gillian williams developments limited
gillian williams developments limited Company Information
Company Number
03385550
Next Accounts
Jun 2025
Directors
-
Shareholders
miss gillian williams
Group Structure
View All
Industry
Development of building projects
Registered Address
6th floor 338 euston road, london, NW1 3BG
Website
https://www.bdallc.comgillian williams developments limited Estimated Valuation
Pomanda estimates the enterprise value of GILLIAN WILLIAMS DEVELOPMENTS LIMITED at £66.7k based on a Turnover of £271k and 0.25x industry multiple (adjusted for size and gross margin).
gillian williams developments limited Estimated Valuation
Pomanda estimates the enterprise value of GILLIAN WILLIAMS DEVELOPMENTS LIMITED at £5.2k based on an EBITDA of £2.7k and a 1.95x industry multiple (adjusted for size and gross margin).
gillian williams developments limited Estimated Valuation
Pomanda estimates the enterprise value of GILLIAN WILLIAMS DEVELOPMENTS LIMITED at £325.8k based on Net Assets of £230.6k and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Gillian Williams Developments Limited Overview
Gillian Williams Developments Limited is a live company located in london, NW1 3BG with a Companies House number of 03385550. It operates in the development of building projects sector, SIC Code 41100. Founded in June 1997, it's largest shareholder is miss gillian williams with a 100% stake. Gillian Williams Developments Limited is a mature, micro sized company, Pomanda has estimated its turnover at £271k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Gillian Williams Developments Limited Health Check
Pomanda's financial health check has awarded Gillian Williams Developments Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
1 Regular
6 Weak
Size
annual sales of £271k, make it smaller than the average company (£2.2m)
- Gillian Williams Developments Limited
£2.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (3.5%)
- Gillian Williams Developments Limited
3.5% - Industry AVG
Production
with a gross margin of 1.2%, this company has a higher cost of product (26.4%)
- Gillian Williams Developments Limited
26.4% - Industry AVG
Profitability
an operating margin of 1% make it less profitable than the average company (7%)
- Gillian Williams Developments Limited
7% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
- Gillian Williams Developments Limited
6 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Gillian Williams Developments Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £271k, this is equally as efficient (£275.1k)
- Gillian Williams Developments Limited
£275.1k - Industry AVG
Debtor Days
it gets paid by customers after 53 days, this is later than average (28 days)
- Gillian Williams Developments Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 5 days, this is quicker than average (30 days)
- Gillian Williams Developments Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Gillian Williams Developments Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 150 weeks, this is more cash available to meet short term requirements (13 weeks)
150 weeks - Gillian Williams Developments Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.7%, this is a lower level of debt than the average (72.7%)
3.7% - Gillian Williams Developments Limited
72.7% - Industry AVG
GILLIAN WILLIAMS DEVELOPMENTS LIMITED financials
Gillian Williams Developments Limited's latest turnover from September 2023 is estimated at £271 thousand and the company has net assets of £230.6 thousand. According to their latest financial statements, we estimate that Gillian Williams Developments Limited has 1 employee and maintains cash reserves of £8.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | -3,733 | 1,300 | |||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 8,276 | ||||||||||||||
