d2 limited

Live MatureSmallLow

d2 limited Company Information

Share D2 LIMITED

Company Number

03218496

Directors

David Mills

David Mills

View All

Shareholders

d.r. mills

d.j. winter

Group Structure

View All

Industry

Activities of head offices

 

Registered Address

the old school house, west street, fareham, hampshire, PO17 6EA

d2 limited Estimated Valuation

£502.2k

Pomanda estimates the enterprise value of D2 LIMITED at £502.2k based on a Turnover of £1.3m and 0.4x industry multiple (adjusted for size and gross margin).

d2 limited Estimated Valuation

£0

Pomanda estimates the enterprise value of D2 LIMITED at £0 based on an EBITDA of £0 and a 3.16x industry multiple (adjusted for size and gross margin).

d2 limited Estimated Valuation

£507.5k

Pomanda estimates the enterprise value of D2 LIMITED at £507.5k based on Net Assets of £241k and 2.11x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

D2 Limited Overview

D2 Limited is a live company located in fareham, PO17 6EA with a Companies House number of 03218496. It operates in the activities of head offices sector, SIC Code 70100. Founded in June 1996, it's largest shareholder is d.r. mills with a 50% stake. D2 Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.3m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

D2 Limited Health Check

Pomanda's financial health check has awarded D2 Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating1.5out of 5
positive_score

1 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £1.3m, make it smaller than the average company (£20.2m)

£1.3m - D2 Limited

£20.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (7.4%)

1% - D2 Limited

7.4% - Industry AVG

production

Production

with a gross margin of 18.9%, this company has a higher cost of product (33.7%)

18.9% - D2 Limited

33.7% - Industry AVG

profitability

Profitability

There is insufficient data available for this Key Performance Indicator!

- - D2 Limited

- - Industry AVG

employees

Employees

with 3 employees, this is below the industry average (110)

3 - D2 Limited

110 - Industry AVG

paystructure

Pay Structure

on an average salary of £49.8k, the company has an equivalent pay structure (£49.8k)

£49.8k - D2 Limited

£49.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £419.2k, this is more efficient (£205.1k)

£419.2k - D2 Limited

£205.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 68 days, this is later than average (45 days)

68 days - D2 Limited

45 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - D2 Limited

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - D2 Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - D2 Limited

- - Industry AVG

debtlevel

Debt Level

There is insufficient data available for this Key Performance Indicator!

- - D2 Limited

- - Industry AVG

D2 LIMITED financials

EXPORTms excel logo

D2 Limited's latest turnover from December 2023 is estimated at £1.3 million and the company has net assets of £241 thousand. According to their latest financial statements, we estimate that D2 Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover1,257,6791,215,6871,201,5851,238,0681,073,8611,051,372627,178477,887471,627258,2315,221,7205,194,7284,254,5695,054,785
Other Income Or Grants
Cost Of Sales1,020,480985,788985,0921,010,799874,212858,158510,796388,075384,561212,7644,333,6534,321,3743,533,6554,190,211
Gross Profit237,200229,899216,493227,270199,649193,214116,38289,81287,06645,467888,067873,354720,914864,573
Admin Expenses237,200229,899216,493196,838199,649193,214126,08931,252107,234-125,425888,829835,2131,119,46537,007161,799
Operating Profit30,432-9,70758,560-20,168170,892-76238,141-398,551827,566-161,799
Interest Payable
Interest Receivable52482391528517739
Pre-Tax Profit30,432-9,70758,565-19,920171,132-74738,168-398,500827,643-161,760
Tax-5,782-11,713-35,938-9,160-231,740
Profit After Tax24,650-9,70746,852-19,920135,194-74729,008-398,500595,903-161,760
Dividends Paid
Retained Profit24,650-9,70746,852-19,920135,194-74729,008-398,500595,903-161,760
Employee Costs149,475141,212176,167170,801128,315125,31981,17277,39373,68236,054604,832596,577519,908615,492
Number Of Employees334433222117171518
EBITDA*30,432-9,70758,560-20,168170,892-76238,141-398,551827,566-161,799

