copperbottom properties limited
copperbottom properties limited Company Information
Company Number
03691435
Website
-Registered Address
89 high street, hadleigh, suffolk, IP7 5EA
Industry
Activities of head offices
Specialised design activities
Telephone
-
Next Accounts Due
110 days late
Group Structure
View All
Shareholders
david gray tooth 50%
sasha marcus alaric gebler 50%
copperbottom properties limited Estimated Valuation
Pomanda estimates the enterprise value of COPPERBOTTOM PROPERTIES LIMITED at £392.1k based on a Turnover of £179.8k and 2.18x industry multiple (adjusted for size and gross margin).
copperbottom properties limited Estimated Valuation
Pomanda estimates the enterprise value of COPPERBOTTOM PROPERTIES LIMITED at £0 based on an EBITDA of £-143.8k and a 5.28x industry multiple (adjusted for size and gross margin).
copperbottom properties limited Estimated Valuation
Pomanda estimates the enterprise value of COPPERBOTTOM PROPERTIES LIMITED at £768.4k based on Net Assets of £303.2k and 2.53x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Copperbottom Properties Limited Overview
Copperbottom Properties Limited is a live company located in suffolk, IP7 5EA with a Companies House number of 03691435. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in January 1999, it's largest shareholder is david gray tooth with a 50% stake. Copperbottom Properties Limited is a mature, micro sized company, Pomanda has estimated its turnover at £179.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Copperbottom Properties Limited Health Check
Pomanda's financial health check has awarded Copperbottom Properties Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
2 Regular
7 Weak
Size
annual sales of £179.8k, make it smaller than the average company (£6.3m)
- Copperbottom Properties Limited
£6.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (0.9%)
- Copperbottom Properties Limited
0.9% - Industry AVG
Production
with a gross margin of 54.7%, this company has a comparable cost of product (54.7%)
- Copperbottom Properties Limited
54.7% - Industry AVG
Profitability
an operating margin of -80.4% make it less profitable than the average company (21.3%)
- Copperbottom Properties Limited
21.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (41)
2 - Copperbottom Properties Limited
41 - Industry AVG
Pay Structure
on an average salary of £35.1k, the company has an equivalent pay structure (£35.1k)
- Copperbottom Properties Limited
£35.1k - Industry AVG
Efficiency
resulting in sales per employee of £89.9k, this is less efficient (£140k)
- Copperbottom Properties Limited
£140k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Copperbottom Properties Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 69 days, this is slower than average (47 days)
- Copperbottom Properties Limited
47 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Copperbottom Properties Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (22 weeks)
0 weeks - Copperbottom Properties Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 88.9%, this is a higher level of debt than the average (59.7%)
88.9% - Copperbottom Properties Limited
59.7% - Industry AVG
COPPERBOTTOM PROPERTIES LIMITED financials
Copperbottom Properties Limited's latest turnover from May 2022 is estimated at £179.8 thousand and the company has net assets of £303.2 thousand. According to their latest financial statements, Copperbottom Properties Limited has 2 employees and maintains cash reserves of £5.7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2 | 2 | 2 | 2 | 2 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,530 | 3,373 | 0 | 0 | 0 | 1,186 | 1,486 | 576,860 | 577,325 | 577,905 | 578,631 | 579,540 | 577,932 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 2,550,559 | 2,841,474 | 2,775,824 | 3,011,464 | 3,011,464 | 3,011,464 | 2,853,531 | 566,145 | 515,218 | 502,497 | 330,757 | 203,543 | 25,443 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 2,553,089 | 2,844,847 | 2,775,824 | 3,011,464 | 3,011,464 | 3,012,650 | 2,855,017 | 1,143,005 | 1,092,543 | 1,080,402 | 909,388 | 783,083 | 603,375 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 287,582 | 230,620 |
| Trade Debtors | 0 | 0 | 0 | 0 | 2,673 | 3,364 | 1,265 | 1,099,681 | 1,020,219 | 882,229 | 860,379 | 558,421 | 583,464 |
| Group Debtors | 147,449 | 353,962 | 481,568 | 708,399 | 698,582 | 693,235 | 690,676 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 22,148 | 20,890 | 29,453 | 45,258 | 102,309 | 157,206 | 112,146 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 5,691 | 12,580 | 23,184 | 44,888 | 20,648 | 51,333 | 196,313 | 60 | 10,950 | 33,591 | 11,397 | 739 | 722 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 175,288 | 387,432 | 534,205 | 798,545 | 824,212 | 905,138 | 1,000,400 | 1,099,741 | 1,031,169 | 915,820 | 871,776 | 846,742 | 814,806 |
| total assets | 2,728,377 | 3,232,279 | 3,310,029 | 3,810,009 | 3,835,676 | 3,917,788 | 3,855,417 | 2,242,746 | 2,123,712 | 1,996,222 | 1,781,164 | 1,629,825 | 1,418,181 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 75,000 | 75,000 | 75,000 | 105,000 | 105,100 | 100,751 | 67,943 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 15,546 | 5,245 | 6,976 | 26,200 | 9,427 | 5,751 | 1,692 | 602,813 | 559,648 | 420,753 | 409,339 | 354,592 | 529,475 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 423,277 | 296,924 | 295,404 | 541,072 | 487,283 | 526,444 | 654,805 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 513,823 | 377,169 | 377,380 | 672,272 | 601,810 | 632,946 | 724,440 | 602,813 | 559,648 | 420,753 | 409,339 | 354,592 | 529,475 |
