Dorrington Southside Limited

POWER SEARCH PRICING

SOLUTIONS

dorrington southside limited Company Information

Live

MatureSmallHealthy

Company Number

03803891

Next Accounts

Sep 2025

Industry

Buying and selling of own real estate

Directors

Robert Harris

Bruce Thompson

View All

Shareholders

dorrington properties plc

Group Structure

View All

Contact

Registered Address

14 hans road, london, SW3 1RT

Website

www.dorrington.co.uk

dorrington southside limited Estimated Valuation

£81.6m

Pomanda estimates the enterprise value of DORRINGTON SOUTHSIDE LIMITED at £81.6m based on Net Assets of £52.7m and 1.55x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dorrington Southside Limited is a live company located in london, SW3 1RT with a Companies House number of 03803891. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in July 1999, it's largest shareholder is dorrington properties plc with a 100% stake. Dorrington Southside Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.6m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Dorrington Southside Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

6 Strong

1 Regular

2 Weak

Size

annual sales of £3.6m, make it larger than the average company (£950k)

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a faster rate (2.8%)

EXPORT

Dorrington Southside Limited's latest turnover from December 2023 is £3.6 million and the company has net assets of £52.7 million. According to their latest financial statements, we estimate that Dorrington Southside Limited has 20 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	3,634,875	2,697,181	2,766,433	3,087,830	3,190,448	1,913,933	2,248,537	2,447,567	2,545,794	1,831,678	89,165	0	109,583	0	496,020
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	273,139	443,878	476,548	498,862	649,862	633,006	168,395	70,809	71,331	118,598	5,093	8,886	5,821	3,751	58,491
Gross Profit	3,361,736	2,253,303	2,289,885	2,588,968	2,540,586	1,280,927	2,080,142	2,376,758	2,474,463	1,713,080	84,072	-8,886	103,762	-3,751	437,529
Admin Expenses	7,301,983	2,636,113	-1,349,570	2,087,945	-3,181,148	-3,990,683	-24,533,582	501,742	-13,373,390	-14,694,951	12,446	6,500	6,792	2,526	6,375
Operating Profit	-3,940,247	-382,810	3,639,455	501,023	5,721,734	5,271,610	26,613,724	1,875,016	15,847,853	16,408,031	71,626	-15,386	96,970	-6,277	431,154
Interest Payable	0	0	0	0	0	0	478,838	514,167	549,444	680,302	464,022	268,614	162,797	0	58,326
Interest Receivable	278,710	414,082	255,879	282,709	356,555	132,410	16	91	66	201	12	0	21	80,934	284
Pre-Tax Profit	-3,661,537	31,272	3,895,334	783,732	6,078,289	5,404,020	26,134,902	1,360,940	15,298,475	15,727,930	-392,384	-284,000	-65,806	74,657	2,319,763
Tax	925,212	134,198	-3,251,145	-152,095	-1,928,287	-984,514	-4,739,923	85,843	-2,025,358	-2,998,595	112,996	99,026	18,182	-10,211	-270,870
Profit After Tax	-2,736,325	165,470	644,189	631,637	4,150,002	4,419,506	21,394,979	1,446,783	13,273,117	12,729,335	-279,388	-184,974	-47,624	64,446	2,048,893
Dividends Paid	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	1,200,000	1,250,000	1,250,000	0	0	0	0	2,500,000	5,000,000
Retained Profit	-5,236,325	-2,334,530	-1,855,811	-1,868,363	1,650,002	1,919,506	20,194,979	196,783	12,023,117	12,729,335	-279,388	-184,974	-47,624	-2,435,554	-2,951,107
Employee Costs	0	0	0	0	0	349,773	428,143	447,535	0	0	0	0	0	0	0
Number Of Employees	20	15	14	16	14	9	12	12	12	8	1	6	6	5	5
EBITDA*	-3,923,103	-366,046	3,656,219	517,789	5,737,351	5,272,573	26,613,724	1,875,016	15,847,853	16,408,031	71,626	-15,386	96,970	-6,277	431,154

