eaton manor hove limited
eaton manor hove limited Company Information
Company Number
03642639
Next Accounts
Sep 2025
Industry
Buying and selling of own real estate
Shareholders
dorrington investment plc
Group Structure
View All
Contact
Registered Address
14 hans road, london, SW3 1RT
Website
http://dorrington.co.ukeaton manor hove limited Estimated Valuation
Pomanda estimates the enterprise value of EATON MANOR HOVE LIMITED at £7.7m based on a Turnover of £2.7m and 2.89x industry multiple (adjusted for size and gross margin).
eaton manor hove limited Estimated Valuation
Pomanda estimates the enterprise value of EATON MANOR HOVE LIMITED at £0 based on an EBITDA of £-1.9m and a 5.97x industry multiple (adjusted for size and gross margin).
eaton manor hove limited Estimated Valuation
Pomanda estimates the enterprise value of EATON MANOR HOVE LIMITED at £31.2m based on Net Assets of £20.2m and 1.55x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Eaton Manor Hove Limited Overview
Eaton Manor Hove Limited is a live company located in london, SW3 1RT with a Companies House number of 03642639. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in October 1998, it's largest shareholder is dorrington investment plc with a 100% stake. Eaton Manor Hove Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.7m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Eaton Manor Hove Limited Health Check
Pomanda's financial health check has awarded Eaton Manor Hove Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 1 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
1 Weak
Size
annual sales of £2.7m, make it larger than the average company (£950k)
£2.7m - Eaton Manor Hove Limited
£950k - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a faster rate (2.8%)
8% - Eaton Manor Hove Limited
2.8% - Industry AVG
Production
with a gross margin of 58.7%, this company has a comparable cost of product (70.3%)
58.7% - Eaton Manor Hove Limited
70.3% - Industry AVG
Profitability
an operating margin of -70% make it less profitable than the average company (23.9%)
-70% - Eaton Manor Hove Limited
23.9% - Industry AVG
Employees
with 15 employees, this is above the industry average (4)
- Eaton Manor Hove Limited
4 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Eaton Manor Hove Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £177.1k, this is equally as efficient (£189k)
- Eaton Manor Hove Limited
£189k - Industry AVG
Debtor Days
it gets paid by customers after 23 days, this is near the average (24 days)
23 days - Eaton Manor Hove Limited
24 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Eaton Manor Hove Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Eaton Manor Hove Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Eaton Manor Hove Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 55.7%, this is a lower level of debt than the average (63.5%)
55.7% - Eaton Manor Hove Limited
63.5% - Industry AVG
EATON MANOR HOVE LIMITED financials
Eaton Manor Hove Limited's latest turnover from December 2023 is £2.7 million and the company has net assets of £20.2 million. According to their latest financial statements, we estimate that Eaton Manor Hove Limited has 15 employees and maintains cash reserves of 0 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 | 2,656,766 | 2,485,048 | 2,256,563 | 2,116,901 | 2,035,147 | 1,994,453 | 1,909,465 | 1,892,326 | 1,881,620 | 1,831,992 | 1,775,115 | 1,748,764 | 1,673,960 | 1,627,633 | 1,551,427 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 1,096,275 | 906,533 | 846,629 | 626,418 | 559,815 | 685,003 | 731,822 | 744,889 | 691,601 | 1,609,492 | 1,597,122 | 671,500 | 513,421 | 440,547 | 649,939 |
| Gross Profit | 1,560,491 | 1,578,515 | 1,409,934 | 1,490,483 | 1,475,332 | 1,309,450 | 1,177,643 | 1,147,437 | 1,190,019 | 222,500 | 177,993 | 1,077,264 | 1,160,539 | 1,187,086 | 901,488 |
| Admin Expenses | 3,421,589 | 273,600 | -3,695,411 | -589,474 | -922,274 | 305,618 | -1,458,084 | 428,910 | -1,728,612 | -5,685,553 | 15,000 | 7,200 | 7,350 | 7,200 | 6,660 |
| Operating Profit | -1,861,098 | 1,304,915 | 5,105,345 | 2,079,957 | 2,397,606 | 1,003,832 | 2,635,727 | 718,527 | 2,918,631 | 5,908,053 | 162,993 | 1,070,064 | 1,153,189 | 1,179,886 | 894,828 |
