kingpin property services limited
kingpin property services limited Company Information
Group Structure
View All
Industry
Renting and operating of Housing Association real estate
Registered Address
c/o goringe accountants ltd, wat, 1650 arlington business park, reading, berkshire, RG7 4SA
Website
-kingpin property services limited Estimated Valuation
Pomanda estimates the enterprise value of KINGPIN PROPERTY SERVICES LIMITED at £1.7k based on a Turnover of £403 and 4.34x industry multiple (adjusted for size and gross margin).
kingpin property services limited Estimated Valuation
Pomanda estimates the enterprise value of KINGPIN PROPERTY SERVICES LIMITED at £16.4k based on an EBITDA of £2.2k and a 7.54x industry multiple (adjusted for size and gross margin).
kingpin property services limited Estimated Valuation
Pomanda estimates the enterprise value of KINGPIN PROPERTY SERVICES LIMITED at £7.9m based on Net Assets of £4.4m and 1.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Kingpin Property Services Limited Overview
Kingpin Property Services Limited is a live company located in reading, RG7 4SA with a Companies House number of 03076370. It operates in the renting and operating of housing association real estate sector, SIC Code 68201. Founded in July 1995, it's largest shareholder is peter webb with a 100% stake. Kingpin Property Services Limited is a mature, micro sized company, Pomanda has estimated its turnover at £403.2 with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Kingpin Property Services Limited Health Check
Pomanda's financial health check has awarded Kingpin Property Services Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
4 Weak
Size
annual sales of £403.2, make it smaller than the average company (£1.2m)
- Kingpin Property Services Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -98%, show it is growing at a slower rate (2.7%)
- Kingpin Property Services Limited
2.7% - Industry AVG
Production
with a gross margin of 68.2%, this company has a comparable cost of product (68.2%)
- Kingpin Property Services Limited
68.2% - Industry AVG
Profitability
an operating margin of 541.2% make it more profitable than the average company (16.8%)
- Kingpin Property Services Limited
16.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
- Kingpin Property Services Limited
6 - Industry AVG
Pay Structure
on an average salary of £33.4k, the company has an equivalent pay structure (£33.4k)
- Kingpin Property Services Limited
£33.4k - Industry AVG
Efficiency
resulting in sales per employee of £403.2, this is less efficient (£162.5k)
- Kingpin Property Services Limited
£162.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Kingpin Property Services Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 299 days, this is slower than average (30 days)
- Kingpin Property Services Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Kingpin Property Services Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 43 weeks, this is more cash available to meet short term requirements (18 weeks)
43 weeks - Kingpin Property Services Limited
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 40%, this is a lower level of debt than the average (71.2%)
40% - Kingpin Property Services Limited
71.2% - Industry AVG
KINGPIN PROPERTY SERVICES LIMITED financials
Kingpin Property Services Limited's latest turnover from July 2023 is estimated at £403 and the company has net assets of £4.4 million. According to their latest financial statements, we estimate that Kingpin Property Services Limited has 1 employee and maintains cash reserves of £2.4 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 143,597 | 117,867 | 102,406 | 97,998 | 131,105 | ||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | 110,036 | 84,046 | 54,935 | 68,014 | 114,503 | ||||||||||
