broadacre developments ltd
broadacre developments ltd Company Information
Group Structure
View All
Industry
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
9 canterbury court, 111 woodlands, london, NW11 9QT
Website
-broadacre developments ltd Estimated Valuation
Pomanda estimates the enterprise value of BROADACRE DEVELOPMENTS LTD at £76.4k based on a Turnover of £23.5k and 3.26x industry multiple (adjusted for size and gross margin).
broadacre developments ltd Estimated Valuation
Pomanda estimates the enterprise value of BROADACRE DEVELOPMENTS LTD at £0 based on an EBITDA of £-6.8k and a 6.37x industry multiple (adjusted for size and gross margin).
broadacre developments ltd Estimated Valuation
Pomanda estimates the enterprise value of BROADACRE DEVELOPMENTS LTD at £828.3k based on Net Assets of £474.4k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Broadacre Developments Ltd Overview
Broadacre Developments Ltd is a live company located in london, NW11 9QT with a Companies House number of 03436948. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in September 1997, it's largest shareholder is shahnaz bamdad with a 100% stake. Broadacre Developments Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £23.5k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Broadacre Developments Ltd Health Check
Pomanda's financial health check has awarded Broadacre Developments Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
5 Weak
Size
annual sales of £23.5k, make it smaller than the average company (£1.1m)
- Broadacre Developments Ltd
£1.1m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Broadacre Developments Ltd
- - Industry AVG
Production
with a gross margin of 70.8%, this company has a comparable cost of product (70.8%)
- Broadacre Developments Ltd
70.8% - Industry AVG
Profitability
an operating margin of -29.1% make it less profitable than the average company (21.7%)
- Broadacre Developments Ltd
21.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
- Broadacre Developments Ltd
4 - Industry AVG
Pay Structure
on an average salary of £33.1k, the company has an equivalent pay structure (£33.1k)
- Broadacre Developments Ltd
£33.1k - Industry AVG
Efficiency
resulting in sales per employee of £23.5k, this is less efficient (£202.5k)
- Broadacre Developments Ltd
£202.5k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is earlier than average (33 days)
- Broadacre Developments Ltd
33 days - Industry AVG
Creditor Days
its suppliers are paid after 916 days, this is slower than average (34 days)
- Broadacre Developments Ltd
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Broadacre Developments Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (10 weeks)
0 weeks - Broadacre Developments Ltd
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 39.2%, this is a lower level of debt than the average (71.4%)
39.2% - Broadacre Developments Ltd
71.4% - Industry AVG
BROADACRE DEVELOPMENTS LTD financials
Broadacre Developments Ltd's latest turnover from December 2023 is estimated at £23.5 thousand and the company has net assets of £474.4 thousand. According to their latest financial statements, we estimate that Broadacre Developments Ltd has 1 employee and maintains cash reserves of £2.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |||||||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 199 | 266 | 355 | 473 | 199,040 | 199,414 | 199,293 | 198,488 | 198,630 | ||||||
| Intangible Assets | 198,549 | 198,759 | |||||||||||||
| Investments & Other | 775,000 | 775,000 | 197,918 | 197,918 | 197,918 | 197,918 | 197,918 | 197,918 | |||||||
| Debtors (Due After 1 year) | 120 | 120 | 117 | ||||||||||||
| Total Fixed Assets | 775,000 | 775,000 | 197,918 | 198,038 | 198,237 | 198,301 | 198,273 | 198,391 | 198,549 | 198,759 | 199,040 | 199,414 | 199,293 | 198,488 | 198,630 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 1,051 | 3,691 | 82 | 1,251 | 1,503 | 3,118 | 1,518 | 1,536 | 1,581 | ||||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 1,596 | 2,880 | 128 | 111 | 82 | ||||||||||
| Cash | 2,807 | 3,846 | 3,045 | 7,259 | 15,331 | 15,248 | 14,366 | 11,048 | 9,391 | 8,689 | 4,295 | 1,582 | 2,985 | 1,333 | |
