,993
1,364,298
1,368,857
1,934,739
128,212
106,605
110,900
7,751,573
2,061,540
Other Income Or Grants
Cost Of Sales
48,235
52,279
108,867
98,171
108,370
236,485
346,007
389,563
653,112
4,254
2,463
3,086
2,478,214
640,243
Gross Profit
147,921
155,811
327,922
296,254
311,630
705,507
1,018,291
979,293
1,281,626
123,958
104,142
107,814
5,273,359
1,421,297
Admin Expenses
138,744
211,419
777,137
327,805
327,342
91,879
489,478
998,613
1,011,413
1,346,225
53,560
65,320
73,582
4,942,261
-123,197
Operating Profit
9,177
-55,608
-449,215
-31,551
-15,712
-91,879
216,029
19,678
-32,120
-64,599
70,398
38,822
34,232
331,098
1,544,494
Interest Payable
41,541
55,070
33,709
20,043
10,181
13,069
14,088
15,027
11,787
13,071
12,424
13,203
27,785
24,981
10,446
Interest Receivable
4,962
2,239
196
89
163
2,025
1,003
106
202
312
503
1,930
830
1,282
1,102
Pre-Tax Profit
-27,402
-108,439
-482,728
-51,505
-25,730
-102,923
202,943
4,758
-43,705
-77,357
58,477
27,549
7,277
307,399
1,535,150
Tax
-38,559
-951
-12,500
-5,000
-2,155
-86,072
-429,842
Profit After Tax
-27,402
-108,439
-482,728
-51,505
-25,730
-102,923
164,384
3,806
-43,705
-77,357
45,977
22,549
5,122
221,327
1,105,308
Dividends Paid
84,000
84,000
89,000
Retained Profit
-27,402
-108,439
-482,728
-51,505
-25,730
-102,923
164,384
3,806
-43,705
-77,357
-38,023
-61,451
-83,878
221,327
1,105,308
Employee Costs
97,180
91,133
89,177
80,748
82,243
210,360
25,590
26,295
338,779
49,574
23,980
7,220
1,262,556
371,395
Number Of Employees
3
3
3
3
3
8
1
1
13
2
1
1
54
15
EBITDA*
9,177
-55,608
-449,215
-31,551
-15,712
-91,879
216,029
22,688
-26,355
-60,283
74,715
43,139
38,549
335,415
1,548,811
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
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
1,704,439
2,604,439
2,226,000
2,226,000
2,226,000
2,228,000
1,181,340
1,187,105
1,191,421
1,195,738
1,193,914
1,198,231
833,804
Intangible Assets
Investments & Other
2,528,487
2,525,000
Debtors (Due After 1 year)
Total Fixed Assets
2,528,487
2,525,000
1,704,439
2,604,439
2,226,000
2,226,000
2,226,000
2,228,000
1,181,340
1,187,105
1,191,421
1,195,738
1,193,914
1,198,231
833,804
Stock & work in progress
Trade Debtors
7,900
4,100
76,131
146,012
150,813
183,863
146,012
181,250
181,250
826,070
156,250
Group Debtors
Misc Debtors
10,000
10,000
13,500
18,500
5,000
19,650
19,650
34,650
106,815
59,850
59,850
59,849
Cash
99,262
89,756
15,618
36,685
140,665
184,415
355,592
45,423
39,444
41,204
83,722
159,414
262,170
71,762
440,930
misc current assets
total current assets
117,162
103,856
29,118
55,185
145,665
184,415
451,373
211,085
224,907
225,067
336,549
400,514
503,270
897,832
657,029
total assets
2,645,649
2,628,856
1,733,557
2,659,624
2,371,665
2,410,415
2,677,373
2,439,085
1,406,247
1,412,172
1,527,970
1,596,252
1,697,184
2,096,063
1,490,833
Bank overdraft
45,933
28,199
32,944
32,674
32,674
35,160
32,498
3,272
27,810
Bank loan
32,498
32,498
32,498
24,563
Trade Creditors
2,759
106,900
182,376
Group/Directors Accounts
3,738
12,187
16,137
2,948
72,455
55,294
63,137
993
242
other short term finances
hp & lease commitments
other current liabilities
660,984
197,486
160,034
82,872
91,410
89,001
158,708
80,542
67,375
91,669
97,589
93,987
64,007
total current liabilities
709,676
225,685
163,772
95,059
140,491
124,623
263,837
170,996
163,010
106,900
124,167
134,352
154,537
182,376
88,570
loans
112,291
552,087
494,252
504,542
119,646
148,534
173,355
192,292
220,916
109,253
260,420
280,494
299,750
447,229
296,855
hp & lease commitments
Accruals and Deferred Income
other liabilities
129,993
40
139,723
provisions
357,975
357,975
124,571
188,000
188,000
188,000
188,000
188,000
total long term liabilities
470,266
910,062
618,823
692,542
307,646
336,534
361,355
380,292
220,916
239,246
260,420
280,494
299,790
586,952
296,855
total liabilities
1,179,942
1,135,747
782,595
787,601
448,137
461,157
625,192
551,288
383,926
346,146
384,587
414,846
454,327
769,328
385,425
net assets
1,465,707
1,493,109
950,962
1,872,023
1,923,528
1,949,258
2,052,181
1,887,797
1,022,321
1,066,026
1,143,383
1,181,406