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets4,1854,1854,1854,1854,1854,1854,1524,152
Intangible Assets
Investments & Other14,26614,266219,266164,266164,266160,516145,416
Debtors (Due After 1 year)
Total Fixed Assets4,1854,1854,1854,1854,1854,1854,1524,15214,26614,266219,266164,266164,266160,516145,416
Stock & work in progress
Trade Debtors236,788236,788236,788236,788212,138212,138212,171223,919163,43590,2111,167,0221,166,297953,7501,259,717310,142
Group Debtors
Misc Debtors
Cash3,61895,653965,7625,38215,03215,678
misc current assets
total current assets236,788236,788236,788236,788212,138212,138212,171223,919167,053185,8641,167,1181,172,059959,1321,274,749325,820
total assets240,973240,973240,973240,973216,323216,323216,323228,071181,319200,1301,386,3841,336,3251,123,3981,435,265471,236
Bank overdraft
Bank loan
Trade Creditors 2,0412,0419321,322,3801,271,5741,087,6551,001,022632,896
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities2,0412,0419321,322,3801,271,5741,087,6551,001,022632,896
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities2,0412,0419321,322,3801,271,5741,087,6551,001,022632,896
net assets240,973240,973240,973240,973216,323216,323216,323226,030179,278199,19864,00464,75135,743434,243-161,660
total shareholders funds240,973240,973240,973240,973216,323216,323216,323226,030179,278199,19864,00464,75135,743434,243-161,660
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit30,432-9,70758,560-20,168170,892-76238,141-398,551827,566-161,799
Depreciation
Amortisation
Tax-5,782-11,713-35,938-9,160-231,740
Stock
Debtors24,650-33-11,74860,48473,224-1,076,811725212,547-305,967949,575310,142
Creditors-2,0411,109-1,321,44850,806183,91986,633368,126632,896
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations33-13,637-92,283-109,68349,319353-5,95114,377160,955
Investing Activities
capital expenditure-33-4,152
Change in Investments-14,266-205,00055,0003,75015,100145,416
cash flow from investments-3310,114205,000-55,000-3,750-15,100-145,416
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue-100100
interest52482391528517739
cash flow from financing-9524823915285177139
cash and cash equivalents
cash-3,618-92,03595,557-5,666380-9,650-64615,678
overdraft
change in cash-3,618-92,03595,557-5,666380-9,650-64615,678

d2 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 d2 limited. Get real-time insights into d2 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

D2 Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for d2 limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in PO17 area or any other competitors across 12 key performance metrics.

d2 limited Ownership

D2 LIMITED group structure

D2 Limited has 5 subsidiary companies.

D2 LIMITED Shareholders

d.r. mills 50%
d.j. winter 50%

d2 limited directors

D2 Limited currently has 3 directors. The longest serving directors include Mr David Mills (Aug 1996) and Mr David Mills (Aug 1996).

officercountryagestartendrole
Mr David Mills62 years Aug 1996- Director
Mr David MillsUnited Kingdom62 years Aug 1996- Director
Mr David WinterUnited Kingdom63 years Aug 1996- Director

P&L

December 2023

turnover

1.3m

+3%

operating profit

0

0%

gross margin

18.9%

-0.27%

turnover

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

Balance Sheet

December 2023

net assets

241k

0%

total assets

241k

0%

cash

0

0%

net assets

Total assets minus all liabilities

d2 limited company details

company number

03218496

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

June 1996

age

29

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

December 2023

previous names

broomco (1114) limited (September 1996)

accountant

-

auditor

-

address

the old school house, west street, fareham, hampshire, PO17 6EA

Bank

-

Legal Advisor

-

d2 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 did not find charges/mortgages relating to d2 limited.

d2 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 D2 LIMITED. This can take several minutes, an email will notify you when this has completed.

d2 limited Companies House Filings - See Documents

datedescriptionview/download