yunicorn limited
yunicorn limited Company Information
Company Number
04012281
Next Accounts
Mar 2026
Shareholders
mrs nitila harshad patel
mr harshad b. patel
View AllGroup 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.
+3Registered Address
first floor burnells, 5 garland road, stanmore, middlesex, HA7 1NR
Website
www.in.techradar.comyunicorn limited Estimated Valuation
Pomanda estimates the enterprise value of YUNICORN LIMITED at £351.4k based on a Turnover of £144.4k and 2.43x industry multiple (adjusted for size and gross margin).
yunicorn limited Estimated Valuation
Pomanda estimates the enterprise value of YUNICORN LIMITED at £18.6k based on an EBITDA of £2.9k and a 6.47x industry multiple (adjusted for size and gross margin).
yunicorn limited Estimated Valuation
Pomanda estimates the enterprise value of YUNICORN LIMITED at £1.2m based on Net Assets of £585.7k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Yunicorn Limited Overview
Yunicorn Limited is a live company located in stanmore, HA7 1NR with a Companies House number of 04012281. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in June 2000, it's largest shareholder is mrs nitila harshad patel with a 50% stake. Yunicorn Limited is a mature, micro sized company, Pomanda has estimated its turnover at £144.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Yunicorn Limited Health Check
Pomanda's financial health check has awarded Yunicorn Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
6 Weak
Size
annual sales of £144.4k, make it smaller than the average company (£1.4m)
- Yunicorn Limited
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -32%, show it is growing at a slower rate (5.9%)
- Yunicorn Limited
5.9% - Industry AVG
Production
with a gross margin of 64.8%, this company has a comparable cost of product (64.8%)
- Yunicorn Limited
64.8% - Industry AVG
Profitability
an operating margin of 2% make it less profitable than the average company (18.9%)
- Yunicorn Limited
18.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (22)
2 - Yunicorn Limited
22 - Industry AVG
Pay Structure
on an average salary of £34.7k, the company has an equivalent pay structure (£34.7k)
- Yunicorn Limited
£34.7k - Industry AVG
Efficiency
resulting in sales per employee of £72.2k, this is less efficient (£128.9k)
- Yunicorn Limited
£128.9k - Industry AVG
Debtor Days
it gets paid by customers after 31 days, this is near the average (29 days)
- Yunicorn Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 24 days, this is quicker than average (28 days)
- Yunicorn Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Yunicorn Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1825 weeks, this is more cash available to meet short term requirements (25 weeks)
1825 weeks - Yunicorn Limited
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.6%, this is a lower level of debt than the average (59%)
0.6% - Yunicorn Limited
59% - Industry AVG
YUNICORN LIMITED financials
Yunicorn Limited's latest turnover from June 2024 is estimated at £144.4 thousand and the company has net assets of £585.7 thousand. According to their latest financial statements, Yunicorn Limited has 2 employees and maintains cash reserves of £122 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 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 | 10 | 13 | ||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 454,659 | 454,659 | 440,666 | 440,667 | 445,808 | 451,020 | 458,526 | 456,439 | 460,880 | 465,872 | 473,138 | 480,404 | 481,270 | 486,936 | |
| Intangible Assets | 4,900 | 9,800 | 14,700 | 19,600 | 24,500 | ||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | 6,963 | ||||||||||||||
| Total Fixed Assets | 454,659 | 454,659 | 440,666 | 440,667 | 445,808 | 451,020 | 458,526 | 456,439 | 460,880 | 470,772 | 482,938 | 502,067 | 500,870 | 511,436 | |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 12,506 | 24,046 | 61,948 | 27,943 | 10,589 | 10,590 | 981 | 981 | 6,963 | 5,113 | 7,113 | ||||
| Group Debtors | |||||||||||||||
| Misc Debtors | |||||||||||||||
| Cash | 122,035 | 102,227 | 598,567 | 9,028 | 140,172 | 99,139 | 98,385 | 6,515 | 14,099 | 44,793 | 19,799 | 13,484 | 374 | 18,306 | 4,153 |
| misc current assets | |||||||||||||||
| total current assets | 134,541 | 126,273 | 660,515 | 36,971 | 150,761 | 109,729 | 98,385 | 6,515 | 14,099 | 45,774 | 20,780 | 20,447 | 374 | 23,419 | 11,266 |
