Pomanda estimates the enterprise value of SALMON PROPERTIES LTD at £2.9m based on a Turnover of £992.7k and 2.9x industry multiple (adjusted for size and gross margin).
salmon properties ltdEstimated Valuation
£481.5k
Pomanda estimates the enterprise value of SALMON PROPERTIES LTD at £481.5k based on an EBITDA of £77.2k and a 6.23x industry multiple (adjusted for size and gross margin).
salmon properties ltdEstimated Valuation
£95k
Pomanda estimates the enterprise value of SALMON PROPERTIES LTD at £95k based on Net Assets of £62.8k and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Salmon Properties LtdOverview
Salmon Properties Ltd is a live company located in london, W1S 2PP with a Companies House number of 03830444. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in August 1999, it's largest shareholder is
salmon developments ltd
with a 100% stake. Salmon Properties Ltd is a mature,
small sized company, Pomanda has estimated its turnover at
£992.7k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Salmon Properties Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
3 Regular
4 Weak
Size
annual sales of £992.7k, make it in line with the average company (£909.7k)
£992.7k - Salmon Properties Ltd
£909.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 35%, show it is growing at a faster rate (2.8%)
35% - Salmon Properties Ltd
2.8% - Industry AVG
Production
with a gross margin of 71.1%, this company has a comparable cost of product (71.1%)
71.1% - Salmon Properties Ltd
71.1% - Industry AVG
Profitability
an operating margin of 7.8% make it less profitable than the average company (23.9%)
7.8% - Salmon Properties Ltd
23.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Salmon Properties Ltd
4 - Industry AVG
Pay Structure
on an average salary of £38.2k, the company has an equivalent pay structure (£38.2k)
£38.2k - Salmon Properties Ltd
£38.2k - Industry AVG
Efficiency
resulting in sales per employee of £496.4k, this is more efficient (£186.3k)
£496.4k - Salmon Properties Ltd
£186.3k - Industry AVG
Debtor Days
it gets paid by customers after 33 days, this is later than average (25 days)
33 days - Salmon Properties Ltd
25 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Salmon Properties Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Salmon Properties Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 3 weeks, this is less cash available to meet short term requirements (8 weeks)
3 weeks - Salmon Properties Ltd
8 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 33.7%, this is a lower level of debt than the average (64.5%)
33.7% - Salmon Properties Ltd
64.5% - Industry AVG
SALMON PROPERTIES LTD financials
EXPORT
Salmon Properties Ltd's latest turnover from December 2023 is estimated at £992.7 thousand and the company has net assets of £62.8 thousand. According to their latest financial statements, Salmon Properties Ltd has 2 employees and maintains cash reserves of £2 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
992,722
372,116
395,552
405,000
476,329
304,617
164,816
416,481
1,106,504
1,770,767
1,587,550
Other Income Or Grants
Cost Of Sales
286,919
111,613
117,670
118,566
142,895
95,708
52,627
139,596
371,676
706,248
642,436
Gross Profit
705,804
260,503
277,882
286,434
333,434
208,909
112,189
276,886
734,828
1,064,520
945,114
Admin Expenses
628,575
259,029
447,076
72,452
546,118
-35,551
741,740
-149,966
652,537
860,015
861,690
Operating Profit
77,229
1,474
-169,194
213,982
-212,684
244,460
-629,551
426,852
82,291
204,505
83,424
Interest Payable
Interest Receivable
107
53
376
362
1,616
115
2,563
2,883
3,363
443
345
Pre-Tax Profit
77,336
1,527
-168,818
214,344
-211,068
244,575
-626,988
429,735
85,654
204,948
83,769
Tax
-19,334
-290
-40,725
-46,469
-85,947
-17,131
-43,039
-19,267
Profit After Tax
58,002
1,237
-168,818
173,619
-211,068
198,106
-626,988
343,788
68,523
