bishopsworth manorial estates limited
bishopsworth manorial estates limited Company Information
Company Number
04019632
Next Accounts
Mar 2025
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Shareholders
hazel griffey
royston alan griffey
View AllGroup Structure
View All
Contact
Registered Address
the manor house church road, bishopsworth, bristol, BS13 8JW
Website
-bishopsworth manorial estates limited Estimated Valuation
Pomanda estimates the enterprise value of BISHOPSWORTH MANORIAL ESTATES LIMITED at £47.9k based on a Turnover of £12.2k and 3.92x industry multiple (adjusted for size and gross margin).
bishopsworth manorial estates limited Estimated Valuation
Pomanda estimates the enterprise value of BISHOPSWORTH MANORIAL ESTATES LIMITED at £27.6k based on an EBITDA of £3.3k and a 8.32x industry multiple (adjusted for size and gross margin).
bishopsworth manorial estates limited Estimated Valuation
Pomanda estimates the enterprise value of BISHOPSWORTH MANORIAL ESTATES LIMITED at £400.3k based on Net Assets of £252.7k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bishopsworth Manorial Estates Limited Overview
Bishopsworth Manorial Estates Limited is a live company located in bristol, BS13 8JW with a Companies House number of 04019632. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in June 2000, it's largest shareholder is hazel griffey with a 33.3% stake. Bishopsworth Manorial Estates Limited is a mature, micro sized company, Pomanda has estimated its turnover at £12.2k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Bishopsworth Manorial Estates Limited Health Check
Pomanda's financial health check has awarded Bishopsworth Manorial Estates Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
3 Weak
Size
annual sales of £12.2k, make it smaller than the average company (£832k)
£12.2k - Bishopsworth Manorial Estates Limited
£832k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Bishopsworth Manorial Estates Limited
- - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (72.5%)
100% - Bishopsworth Manorial Estates Limited
72.5% - Industry AVG
Profitability
an operating margin of 27.2% make it as profitable than the average company (28.1%)
27.2% - Bishopsworth Manorial Estates Limited
28.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
- Bishopsworth Manorial Estates Limited
4 - Industry AVG
Pay Structure
on an average salary of £31.2k, the company has an equivalent pay structure (£31.2k)
- Bishopsworth Manorial Estates Limited
£31.2k - Industry AVG
Efficiency
resulting in sales per employee of £12.2k, this is less efficient (£175.5k)
- Bishopsworth Manorial Estates Limited
£175.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Bishopsworth Manorial Estates Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Bishopsworth Manorial Estates Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Bishopsworth Manorial Estates Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 4909 weeks, this is more cash available to meet short term requirements (13 weeks)
4909 weeks - Bishopsworth Manorial Estates Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.1%, this is a lower level of debt than the average (67.7%)
0.1% - Bishopsworth Manorial Estates Limited
67.7% - Industry AVG
BISHOPSWORTH MANORIAL ESTATES LIMITED financials
Bishopsworth Manorial Estates Limited's latest turnover from June 2023 is £12.2 thousand and the company has net assets of £252.7 thousand. According to their latest financial statements, we estimate that Bishopsworth Manorial Estates Limited has 1 employee and maintains cash reserves of £21 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| 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 | 12,214 | 10,604 | 5,775 | 0 | 5,580 | 6,870 | 5,840 | 7,245 | 6,545 | 6,460 | 5,950 | 7,140 | 4,620 | 4,950 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
| Cost Of Sales | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
| Gross Profit | 12,214 | 10,604 | 5,775 | 0 | 5,580 | 6,870 | ||||||||
| Admin Expenses | 8,892 | 9,439 | 4,976 | 4,176 | 5,805 | 6,157 | ||||||||
| Operating Profit | 3,322 | 1,165 | 799 | -4,176 | -225 | 713 | 832 | 533 | 399 | 559 | 667 | 1,521 | -953 | -238 |
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Interest Receivable | 269 | 17 | 21 | 300 | 267 | 160 | 0 | 0 | 54 | 65 | 25 | 13 | 13 | 18 |
| Pre-Tax Profit | 3,591 | 1,182 | 820 | -3,876 | 42 | 873 | 832 | 533 | 453 | 624 | 692 | 1,534 | -940 | -220 |
| Tax | -222 | -225 | 0 | 0 | -137 | -148 | -91 | -79 | -61 | -320 | -325 | 0 | -58 | -191 |
| Profit After Tax | 3,369 | 957 | 820 | -3,876 | -95 | 725 | 741 | 454 | 392 | 304 | 367 | 1,534 | -998 | -411 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 3,369 | 957 | 820 | -3,876 | -95 | 725 | 741 | 454 | 392 | 304 | 367 | 1,534 | -998 | -411 |
| Employee Costs | 2,000 | 1,000 | ||||||||||||
| Number Of Employees | ||||||||||||||
| EBITDA* | 3,322 | 1,165 | 799 | -4,176 | -225 | 713 | 832 | 533 | 399 | 559 | 4,631 | 5,521 | 3,047 | 3,094 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| 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 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 174,916 | 174,916 | 178,740 | 182,600 | 172,033 |