| Interest Payable | 9,853 | 22,000 | 20,000 | 56,000 | 55,000 | ||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | 251,786 | 170,416 | 171,699 | 196,283 | 128,137 | ||||||||||
| Tax | -52,335 | -36,000 | -59,250 | -49,500 | -36,700 | ||||||||||
| Profit After Tax | 199,451 | 134,416 | 112,449 | 146,783 | 91,437 | ||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | 199,451 | 134,416 | 112,449 | 146,783 | 91,437 | ||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 1 | 2 | |||||||||||||
| EBITDA* | 110,212 | 84,281 | 55,248 | 68,432 | 115,060 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,300 | 1,125 | 1,000 | 35,755 | 650,396 | 1,000,531 | 440,707 | 533,692 | 431,255 | 456,673 | |||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 1,000 | 1,000 | 1,000 | 35,755 | 35,755 | 35,547 | 84,610 | 423,262 | 920,704 | 1,368,624 | 1,353,755 | ||||
| Debtors (Due After 1 year) | 3,217,984 | ||||||||||||||
| Total Fixed Assets | 1,000 | 1,000 | 1,000 | 1,300 | 1,125 | 1,000 | 35,755 | 35,755 | 35,755 | 685,943 | 4,303,125 | 863,969 | 1,454,396 | 1,799,879 | 1,810,428 |
| Stock & work in progress | 122,129 | 244,258 | 244,258 | 244,258 | 244,258 | 244,258 | 244,258 | 244,258 | |||||||
| Trade Debtors | 2,512,392 | 5,518,827 | 5,337,160 | 5,134,648 | 4,964,493 | 4,209,562 | 4,036,564 | 3,550,062 | 7,254 | 13,822 | |||||
| Group Debtors | 4,852,839 | 4,425,905 | 2,265,830 | 1,476,866 | 1,123,141 | 878,141 | |||||||||
| Misc Debtors | 17,781 | 12,928 | 2,238,012 | 3,748 | 26,299 | ||||||||||
| Cash | 2,434,288 | 2,156,313 | 1,625,690 | 684,283 | 633,373 | 272,677 | 24,913 | 214,385 | 42,563 | 55,891 | 134,799 | ||||
| misc current assets | |||||||||||||||
| total current assets | 7,304,908 | 6,595,146 | 6,376,094 | 5,518,827 | 5,337,160 | 5,134,648 | 4,964,493 | 5,015,974 | 4,914,195 | 4,066,997 | 269,171 | 2,724,473 | 1,763,687 | 1,434,292 | 1,297,319 |
| total assets | 7,305,908 | 6,596,146 | 6,377,094 | 5,520,127 | 5,338,285 | 5,135,648 | 5,000,248 | 5,051,729 | 4,949,950 | 4,752,940 | 4,572,296 | 3,588,442 | 3,218,083 | 3,234,171 | 3,107,747 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 105 | 1,471,051 | 1,461,278 | 1,544,852 | 1,624,119 | 1,946,932 | 2,175,180 | 2,144,241 | 1,614,078 | ||||||
| Group/Directors Accounts | 2,243,252 | 1,570,712 | 1,493,722 | 269,401 | 269,401 | 354,364 | 322,413 | ||||||||
| other short term finances | 1,237,110 | 1,181,110 | |||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 678,726 | 729,319 | 733,421 | 1,951,319 | 1,586,053 | 53,268 | 91,968 | ||||||||
| total current liabilities | 2,922,083 | 2,300,031 | 2,227,143 | 1,471,051 | 1,461,278 | 1,544,852 | 1,624,119 | 1,946,932 | 2,175,180 | 2,144,241 | 2,220,720 | 1,855,454 | 1,614,078 | 1,644,742 | 1,595,491 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 2,922,083 | 2,300,031 | 2,227,143 | 1,471,051 | 1,461,278 | 1,544,852 | 1,624,119 | 1,946,932 | 2,175,180 | 2,144,241 | 2,220,720 | 1,855,454 | 1,614,078 | 1,644,742 | 1,595,491 |
| net assets | 4,383,825 | 4,296,115 | 4,149,951 | 4,049,076 | 3,877,007 | 3,590,796 | 3,376,129 | 3,104,797 | 2,774,770 | 2,608,699 | 2,351,576 | 1,732,988 | 1,604,005 | 1,589,429 | 1,512,256 |
| total shareholders funds | 4,383,825 | 4,296,115 | 4,149,951 | 4,049,076 | 3,877,007 | 3,590,796 | 3,376,129 | 3,104,797 | 2,774,770 | 2,608,699 | 2,351,576 | 1,732,988 | 1,604,005 | 1,589,429 | 1,512,256 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 110,036 | 84,046 | 54,935 | 68,014 | 114,503 | ||||||||||