* 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	6,519	19,081	33,715	58,050,479	60,066,934	56,534,682	93,800,000	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	50,300,000	57,500,000	59,750,000	0	0	0	0	69,500,000	70,000,000	56,800,000	42,250,000	15,500,000	8,250,000	0	0
Debtors (Due After 1 year)	10,721,145	10,922,665	10,904,283	11,770,120	12,682,988	12,221,510	911,293	1,292,508	1,557,573	1,420,005	131,257	0	0	0	2,992,964
Total Fixed Assets	61,027,664	68,441,746	70,687,998	69,820,599	72,749,922	68,756,192	94,711,293	70,792,508	71,557,573	58,220,005	42,381,257	15,500,000	8,250,000	0	2,992,964
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	409,553	537,690	902,190	799,160	227,832	601,198	281,251	184,912	156,513	138,956	243,430	0	0	167,215	183,784
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	149,296	373,395	346,794	273,163	302,000	258,154	254,949	270,787	261,195	462,292	0	355,153	45,819	1,335,405	36,683
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	558,849	911,085	1,248,984	1,072,323	529,832	859,352	536,200	455,699	417,708	601,248	243,430	355,153	45,819	1,502,620	220,467
total assets	61,586,513	69,352,831	71,936,982	70,892,922	73,279,754	69,615,544	95,247,493	71,248,207	71,975,281	58,821,253	42,624,687	15,855,153	8,295,819	1,502,620	3,213,431
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	348,650	144,130	166,253	191,610	117,041	123,804	159,180	144,219	124,446	0	0	0	0	255,100	281,230
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	425,456	1,397,624	1,027,935	907,810	1,162,512	575,353	765,139	748,728	833,871	1,108,127	1,175,969	916,864	439,000	1,500	1,500
total current liabilities	774,106	1,541,754	1,194,188	1,099,420	1,279,553	699,157	924,319	892,947	958,317	1,108,127	1,175,969	916,864	439,000	256,600	282,730
loans	0	0	0	0	0	0	21,282,255	21,993,748	22,466,619	22,927,070	22,454,258	11,713,306	7,044,415	750,873	0
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	8,089,825	9,852,170	10,449,357	7,644,254	7,982,590	6,548,778	12,592,816	8,108,388	8,494,004	6,752,832	109,952	20,324	12,516	0	0
total long term liabilities	8,089,825	9,852,170	10,449,357	7,644,254	7,982,590	6,548,778	33,875,071	30,102,136	30,960,623	29,679,902	22,564,210	11,733,630	7,056,931	750,873	0
total liabilities	8,863,931	11,393,924	11,643,545	8,743,674	9,262,143	7,247,935	34,799,390	30,995,083	31,918,940	30,788,029	23,740,179	12,650,494	7,495,931	1,007,473	282,730
net assets	52,722,582	57,958,907	60,293,437	62,149,248	64,017,611	62,367,609	60,448,103	40,253,124	40,056,341	28,033,224	18,884,508	3,204,659	799,888	495,147	2,930,701
total shareholders funds	52,722,582	57,958,907	60,293,437	62,149,248	64,017,611	62,367,609	60,448,103	40,253,124	40,056,341	28,033,224	18,884,508	3,204,659	799,888	495,147	2,930,701