| Gross Profit | 3,184 | 7,467 | 16,829 | 5,121 | 7,191 | 7,173 | 6,438 | 4,142 | 9,962 | 1,558 | 2,974 | -2,234 | -6,466 | -6,976 | |
| Admin Expenses | 503 | 370 | 351 | 379 | 318 | 394 | 272 | 308 | 264 | 256 | 430 | 219 | 334 | 166 | |
| Operating Profit | 2,681 | 7,097 | 16,478 | 4,742 | 6,873 | 6,779 | 6,166 | 3,834 | 9,698 | 1,302 | 2,544 | -2,453 | -6,800 | -3,899 | -7,142 |
| Interest Payable | |||||||||||||||
| Interest Receivable | 76 | 4 | 6 | 33 | 9 | 2 | 14 | 52 | 23 | 121 | 247 | 72 | 66 | 142 | |
| Pre-Tax Profit | 2,757 | 7,101 | 16,478 | 4,748 | 6,906 | 6,788 | 6,168 | 3,848 | 9,750 | 1,325 | 2,665 | -2,206 | -6,730 | -3,833 | -7,000 |
| Tax | -3,386 | -1,536 | -1,300 | -1,374 | -873 | -511 | -848 | 89 | -368 | -327 | -250 | 1,269 | |||
| Profit After Tax | -629 | 5,565 | 15,178 | 3,374 | 6,033 | 6,277 | 5,320 | 3,937 | 9,382 | 998 | 2,415 | -2,206 | -6,730 | -3,833 | -5,731 |
| Dividends Paid | |||||||||||||||
| Retained Profit | -629 | 5,565 | 15,178 | 3,374 | 6,033 | 6,277 | 5,320 | 3,937 | 9,382 | 998 | 2,415 | -2,206 | -6,730 | -3,833 | -5,731 |
| Employee Costs | 166 | 166 | |||||||||||||
| Number Of Employees | |||||||||||||||
| EBITDA* | 2,681 | 7,097 | 16,478 | 4,742 | 6,873 | 6,779 | 6,166 | 3,834 | 9,698 | 1,302 | 2,544 | -2,453 | -6,800 | -3,899 | -7,142 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 191,430 | 198,991 | 184,948 | 166,204 | 145,903 | 152,600 | 151,131 | 147,863 | 133,911 | 160,237 | 154,137 | 141,899 | 128,838 | 123,789 | 130,168 |
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 191,430 | 198,991 | 184,948 | 166,204 | 145,903 | 152,600 | 151,131 | 147,863 | 133,911 | 160,237 | 154,137 | 141,899 | 128,838 | 123,789 | 130,168 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 39,877 | 36,695 | 29,045 | 23,825 | 18,594 | 15,080 | 8,978 | 5,330 | 2,400 | 5,912 | 4,909 | 1,807 | 2,231 | 1,805 | 2,376 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 4 | 17 | 1,287 | ||||||||||||
| Cash | 8,119 | 1,554 | 2,867 | 1,977 | 10,180 | 2,628 | 2,219 | 502 | 17,908 | 742 | 1,067 | 8,376 | 21,072 | 24,716 | 16,246 |
| misc current assets | |||||||||||||||
| total current assets | 47,996 | 38,249 | 31,912 | 25,802 | 28,774 | 17,708 | 11,197 | 5,832 | 20,308 | 6,654 | 5,976 | 10,183 | 23,307 | 26,538 | 19,909 |
| total assets | 239,426 | 237,240 | 216,860 | 192,006 | 174,677 | 170,308 | 162,328 | 153,695 | 154,219 | 166,891 | 160,113 | 152,082 | 152,145 | 150,327 | 150,077 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 2,807 | 1,834 | 1,062 | 1,502 | 1,310 | 3,830 | 3,596 | 3,531 | 4,078 | 19,685 | 18,602 | 18,474 | 19,712 | 13,289 | 9,327 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 20 | 368 | 327 | 250 | 30 | 104 | 104 | ||||||||
| total current liabilities | 2,807 | 1,834 | 1,062 | 1,502 | 1,310 | 3,830 | 3,596 | 3,551 | 4,446 | 20,012 | 18,852 | 18,474 | 19,742 | 13,393 | 9,431 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 6,063 | 5,919 | 7,429 | 1,133 | |||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 6,063 | 5,919 | 7,429 | 1,133 | |||||||||||
| total liabilities | 8,870 | 7,753 | 8,491 | 2,635 | 1,310 | 3,830 | 3,596 | 3,551 | 4,446 | 20,012 | 18,852 | 18,474 | 19,742 | 13,393 | 9,431 |
| net assets | 230,556 | 229,487 | 208,369 | 189,371 | 173,367 | 166,478 | 158,732 | 150,144 | 149,773 | 146,879 | 141,261 | 133,608 | 132,403 | 136,934 | 140,646 |