| Intangible Assets | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 6,020 | 6,020 | 6,160 | 6,300 | 6,325 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,582 | 1,582 | 1,582 | 1,582 | 1,582 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 232,000 | 232,000 | 232,000 | 232,000 | 232,000 | 232,000 | 232,000 | 232,000 | 232,000 | 182,518 | 182,518 | 186,482 | 190,482 | 179,940 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 20,961 | 17,370 | 16,188 | 5,368 | 9,244 | 9,339 | 12,963 | 11,516 | 13,674 | 14,108 | 11,874 | 7,218 | 7,550 | 16,940 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76,000 |
| total current assets | 20,961 | 17,370 | 16,188 | 5,368 | 9,244 | 9,339 | 12,963 | 11,516 | 13,674 | 14,108 | 11,874 | 7,218 | 7,550 | 92,940 |
| total assets | 252,961 | 249,370 | 248,188 | 237,368 | 241,244 | 241,339 | 244,963 | 243,516 | 245,674 | 196,626 | 194,392 | 193,700 | 198,032 | 272,880 |
| Bank overdraft | 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 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,091 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,808 | 0 |
| other short term finances | 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 |
| other current liabilities | 222 | 225 | 0 | 0 | 137 | 148 | 91 | 91 | 61 | 320 | 325 | 0 | 58 | 0 |
| total current liabilities | 222 | 225 | 0 | 0 | 137 | 148 | 91 | 91 | 61 | 320 | 325 | 0 | 5,866 | 12,091 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196,000 | 196,000 | 196,000 | 196,000 | 99,500 |
| hp & lease commitments | 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 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196,000 | 196,000 | 196,000 | 196,000 | 99,500 |
| total liabilities | 222 | 225 | 0 | 0 | 137 | 148 | 91 | 91 | 61 | 196,320 | 196,325 | 196,000 | 201,866 | 111,591 |
| net assets | 252,739 | 249,145 | 248,188 | 237,368 | 241,107 | 241,191 | 244,872 | 243,425 | 245,613 | 306 | -1,933 | -2,300 | -3,834 | 161,289 |
| total shareholders funds | 252,739 | 249,145 | 248,188 | 237,368 | 241,107 | 241,191 | 244,872 | 243,425 | 245,613 | 306 | -1,933 | -2,300 | -3,834 | -409 |
| 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 | 3,322 | 1,165 | 799 | -4,176 | -225 | 713 | 832 | 533 | 399 | 559 | 667 | 1,521 | -953 | -238 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,964 | 4,000 | 4,000 | 3,332 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | -222 | -225 | 0 | 0 | -137 | -148 | -91 | -79 | -61 | -320 | -325 | 0 | -58 | -191 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,091 | 12,091 |
| Accruals and Deferred Income | -3 | 225 | 0 | -137 | -11 | 57 | 0 | 30 | -259 | -5 | 325 | -58 | 58 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 3,097 | 1,165 | 799 | -4,313 | -373 | 622 | 741 | 484 | 79 | 234 | 4,631 | -9,044 | 14,994 | |
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,582 | 0 | 0 | 0 | 0 | 1,582 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 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 | -5,808 | 5,808 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -196,000 | 0 | 0 | 0 | 96,500 | 99,500 |
| Hire Purchase and Lease Commitments | 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 |
| share issue | ||||||||||||||
| interest | 269 | 17 | 21 | 300 | 267 | 160 | 0 | 0 | 54 | 65 | 25 | 13 | 13 | |
| cash flow from financing | 494 | 17 | 10,021 | 437 | 278 | -4,246 | 706 | -2,642 | 48,969 | 2,000 | 25 | -5,795 | 99,894 | |
| cash and cash equivalents | ||||||||||||||
| cash | 3,591 | 1,182 | 10,820 | -3,876 | -95 | -3,624 | 1,447 | -2,158 | -434 | 2,234 | 4,656 | -332 | -9,390 | 16,940 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 3,591 | 1,182 | 10,820 | -3,876 | -95 | -3,624 | 1,447 | -2,158 | -434 | 2,234 | 4,656 | -332 | -9,390 | 16,940 |
bishopsworth manorial estates limited Credit Report and Business Information
Bishopsworth Manorial Estates Limited Competitor Analysis
Perform a competitor analysis for bishopsworth manorial estates limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in BS13 area or any other competitors across 12 key performance metrics.
bishopsworth manorial estates limited Ownership
BISHOPSWORTH MANORIAL ESTATES LIMITED group structure
Bishopsworth Manorial Estates Limited has no subsidiary companies.
Ultimate parent company
BISHOPSWORTH MANORIAL ESTATES LIMITED
04019632
bishopsworth manorial estates limited directors
Bishopsworth Manorial Estates Limited currently has 3 directors. The longest serving directors include Ms Hazel Griffey (Jun 2000) and Alderman Royston Griffey (Jun 2000).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Hazel Griffey | 70 years | Jun 2000 | - | Director | |
| Alderman Royston Griffey | 80 years | Jun 2000 | - | Director | |
| Mr Henry Griffey | 36 years | May 2021 | - | Director |
P&L
June 2023turnover
12.2k
+15%
operating profit
3.3k
+185%
gross margin
100%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
252.7k
+0.01%
total assets
253k
+0.01%
cash
21k
+0.21%
net assets
Total assets minus all liabilities
bishopsworth manorial estates limited company details
company number
04019632
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.
incorporation date
June 2000
age
24
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
-
address
the manor house church road, bishopsworth, bristol, BS13 8JW
Bank
SANTANDER UK PLC
Legal Advisor
-
bishopsworth manorial estates 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 did not find charges/mortgages relating to bishopsworth manorial estates limited.
bishopsworth manorial estates limited Companies House Filings - See Documents
| date | description | view/download |
|---|