| loans | 1,453,863 | 1,502,570 | 1,560,394 | 1,612,684 | 1,715,382 | 1,819,872 | 0 | 0 | 0 | 0 | 292,000 | 0 | 0 |
| hp & lease commitments | 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 |
| other liabilities | 446,148 | 446,148 | 431,148 | 156,148 | 161,905 | 174,905 | 2,031,852 | 1,374,700 | 1,406,500 | 1,462,400 | 1,160,400 | 1,507,200 | 1,321,500 |
| provisions | 11,375 | 62,433 | 62,433 | 90,863 | 91,700 | 92,726 | 100,245 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 1,911,386 | 2,011,151 | 2,053,975 | 1,859,695 | 1,968,987 | 2,087,503 | 2,132,097 | 1,374,700 | 1,406,500 | 1,462,400 | 1,452,400 | 1,507,200 | 1,321,500 |
| total liabilities | 2,425,209 | 2,388,320 | 2,431,355 | 2,531,967 | 2,570,797 | 2,720,449 | 2,856,537 | 1,977,513 | 1,966,148 | 1,883,153 | 1,861,739 | 1,861,792 | 1,850,975 |
| net assets | 303,168 | 843,959 | 878,674 | 1,278,042 | 1,264,879 | 1,197,339 | 998,880 | 265,233 | 157,564 | 113,069 | -80,575 | -231,967 | -432,794 |
| total shareholders funds | 303,168 | 843,959 | 878,674 | 1,278,042 | 1,264,879 | 1,197,339 | 998,880 | 265,233 | 157,564 | 113,069 | -80,575 | -231,967 | -432,794 |
| May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Profit | |||||||||||||
| Depreciation | 843 | 172 | 0 | 0 | 1,186 | 300 | 374 | 465 | 580 | 726 | 909 | 922 | 429,985 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 55,771 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -287,582 | 56,962 | 230,620 |
| Debtors | -205,255 | -136,169 | -242,636 | -49,907 | -50,241 | 49,718 | -295,594 | 79,462 | 137,990 | 21,850 | 301,958 | -25,043 | 583,464 |
| Creditors | 10,301 | -1,731 | -19,224 | 16,773 | 3,676 | 4,059 | -601,121 | 43,165 | 138,895 | 11,414 | 54,747 | -174,883 | 529,475 |
| Accruals and Deferred Income | 126,353 | 1,520 | -245,668 | 53,789 | -39,161 | -128,361 | 654,805 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | -51,058 | 0 | -28,430 | -837 | -1,026 | -7,519 | 100,245 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||||
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | -290,915 | 65,650 | -235,640 | 0 | 0 | 157,933 | 2,287,386 | 50,927 | 12,721 | 171,740 | 127,214 | 178,100 | 25,443 |
| cash flow from investments | |||||||||||||
| Financing Activities | |||||||||||||
| Bank loans | 0 | 0 | -30,000 | -100 | 4,349 | 32,808 | 67,943 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 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 |
| Long term loans | -48,707 | -57,824 | -52,290 | -102,698 | -104,490 | 1,819,872 | 0 | 0 | 0 | -292,000 | 292,000 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 15,000 | 275,000 | -5,757 | -13,000 | -1,856,947 | 657,152 | -31,800 | -55,900 | 302,000 | -346,800 | 185,700 | 1,321,500 |
| share issue | |||||||||||||
| interest | |||||||||||||
| cash flow from financing | |||||||||||||
| cash and cash equivalents | |||||||||||||
| cash | -6,889 | -10,604 | -21,704 | 24,240 | -30,685 | -144,980 | 196,253 | -10,890 | -22,641 | 22,194 | 10,658 | 17 | 722 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -6,889 | -10,604 | -21,704 | 24,240 | -30,685 | -144,980 | 196,253 | -10,890 | -22,641 | 22,194 | 10,658 | 17 | 722 |
copperbottom properties limited Credit Report and Business Information
Copperbottom Properties Limited Competitor Analysis
Perform a competitor analysis for copperbottom properties limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
copperbottom properties limited Ownership
COPPERBOTTOM PROPERTIES LIMITED group structure
Copperbottom Properties Limited has 3 subsidiary companies.
Ultimate parent company
COPPERBOTTOM PROPERTIES LIMITED
03691435
3 subsidiaries
copperbottom properties limited directors
Copperbottom Properties Limited currently has 2 directors. The longest serving directors include Mr David Tooth (Jan 1999) and Mr Sasha Gebler (Jan 1999).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Tooth | 66 years | Jan 1999 | - | Director | |
| Mr Sasha Gebler | United Kingdom | 67 years | Jan 1999 | - | Director |
P&L
May 2022turnover
179.8k
+20%
operating profit
-144.6k
0%
gross margin
54.8%
+5.62%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2022net assets
303.2k
-0.64%
total assets
2.7m
-0.16%
cash
5.7k
-0.55%
net assets
Total assets minus all liabilities
Similar Companies
copperbottom properties limited company details
company number
03691435
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.
70100 - Activities of head offices
74100 - Specialised design activities
incorporation date
January 1999
age
25
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
89 high street, hadleigh, suffolk, IP7 5EA
last accounts submitted
May 2022
copperbottom properties 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 11 charges/mortgages relating to copperbottom properties limited. Currently there are 7 open charges and 4 have been satisfied in the past.
copperbottom properties limited Companies House Filings - See Documents
| date | description | view/download |
|---|