| total shareholders funds | 230,556 | 229,487 | 208,369 | 189,371 | 173,367 | 166,478 | 158,732 | 150,144 | 149,773 | 146,879 | 141,261 | 133,608 | 132,403 | 136,934 | 140,646 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 2,681 | 7,097 | 16,478 | 4,742 | 6,873 | 6,779 | 6,166 | 3,834 | 9,698 | 1,302 | 2,544 | -2,453 | -6,800 | -3,899 | -7,142 |
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | -3,386 | -1,536 | -1,300 | -1,374 | -873 | -511 | -848 | 89 | -368 | -327 | -250 | 1,269 | |||
| Stock | |||||||||||||||
| Debtors | 3,182 | 7,650 | 5,220 | 5,231 | 3,514 | 6,102 | 3,648 | 2,930 | -3,512 | 1,003 | 3,102 | -428 | 413 | -1,841 | 3,663 |
| Creditors | 973 | 772 | -440 | 192 | -2,520 | 234 | 65 | -547 | -15,607 | 1,083 | 128 | -1,238 | 6,423 | 3,962 | 9,327 |
| Accruals and Deferred Income | -20 | -348 | 41 | 77 | 250 | -30 | -74 | 104 | |||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | -2,914 | -1,317 | 9,518 | -1,671 | -34 | 400 | 1,715 | 98 | -2,724 | 1,132 | -430 | -3,293 | -864 | 1,904 | -105 |
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | -7,561 | 14,043 | 18,744 | 20,301 | -6,697 | 1,469 | 3,268 | 13,952 | -26,326 | 6,100 | 12,238 | 13,061 | 5,049 | -6,379 | 130,168 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | 144 | -1,510 | 6,296 | 1,133 | |||||||||||
| share issue | |||||||||||||||
| interest | 76 | 4 | 6 | 33 | 9 | 2 | 14 | 52 | 23 | 121 | 247 | 72 | 66 | 142 | |
| cash flow from financing | 1,918 | 14,047 | 10,116 | 13,769 | 889 | 1,478 | 3,270 | -3,552 | -6,436 | 4,643 | 5,359 | 3,658 | 2,271 | 187 | 146,519 |
| cash and cash equivalents | |||||||||||||||
| cash | 6,565 | -1,313 | 890 | -8,203 | 7,552 | 409 | 1,717 | -17,406 | 17,166 | -325 | -7,309 | -12,696 | -3,644 | 8,470 | 16,246 |
| overdraft | |||||||||||||||
| change in cash | 6,565 | -1,313 | 890 | -8,203 | 7,552 | 409 | 1,717 | -17,406 | 17,166 | -325 | -7,309 | -12,696 | -3,644 | 8,470 | 16,246 |
gillian williams developments limited Credit Report and Business Information
Gillian Williams Developments Limited Competitor Analysis
Perform a competitor analysis for gillian williams developments limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in NW1 area or any other competitors across 12 key performance metrics.
gillian williams developments limited Ownership
GILLIAN WILLIAMS DEVELOPMENTS LIMITED group structure
Gillian Williams Developments Limited has no subsidiary companies.
Ultimate parent company
GILLIAN WILLIAMS DEVELOPMENTS LIMITED
03385550
gillian williams developments limited directors
Gillian Williams Developments Limited currently has 1 director, undefined undefined serving since - .
| officer | country | age | start | end | role |
|---|
P&L
September 2023turnover
271k
+24%
operating profit
2.7k
-62%
gross margin
1.2%
-65.74%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
230.6k
0%
total assets
239.4k
+0.01%
cash
8.1k
+4.22%
net assets
Total assets minus all liabilities
gillian williams developments limited company details
company number
03385550
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
June 1997
age
28
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
gilliam williams developments limited (June 1997)
accountant
-
auditor
-
address
6th floor 338 euston road, london, NW1 3BG
Bank
THE ROYAL BANK OF SCOTLAND
Legal Advisor
-
gillian williams developments 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 gillian williams developments limited.
gillian williams developments 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 GILLIAN WILLIAMS DEVELOPMENTS LIMITED. This can take several minutes, an email will notify you when this has completed.
gillian williams developments limited Companies House Filings - See Documents
| date | description | view/download |
|---|