| Interest Payable | 506,114 | 633,163 | 354,835 | 356,398 | 419,057 | 376,582 | 311,905 | 306,137 | 338,089 | 402,498 | 391,667 | 389,322 | 392,746 | 401,502 | 226,991 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 27 | 0 | 9 |
| Pre-Tax Profit | -2,367,212 | 671,752 | 4,750,510 | 1,723,559 | 1,978,549 | 627,250 | 2,323,822 | 412,390 | 2,580,542 | 5,505,555 | -228,674 | 680,748 | 760,470 | 778,384 | 667,846 |
| Tax | 607,071 | -112,409 | -1,994,629 | -327,476 | -639,169 | -124,773 | -244,224 | 142,836 | -182,915 | -1,033,157 | 118,068 | -157,309 | -187,517 | -217,948 | -186,997 |
| Profit After Tax | -1,760,141 | 559,343 | 2,755,881 | 1,396,083 | 1,339,380 | 502,477 | 2,079,598 | 555,226 | 2,397,627 | 4,472,398 | -110,606 | 523,439 | 572,953 | 560,436 | 480,849 |
| Dividends Paid | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 750,000 | 1,000,000 | 1,000,000 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | -2,760,141 | -440,657 | 1,755,881 | 396,083 | 589,380 | -497,523 | 1,079,598 | -444,774 | 2,397,627 | 4,472,398 | -110,606 | 523,439 | 572,953 | 560,436 | 480,849 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Number Of Employees | 7 | 8 | 7 | 7 | |||||||||||
| EBITDA* | -1,861,098 | 1,304,915 | 5,105,345 | 2,079,957 | 2,397,606 | 1,003,832 | 2,635,727 | 718,527 | 2,918,631 | 5,908,053 | 162,993 | 1,070,064 | 1,153,189 | 1,179,886 | 894,828 |
* 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 45,334,859 | 47,534,345 | 46,417,128 | 41,358,839 | 40,195,950 | 38,597,901 | 38,359,630 | 36,117,259 | 36,209,960 | 34,408,049 | 28,613,743 | 26,236,948 | 26,154,467 | 25,660,644 | 25,417,512 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 45,334,859 | 47,534,345 | 46,417,128 | 41,358,839 | 40,195,950 | 38,597,901 | 38,359,630 | 36,117,259 | 36,209,960 | 34,408,049 | 28,613,743 | 26,236,948 | 26,154,467 | 25,660,644 | 25,417,512 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 170,192 | 187,987 | 151,352 | 352,059 | 370,756 | 258,853 | 307,557 | 226,528 | 215,320 | 201,857 | 347,272 | 352,828 | 310,605 | 315,138 | 353,105 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 34,304 | 30,120 | 30,107 | 22,579 | 21,283 | 16,082 | 13,511 | 17,849 | 12,643 | 13,733 | 16,994 | 16,625 | 21,123 | 19,747 | 16,641 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 204,496 | 218,107 | 181,459 | 374,638 | 392,039 | 274,935 | 321,068 | 244,377 | 227,963 | 215,590 | 364,266 | 369,453 | 331,728 | 334,885 | 369,746 |
| total assets | 45,539,355 | 47,752,452 | 46,598,587 | 41,733,477 | 40,587,989 | 38,872,836 | 38,680,698 | 36,361,636 | 36,437,923 | 34,623,639 | 28,978,009 | 26,606,401 | 26,486,195 | 25,995,529 | 25,787,258 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 93,918 | 191,561 | 224,603 | 246,931 | 262,941 | 376,806 | 376,617 | 254,276 | 316,873 | 314,870 | 307,077 | 293,764 | 230,291 | 248,254 | 318,383 |
| total current liabilities | 93,918 | 191,561 | 224,603 | 246,931 | 262,941 | 376,806 | 376,617 | 254,276 | 316,873 | 314,870 | 307,077 | 293,764 | 230,291 | 248,254 | 318,383 |
| loans | 21,570,093 | 20,075,591 | 18,384,596 | 17,065,788 | 16,416,469 | 15,618,956 | 14,881,925 | 13,847,354 | 13,110,694 | 13,680,851 | 13,594,137 | 13,441,632 | 13,318,537 | 13,542,157 | 13,944,102 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 3,695,303 | 4,545,118 | 4,608,549 | 2,795,800 | 2,679,704 | 2,237,579 | 2,285,138 | 2,202,586 | 2,508,162 | 2,523,351 | 120,355 | 109,054 | 117,203 | 129,249 | 126,725 |
| total long term liabilities | 25,265,396 | 24,620,709 | 22,993,145 | 19,861,588 | 19,096,173 | 17,856,535 | 17,167,063 | 16,049,940 | 15,618,856 | 16,204,202 | 13,714,492 | 13,550,686 | 13,435,740 | 13,671,406 | 14,070,827 |
| total liabilities | 25,359,314 | 24,812,270 | 23,217,748 | 20,108,519 | 19,359,114 | 18,233,341 | 17,543,680 | 16,304,216 | 15,935,729 | 16,519,072 | 14,021,569 | 13,844,450 | 13,666,031 | 13,919,660 | 14,389,210 |
| net assets | 20,180,041 | 22,940,182 | 23,380,839 | 21,624,958 | 21,228,875 | 20,639,495 | 21,137,018 | 20,057,420 | 20,502,194 | 18,104,567 | 14,956,440 | 12,761,951 | 12,820,164 | 12,075,869 | 11,398,048 |
| total shareholders funds | 20,180,041 | 22,940,182 | 23,380,839 | 21,624,958 | 21,228,875 | 20,639,495 | 21,137,018 | 20,057,420 | 20,502,194 | 18,104,567 | 14,956,440 | 12,761,951 | 12,820,164 | 12,075,869 | 11,398,048 |