1,242,857
1,326,735
1,105,408
total shareholders funds
1,465,707
1,493,109
950,962
1,872,023
1,923,528
1,949,258
2,052,181
1,887,797
1,022,321
1,066,026
1,143,383
1,181,406
1,242,857
1,326,735
1,105,408
Mar 2024
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
9,177
-55,608
-449,215
-31,551
-15,712
-91,879
216,029
19,678
-32,120
-64,599
70,398
38,822
34,232
331,098
1,544,494
Depreciation
3,010
5,765
4,316
4,317
4,317
4,317
4,317
4,317
Amortisation
Tax
-38,559
-951
-12,500
-5,000
-2,155
-86,072
-429,842
Stock
Debtors
3,800
600
-5,000
13,500
5,000
-95,781
-69,881
-19,801
1,600
-68,964
11,727
-584,970
609,971
216,099
Creditors
2,759
-106,900
106,900
-182,376
182,376
Accruals and Deferred Income
463,498
37,452
77,162
-8,538
2,409
-69,707
78,166
13,167
67,375
-91,669
-5,920
3,602
93,987
-64,007
64,007
Deferred Taxes & Provisions
233,404
-63,429
188,000
Cash flow from operations
471,634
214,648
-430,482
-53,589
-18,303
-65,805
325,517
242,705
-67,480
23,912
44,568
41,741
532,975
-242,259
966,877
Investing Activities
capital expenditure
1,704,439
900,000
-378,439
2,000
-1,049,670
-6,141
-368,744
-838,121
Change in Investments
3,487
2,525,000
cash flow from investments
-3,487
-820,561
900,000
-378,439
2,000
-1,049,670
-6,141
-368,744
-838,121
Financing Activities
Bank loans
-32,498
32,498
-24,563
24,563
Group/Directors Accounts
-3,738
-8,449
-3,950
13,189
-69,507
17,161
-7,843
63,137
-993
751
242
Other Short Term Loans
Long term loans
-439,796
57,835
-10,290
384,896
-28,888
-24,821
-18,937
-28,624
111,663
-151,167
-20,074
-19,256
-147,479
150,374
296,855
Hire Purchase and Lease Commitments
other long term liabilities
-129,993
129,993
-40
-139,683
139,723
share issue
650,586
-438,333
861,670
100
interest
-36,579
-52,831
-33,513
-19,954
-10,018
-11,044
-13,085
-14,921
-11,585
-12,759
-11,921
-11,273
-26,955
-23,699
-9,344
cash flow from financing
-476,375
651,852
-490,585
360,992
-25,717
-105,372
-14,861
810,282
33,222
-66,431
-32,988
-29,818
-281,377
241,835
312,174
cash and cash equivalents
cash
9,506
74,138
-21,067
-103,980
-43,750
-171,177
310,169
5,979
-1,760
-42,518
-75,692
-102,756
190,408
-369,168
440,930
overdraft
17,734
28,199
-32,944
270
-2,486
2,662
32,498
-3,272
-24,538
27,810
change in cash
-8,228
45,939
-21,067
-71,036
-44,020
-171,177
312,655
3,317
-34,258
-42,518
-72,420
-78,218
162,598
-369,168
440,930
sawyer 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 sawyer properties limited. Get real-time insights into sawyer properties limited's credit score, group structure and payment trends.
Perform a competitor analysis for sawyer properties limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SW11 area or any other competitors across 12 key performance metrics.
sawyer properties limited Ownership
SAWYER PROPERTIES LIMITED group structure
Sawyer Properties Limited has no subsidiary companies.
Ultimate parent company
SAWYER PROPERTIES LIMITED
02988107
SAWYER PROPERTIES LIMITED Shareholders
The largest shareholders in Sawyer Properties Limited include Elizabeth Louise Ridley and Isobel Frances Ridley.
elizabeth louise ridley
49%
isobel frances ridley
17%
amy sarah chance
10%
mathew waller ridley
10%
amy chance & matthew ridley
7%
matthew ridley & amy chance
7%
sawyer properties limited directors
Sawyer Properties Limited currently has 3 directors.
The longest serving directors include
Mrs Elizabeth Ridley (Nov 1994) and
Mr Mark Ridley (Nov 1994).
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
November 1994
age
31
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
34 ursula street, london, SW11 3DW
Bank
HSBC BANK PLC
Legal Advisor
-
sawyer 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 4 charges/mortgages relating to sawyer properties limited. Currently there are 2 open charges and 2 have been satisfied in the past.
sawyer 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 SAWYER PROPERTIES LIMITED. This can take several minutes, an email will notify you when this has completed.
sawyer properties limitedCompanies House Filings - See Documents