| Depreciation | 396 | 135 | 176 | 235 | 313 | 418 | 557 | ||||||||
| Amortisation | |||||||||||||||
| Tax | -52,335 | -36,000 | -59,250 | -49,500 | -36,700 | ||||||||||
| Stock | -122,129 | -122,129 | 244,258 | ||||||||||||
| Debtors | 431,787 | -311,571 | -768,423 | 181,667 | 202,512 | 170,155 | 754,931 | 172,998 | 486,502 | 332,078 | 952,154 | 788,964 | 342,723 | 215,881 | 918,262 |
| Creditors | 105 | -1,471,051 | 9,773 | -83,574 | -79,267 | -322,813 | -228,248 | 30,939 | 2,144,241 | -1,614,078 | 1,614,078 | ||||
| Accruals and Deferred Income | -50,593 | -4,102 | 733,421 | -1,951,319 | 365,266 | 1,586,053 | -53,268 | -38,700 | 91,968 | ||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | -529,011 | -768,708 | 1,214,085 | -235,649 | -992,192 | ||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 1,000 | -35,755 | 208 | -49,063 | -338,652 | -497,442 | -447,920 | 14,869 | 1,353,755 | ||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 672,540 | 76,990 | 1,493,722 | -269,401 | 269,401 | -354,364 | 31,951 | 322,413 | |||||||
| Other Short Term Loans | -1,237,110 | 56,000 | 1,181,110 | ||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | -9,853 | -22,000 | -20,000 | -56,000 | -55,000 | ||||||||||
| cash flow from financing | 409,284 | 241,968 | -1,709,347 | -37,659 | 2,869,342 | ||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 277,975 | 530,623 | 1,625,690 | -684,283 | 50,910 | 360,696 | 247,764 | -189,472 | 171,822 | -13,328 | -78,908 | 134,799 | |||
| overdraft | |||||||||||||||
| change in cash | 277,975 | 530,623 | 1,625,690 | -684,283 | 50,910 | 360,696 | 247,764 | -189,472 | 171,822 | -13,328 | -78,908 | 134,799 |
kingpin property services limited Credit Report and Business Information
Kingpin Property Services Limited Competitor Analysis
Perform a competitor analysis for kingpin property services limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in RG7 area or any other competitors across 12 key performance metrics.
kingpin property services limited Ownership
KINGPIN PROPERTY SERVICES LIMITED group structure
Kingpin Property Services Limited has no subsidiary companies.
Ultimate parent company
KINGPIN PROPERTY SERVICES LIMITED
03076370
kingpin property services limited directors
Kingpin Property Services Limited currently has 1 director, Mr Peter Webb serving since Mar 2015.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Peter Webb | 70 years | Mar 2015 | - | Director |
P&L
July 2023turnover
403.2
0%
operating profit
2.2k
0%
gross margin
68.3%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
4.4m
+0.02%
total assets
7.3m
+0.11%
cash
2.4m
+0.13%
net assets
Total assets minus all liabilities
kingpin property services limited company details
company number
03076370
Type
Private limited with Share Capital
industry
68201 - Renting and operating of Housing Association real estate
incorporation date
July 1995
age
30
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
July 2023
previous names
N/A
accountant
GORINGE ACCOUNTANTS LTD
auditor
-
address
c/o goringe accountants ltd, wat, 1650 arlington business park, reading, berkshire, RG7 4SA
Bank
-
Legal Advisor
-
kingpin property services 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 1 charges/mortgages relating to kingpin property services limited. Currently there are 1 open charges and 0 have been satisfied in the past.
kingpin property services 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 KINGPIN PROPERTY SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
kingpin property services limited Companies House Filings - See Documents
| date | description | view/download |
|---|