| 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 | -1,861,098 | 1,304,915 | 5,105,345 | 2,079,957 | 2,397,606 | 1,003,832 | 2,635,727 | 718,527 | 2,918,631 | 5,908,053 | 162,993 | 1,070,064 | 1,153,189 | 1,179,886 | 894,828 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 607,071 | -112,409 | -1,994,629 | -327,476 | -639,169 | -124,773 | -244,224 | 142,836 | -182,915 | -1,033,157 | 118,068 | -157,309 | -187,517 | -217,948 | -186,997 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -13,611 | 36,648 | -193,179 | -17,401 | 117,104 | -46,133 | 76,691 | 16,414 | 12,373 | -148,676 | -5,187 | 37,725 | -3,157 | -34,861 | 369,746 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | -97,643 | -33,042 | -22,328 | -16,010 | -113,865 | 189 | 122,341 | -62,597 | 2,003 | 7,793 | 13,313 | 63,473 | -17,963 | -70,129 | 318,383 |
| Deferred Taxes & Provisions | -849,815 | -63,431 | 1,812,749 | 116,096 | 442,125 | -47,559 | 82,552 | -305,576 | -15,189 | 2,402,996 | 11,301 | -8,149 | -12,046 | 2,524 | 126,725 |
| Cash flow from operations | -2,187,874 | 1,059,385 | 5,094,316 | 1,869,968 | 1,969,593 | 877,822 | 2,519,705 | 476,776 | 2,710,157 | 7,434,361 | 310,862 | 930,354 | 938,820 | 929,194 | 783,193 |
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | -2,199,486 | 1,117,217 | 5,058,289 | 1,162,889 | 1,598,049 | 238,271 | 2,242,371 | -92,701 | 1,801,911 | 5,794,306 | 2,376,795 | 82,481 | 493,823 | 243,132 | 25,417,512 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 1,494,502 | 1,690,995 | 1,318,808 | 649,319 | 797,513 | 737,031 | 1,034,571 | 736,660 | -570,157 | 86,714 | 152,505 | 123,095 | -223,620 | -401,945 | 13,944,102 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | -506,114 | -633,163 | -354,835 | -356,398 | -419,057 | -376,582 | -311,905 | -306,137 | -338,089 | -402,498 | -391,667 | -389,316 | -392,719 | -401,502 | -226,982 |
| cash flow from financing | 988,388 | 1,057,832 | 963,973 | 292,921 | 378,456 | 360,449 | 722,666 | 430,523 | -908,246 | -1,640,055 | 2,065,933 | -847,873 | -444,997 | -686,062 | 24,634,319 |
| cash and cash equivalents | |||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
eaton manor hove limited Credit Report and Business Information
Eaton Manor Hove Limited Competitor Analysis
Perform a competitor analysis for eaton manor hove limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in SW3 area or any other competitors across 12 key performance metrics.
eaton manor hove limited Ownership
EATON MANOR HOVE LIMITED group structure
Eaton Manor Hove Limited has no subsidiary companies.
Ultimate parent company
QUADRIGA INTERNATIONAL LTD
#0003516
2 parents
EATON MANOR HOVE LIMITED
03642639
eaton manor hove limited directors
Eaton Manor Hove Limited currently has 6 directors. The longest serving directors include Mr Bruce Thompson (Aug 2000) and Mr Francesco Cirillo (May 2002).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Bruce Thompson | 60 years | Aug 2000 | - | Director | |
| Mr Francesco Cirillo | England | 61 years | May 2002 | - | Director |
| Mr Michael Jenkins | United Kingdom | 52 years | Feb 2021 | - | Director |
| Mr Andrew Giblin | England | 46 years | Mar 2022 | - | Director |
| Dr Sean Gorvy | England | 62 years | Mar 2022 | - | Director |
| Mr Harry Swales | United Kingdom | 44 years | Sep 2023 | - | Director |
P&L
December 2023turnover
2.7m
+7%
operating profit
-1.9m
-243%
gross margin
58.8%
-7.53%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
20.2m
-0.12%
total assets
45.5m
-0.05%
cash
0
0%
net assets
Total assets minus all liabilities
eaton manor hove limited company details
company number
03642639
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
incorporation date
October 1998
age
27
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
chesterfield asset finance limited (August 2004)
dorrington hove limited (August 2004)
accountant
-
auditor
DELOITTE LLP
address
14 hans road, london, SW3 1RT
Bank
BARCLAYS BANK PLC
Legal Advisor
-
eaton manor hove 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 7 charges/mortgages relating to eaton manor hove limited. Currently there are 1 open charges and 6 have been satisfied in the past.
eaton manor hove 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 EATON MANOR HOVE LIMITED. This can take several minutes, an email will notify you when this has completed.
eaton manor hove limited Companies House Filings - See Documents
| date | description | view/download |
|---|