161,909
64,502
Dividends Paid
Retained Profit
58,002
1,237
-168,818
173,619
-211,068
198,106
-626,988
343,788
68,523
161,909
64,502
Employee Costs
76,493
76,333
73,520
74,036
82,603
78,050
71,479
75,113
188,600
283,424
282,628
Number Of Employees
2
2
2
2
2
2
2
2
5
8
8
EBITDA*
77,229
1,474
-169,194
213,982
-212,684
244,460
-629,551
426,852
82,291
204,505
83,424
* 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
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
2,591,516
52,750
432,417
158,671
Trade Debtors
90,000
187,095
171,795
Group Debtors
2,725
3,325
Misc Debtors
472
6,000
468
243,933
814
Cash
2,030
2,036
999
299,613
424,325
6,539
24,187
1,001,101
1,305,677
39,542
137,855
misc current assets
total current assets
94,755
5,833
6,999
299,613
424,793
2,841,988
76,937
1,001,101
1,306,491
659,054
468,321
total assets
94,755
5,833
6,999
299,613
424,793
2,841,988
76,937
1,001,101
1,306,491
659,054
468,321
Bank overdraft
Bank loan
Trade Creditors
9,842
12,300
402,756
432,642
403,818
Group/Directors Accounts
1,475
1,475
2,344,500
44,500
other short term finances
hp & lease commitments
other current liabilities
31,942
1,022
1,950
125,746
426,020
277,805
8,402
362,378
608,800
total current liabilities
31,942
1,022
3,425
127,221
426,020
2,632,147
65,202
362,378
1,011,556
432,642
403,818
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
31,942
1,022
3,425
127,221
426,020
2,632,147
65,202
362,378
1,011,556
432,642
403,818
net assets
62,813
4,811
3,574
172,392
-1,227
209,841
11,735
638,723
294,935
226,412
64,503
total shareholders funds
62,813
4,811
3,574
172,392
-1,227
209,841
11,735
638,723
294,935
226,412
64,503
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
77,229
1,474
-169,194
213,982
-212,684
244,460
-629,551
426,852
82,291
204,505
83,424
Depreciation
Amortisation
Tax
-19,334
-290
-40,725
-46,469
-85,947
-17,131
-43,039
-19,267
Stock
-2,591,516
2,538,766
52,750
-432,417
273,746
158,671
Debtors
88,928
-2,203
6,000
-468
-243,465
243,933
-814
-186,281
15,300
171,795
Creditors
-9,842
-2,458
12,300
-402,756
-29,886
28,824
403,818
Accruals and Deferred Income
30,920
-928
-123,796
-300,274
148,215
269,403
-353,976
-246,422
608,800
Deferred Taxes & Provisions
Cash flow from operations
-113
2,459
-298,990
-126,549
2,760,670
-2,317,763
-1,023,977
-307,459
1,262,772
-98,756
137,509
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
-1,475
1,475
-2,344,500
2,300,000
44,500
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
interest
107
53
376
362
1,616
115
2,563
2,883
3,363
443
345
cash flow from financing
107
-1,422
376
1,837
-2,342,884
2,300,115
47,063
2,883
3,363
443
346
cash and cash equivalents
cash
-6
1,037
-298,614
-124,712
417,786
-17,648
-976,914
-304,576
1,266,135
-98,313
137,855
overdraft
change in cash
-6
1,037
-298,614
-124,712
417,786
-17,648
-976,914
-304,576
1,266,135
-98,313
137,855
salmon properties ltd Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for salmon properties ltd. Get real-time insights into salmon properties ltd's credit score, group structure and payment trends.
Perform a competitor analysis for salmon properties ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in W1S area or any other competitors across 12 key performance metrics.
salmon properties ltd Ownership
SALMON PROPERTIES LTD group structure
Salmon Properties Ltd has no subsidiary companies.
2nd floor, prince frederick hous, 35-39 maddox street, london, W1S 2PP
Bank
-
Legal Advisor
-
salmon properties 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 found 1 charges/mortgages relating to salmon properties ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
salmon properties 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 SALMON PROPERTIES LTD. This can take several minutes, an email will notify you when this has completed.
salmon properties ltdCompanies House Filings - See Documents