| total assets | 589,200 | 580,932 | 660,515 | 477,637 | 591,428 | 555,537 | 549,405 | 465,041 | 470,538 | 506,654 | 491,552 | 503,385 | 502,441 | 524,289 | 522,702 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 3,476 | 1,781 | 7,661 | 37,010 | 105,870 | 86,028 | 117,973 | 84,255 | 96,744 | 98,985 | 134,340 | 153,172 | 153,603 | 164,172 | 85,116 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 1,418 | 1,417 | |||||||||||||
| total current liabilities | 3,476 | 1,781 | 7,661 | 37,010 | 105,870 | 86,028 | 119,391 | 85,672 | 96,744 | 98,985 | 134,340 | 153,172 | 153,603 | 164,172 | 85,116 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 5,222 | 34,306 | 56,757 | 122,880 | 105,839 | 132,234 | 164,378 | 195,632 | 283,793 | ||||||
| provisions | |||||||||||||||
| total long term liabilities | 5,222 | 34,306 | 56,757 | 122,880 | 105,839 | 132,234 | 164,378 | 195,632 | 283,793 | ||||||
| total liabilities | 3,476 | 1,781 | 7,661 | 37,010 | 105,870 | 86,028 | 124,613 | 119,978 | 153,501 | 221,865 | 240,179 | 285,406 | 317,981 | 359,804 | 368,909 |
| net assets | 585,724 | 579,151 | 652,854 | 440,627 | 485,558 | 469,509 | 424,792 | 345,063 | 317,037 | 284,789 | 251,373 | 217,979 | 184,460 | 164,485 | 153,793 |
| total shareholders funds | 585,724 | 579,151 | 652,854 | 440,627 | 485,558 | 469,509 | 424,792 | 345,063 | 317,037 | 284,789 | 251,373 | 217,979 | 184,460 | 164,485 | 153,793 |
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 7,266 | 7,266 | 7,266 | 7,266 | 5,666 | 5,666 | |||||||||
| Amortisation | 4,900 | 4,900 | 4,900 | 4,900 | 4,900 | 4,900 | |||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -11,540 | -37,902 | 34,005 | 17,354 | -1 | 10,590 | -981 | -5,982 | 1,850 | -2,000 | 7,113 | ||||
| Creditors | 1,695 | -5,880 | -29,349 | -68,860 | 19,842 | -31,945 | 33,718 | -12,489 | -2,241 | -35,355 | -18,832 | -431 | -10,569 | 79,056 | 85,116 |
| Accruals and Deferred Income | -1,418 | 1 | 1,417 | ||||||||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| 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 | -5,222 | -29,084 | -22,451 | -66,123 | 17,041 | -26,395 | -32,144 | -31,254 | -88,161 | 283,793 | |||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 19,808 | -496,340 | 589,539 | -131,144 | 41,033 | 754 | 91,870 | -7,584 | -30,694 | 24,994 | 6,315 | 13,110 | -17,932 | 14,153 | 4,153 |
| overdraft | |||||||||||||||
| change in cash | 19,808 | -496,340 | 589,539 | -131,144 | 41,033 | 754 | 91,870 | -7,584 | -30,694 | 24,994 | 6,315 | 13,110 | -17,932 | 14,153 | 4,153 |
yunicorn limited Credit Report and Business Information
Yunicorn Limited Competitor Analysis
Perform a competitor analysis for yunicorn limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in HA7 area or any other competitors across 12 key performance metrics.
yunicorn limited Ownership
YUNICORN LIMITED group structure
Yunicorn Limited has no subsidiary companies.
Ultimate parent company
YUNICORN LIMITED
04012281
yunicorn limited directors
Yunicorn Limited currently has 2 directors. The longest serving directors include Mrs Nitila Patel (Jul 2000) and Mr Harshad Patel (Jul 2000).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Nitila Patel | 67 years | Jul 2000 | - | Director | |
| Mr Harshad Patel | England | 73 years | Jul 2000 | - | Director |
P&L
June 2024turnover
144.4k
-28%
operating profit
2.9k
0%
gross margin
64.8%
+0.19%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2024net assets
585.7k
+0.01%
total assets
589.2k
+0.01%
cash
122k
+0.19%
net assets
Total assets minus all liabilities
yunicorn limited company details
company number
04012281
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.
68100 - Buying and selling of own real estate
68320 - Management of real estate on a fee or contract basis
incorporation date
June 2000
age
25
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
-
address
first floor burnells, 5 garland road, stanmore, middlesex, HA7 1NR
Bank
-
Legal Advisor
-
yunicorn 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 6 charges/mortgages relating to yunicorn limited. Currently there are 5 open charges and 1 have been satisfied in the past.
yunicorn 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 YUNICORN LIMITED. This can take several minutes, an email will notify you when this has completed.
yunicorn limited Companies House Filings - See Documents
| date | description | view/download |
|---|