	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	-3,940,247	-382,810	3,639,455	501,023	5,721,734	5,271,610	26,613,724	1,875,016	15,847,853	16,408,031	71,626	-15,386	96,970	-6,277	431,154
Depreciation	17,144	16,764	16,764	16,766	15,617	963	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	925,212	134,198	-3,251,145	-152,095	-1,928,287	-984,514	-4,739,923	85,843	-2,025,358	-2,998,595	112,996	99,026	18,182	-10,211	-270,870
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-553,756	-319,517	-689,176	-370,377	131,958	11,633,369	-300,714	-227,074	-45,972	1,646,566	19,534	309,334	-1,456,801	-1,710,811	3,213,431
Creditors	204,520	-22,123	-25,357	74,569	-6,763	-35,376	14,961	19,773	124,446	0	0	0	-255,100	-26,130	281,230
Accruals and Deferred Income	-972,168	369,689	120,125	-254,702	587,159	-189,786	16,411	-85,143	-274,256	-67,842	259,105	477,864	437,500	0	1,500
Deferred Taxes & Provisions	-1,762,345	-597,187	2,805,103	-338,336	1,433,812	-6,044,038	4,484,428	-385,616	1,741,172	6,642,880	89,628	7,808	12,516	0	0
Cash flow from operations	-4,974,128	-161,952	3,994,121	217,602	5,691,314	-13,614,510	26,690,315	1,736,947	15,459,829	18,337,908	513,821	259,978	1,766,869	1,668,193	-2,770,417
Investing Activities
capital expenditure	-4,582	-2,130	58,000,000	1,999,689	-3,547,869	37,264,355	-93,800,000	0	0	0	0	0	0	0	0
Change in Investments	-7,200,000	-2,250,000	59,750,000	0	0	0	-69,500,000	-500,000	13,200,000	14,550,000	26,750,000	7,250,000	8,250,000	0	0
cash flow from investments	7,195,418	2,247,870	-1,750,000	1,999,689	-3,547,869	37,264,355	-24,300,000	500,000	-13,200,000	-14,550,000	-26,750,000	-7,250,000	-8,250,000	0	0
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	0	0	0	0	0	-21,282,255	-711,493	-472,871	-460,451	472,812	10,740,952	4,668,891	6,293,542	750,873	0
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	0	0	0	0	0	0	0	0	0	-3,580,619	15,959,237	2,589,745	352,365	0	5,881,808
interest	278,710	414,082	255,879	282,709	356,555	132,410	-478,822	-514,076	-549,378	-680,101	-464,010	-268,614	-162,776	80,934	-58,042
cash flow from financing	278,710	414,082	255,879	282,709	356,555	-21,149,845	-1,190,315	-986,947	-1,009,829	-3,787,908	26,236,179	6,990,022	6,483,131	831,807	5,823,766
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

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for dorrington southside limited. Get real-time insights into dorrington southside 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

Perform a competitor analysis for dorrington southside 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.

DORRINGTON SOUTHSIDE LIMITED group structure

Dorrington Southside Limited has no subsidiary companies.

Ultimate parent company

QUADRIGA INTERNATIONAL LTD

#0003516

DORRINGTON PROPERTIES PLC

02153343

2 parents

DORRINGTON SOUTHSIDE LIMITED

03803891

DORRINGTON SOUTHSIDE LIMITED Shareholders

dorrington properties plc

100%

Dorrington Southside Limited currently has 5 directors. The longest serving directors include Mr Robert Harris (Jul 1999) and Mr Bruce Thompson (Apr 2004).

officer	country	age	start	end	role
Mr Robert Harris	England	62 years	Jul 1999	-	Director
Mr Bruce Thompson	England	60 years	Apr 2004	-	Director
Mr Andrew Giblin	England	46 years	Apr 2011	-	Director
Mr Michael Jenkins	United Kingdom	52 years	Feb 2021	-	Director
Dr Sean Gorvy	England	62 years	Mar 2022	-	Director

P&L

December 2023

turnover

3.6m

+35%

operating profit

-3.9m

+929%

gross margin

92.5%

+10.7%

turnover

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

Balance Sheet

December 2023

net assets

52.7m

-0.09%

total assets

61.6m

-0.11%

cash

net assets

Total assets minus all liabilities

Similar Companies

drift properties limited

edge developments inc ltd

3.5

gemini property holdings (brixton) limited

2.5

k d g properties limited

1.5

metropolitan management services limited

1.5

company number

03803891

Type

Private limited with Share Capital

industry

68100 - Buying and selling of own real estate

incorporation date

July 1999

ultimate parent company

QUADRIGA INTERNATIONAL LTD

previous names

selext investments limited (May 2000)

address

14 hans road, london, SW3 1RT

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 6 charges/mortgages relating to dorrington southside limited. Currently there are 5 open charges and 1 have been satisfied in the past.

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

dorrington southside limited Company Information

dorrington southside limited Estimated Valuation

dorrington southside limited Estimated Valuation

dorrington southside limited Estimated Valuation

Dorrington Southside Limited Overview

Dorrington Southside Limited Health Check

DORRINGTON SOUTHSIDE LIMITED financials

dorrington southside limited Credit Report and Business Information

Dorrington Southside Limited Competitor Analysis

dorrington southside limited Ownership

dorrington southside limited directors

dorrington southside limited company details

dorrington southside limited Charges & Mortgages

dorrington southside limited Capital Raised & Share Issues BETA

dorrington southside limited Companies House Filings - See Documents