| misc current assets | |||||||||||||||
| total current assets | 5,454 | 10,417 | 3,173 | 7,259 | 15,331 | 15,248 | 14,477 | 11,130 | 9,473 | 9,940 | 5,798 | 4,700 | 4,503 | 2,869 | 1,581 |
| total assets | 780,454 | 785,417 | 201,091 | 205,297 | 213,568 | 213,549 | 212,750 | 209,521 | 208,022 | 208,699 | 204,838 | 204,114 | 203,796 | 201,357 | 200,211 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 17,181 | 4,621 | 1,650 | 1 | 207,819 | 208,522 | 204,732 | 203,727 | 203,525 | 201,168 | 200,035 | ||||
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 288,878 | 299,750 | 200,968 | 104,778 | 112,483 | 108,530 | 108,462 | 107,692 | |||||||
| total current liabilities | 306,059 | 304,371 | 200,968 | 104,778 | 112,483 | 108,530 | 110,112 | 107,693 | 207,819 | 208,522 | 204,732 | 203,727 | 203,525 | 201,168 | 200,035 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 100,000 | 100,000 | 102,371 | 101,901 | 101,485 | ||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 100,000 | 100,000 | 102,371 | 101,901 | 101,485 | ||||||||||
| total liabilities | 306,059 | 304,371 | 200,968 | 204,778 | 212,483 | 210,901 | 212,013 | 209,178 | 207,819 | 208,522 | 204,732 | 203,727 | 203,525 | 201,168 | 200,035 |
| net assets | 474,395 | 481,046 | 123 | 519 | 1,085 | 2,648 | 737 | 343 | 203 | 177 | 106 | 387 | 271 | 189 | 176 |
| total shareholders funds | 474,395 | 481,046 | 123 | 519 | 1,085 | 2,648 | 737 | 343 | 203 | 177 | 106 | 387 | 271 | 189 | 176 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 199 | 67 | 89 | 118 | 374 | 374 | 344 | 142 | 238 | ||||||
| Amortisation | 210 | 281 | |||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -3,924 | 6,443 | 8 | 3 | 6 | 29 | -1,169 | -252 | -1,615 | 1,600 | -18 | -45 | 1,581 | ||
| Creditors | 12,560 | 4,621 | -1,650 | 1,649 | -207,818 | -703 | 3,790 | 1,005 | 202 | 2,357 | 1,133 | 200,035 | |||
| Accruals and Deferred Income | -10,872 | 98,782 | 96,190 | -7,705 | 3,953 | 68 | 770 | 107,692 | |||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 577,082 | 197,918 | |||||||||||||
| 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 | -100,000 | -2,371 | 470 | 416 | 101,485 | ||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -1,039 | 801 | -4,214 | -8,072 | 83 | 882 | 3,318 | 1,657 | 702 | 4,394 | 2,713 | -1,403 | 1,652 | 1,333 | |
| overdraft | |||||||||||||||
| change in cash | -1,039 | 801 | -4,214 | -8,072 | 83 | 882 | 3,318 | 1,657 | 702 | 4,394 | 2,713 | -1,403 | 1,652 | 1,333 |
broadacre developments ltd Credit Report and Business Information
Broadacre Developments Ltd Competitor Analysis
Perform a competitor analysis for broadacre developments ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in NW11 area or any other competitors across 12 key performance metrics.
broadacre developments ltd Ownership
BROADACRE DEVELOPMENTS LTD group structure
Broadacre Developments Ltd has no subsidiary companies.
Ultimate parent company
BROADACRE DEVELOPMENTS LTD
03436948
broadacre developments ltd directors
Broadacre Developments Ltd currently has 1 director, Mrs Shahnaz Bamdad serving since Oct 1997.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Shahnaz Bamdad | 77 years | Oct 1997 | - | Director |
P&L
December 2023turnover
23.5k
-25%
operating profit
-6.8k
0%
gross margin
70.9%
+0.26%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
474.4k
-0.01%
total assets
780.5k
-0.01%
cash
2.8k
-0.27%
net assets
Total assets minus all liabilities
broadacre developments ltd company details
company number
03436948
Type
Private limited with Share Capital
industry
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
September 1997
age
28
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
SAWHNEY CONSULTING
auditor
-
address
9 canterbury court, 111 woodlands, london, NW11 9QT
Bank
HSBC BANK PLC
Legal Advisor
-
broadacre developments ltd 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 broadacre developments ltd.
broadacre developments ltd 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 BROADACRE DEVELOPMENTS LTD. This can take several minutes, an email will notify you when this has completed.
broadacre developments ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
