Pomanda estimates the enterprise value of GATEWAY HOUSING LIMITED at £727k based on a Turnover of £229.3k and 3.17x industry multiple (adjusted for size and gross margin).
gateway housing limitedEstimated Valuation
£2.1m
Pomanda estimates the enterprise value of GATEWAY HOUSING LIMITED at £2.1m based on an EBITDA of £340.4k and a 6.17x industry multiple (adjusted for size and gross margin).
gateway housing limitedEstimated Valuation
£3.4m
Pomanda estimates the enterprise value of GATEWAY HOUSING LIMITED at £3.4m based on Net Assets of £2m and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Gateway Housing LimitedOverview
Gateway Housing Limited is a live company located in ilford, IG2 7JD with a Companies House number of 04240410. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in June 2001, it's largest shareholder is
farooq javed raja
with a 38.1% stake. Gateway Housing Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£229.3k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Gateway Housing Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
5 Strong
2 Regular
4 Weak
Size
annual sales of £229.3k, make it smaller than the average company (£822.5k)
£229.3k - Gateway Housing Limited
£822.5k - Industry AVG
Growth
3 year (CAGR) sales growth of 55%, show it is growing at a faster rate (2.7%)
55% - Gateway Housing Limited
2.7% - Industry AVG
Production
with a gross margin of 73%, this company has a comparable cost of product (73%)
73% - Gateway Housing Limited
73% - Industry AVG
Profitability
an operating margin of 148.4% make it more profitable than the average company (27.1%)
148.4% - Gateway Housing Limited
27.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Gateway Housing Limited
4 - Industry AVG
Pay Structure
on an average salary of £31.2k, the company has an equivalent pay structure (£31.2k)
£31.2k - Gateway Housing Limited
£31.2k - Industry AVG
Efficiency
resulting in sales per employee of £229.3k, this is more efficient (£178.5k)
£229.3k - Gateway Housing Limited
£178.5k - Industry AVG
Debtor Days
it gets paid by customers after 49 days, this is later than average (32 days)
49 days - Gateway Housing Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 23 days, this is quicker than average (35 days)
23 days - Gateway Housing Limited
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Gateway Housing Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 83 weeks, this is more cash available to meet short term requirements (13 weeks)
83 weeks - Gateway Housing Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 60.8%, this is a lower level of debt than the average (67.9%)
60.8% - Gateway Housing Limited
67.9% - Industry AVG
GATEWAY HOUSING LIMITED financials
EXPORT
Gateway Housing Limited's latest turnover from August 2023 is estimated at £229.3 thousand and the company has net assets of £2 million. According to their latest financial statements, Gateway Housing Limited has 1 employee and maintains cash reserves of £11.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
229,321
93,974
104,287
61,623
88,145
97,163
138,528
294,522
730,543
617,403
1,588,008
3,296,274
2,704,781
2,969,899
Other Income Or Grants
Cost Of Sales
62,037
25,993
30,558
17,262
26,507
24,657
34,632
79,758
247,294
219,048
537,394
1,070,404
901,030
945,062
Gross Profit
167,284
67,980
73,729
44,362
61,638
72,506
103,896
214,765
483,249
398,355
1,050,613
2,225,869
1,803,751
2,024,837
Admin Expenses
-173,089
-153,559
-110,003
-133,720
-141,820
-139,846
-217,064
-945,043
113,798
46,099
698,240
2,278,344
1,712,091
2,677,451
Operating Profit
340,373
221,539
183,732
178,082
203,458
212,352
320,960
1,159,808
369,451
352,256
352,373
-52,475
91,660
-652,614
Interest Payable
327,717
227,241
181,891
183,431
204,786
211,185
216,665
113,787
7,367
11,556
23,939
34,266
19,036
4,520
Interest Receivable
598
677
93
76
342
2,459
2,440
2,670
124
37
22
9
6
2
Pre-Tax Profit
13,255
-5,024
1,933
-5,272
-986
3,626
106,735
1,048,691
362,208
340,737
328,456
-86,732
72,630
-657,132
Tax
-3,314
-367
-689
-20,280
-209,738
-72,441
-71,555
-75,545
-18,884
Profit After Tax
9,941
-5,024
1,566
-5,272
-986
2,937
86,455
838,953
289,766
269,182
252,911
-86,732
53,746
-657,132
Dividends Paid
Retained Profit
9,941
-5,024
1,566
-5,272
-986
2,937
86,455
838,953
289,766
269,182
252,911
-86,732
53,746
-657,132
Employee Costs
31,195
30,131
27,261
27,259
27,666
26,902
25,824
79,703
131,882
100,900
241,828
535,077
424,955
511,249
Number Of Employees
1
1
1
1
1
1
1
3
5
4
10
22
18
21
EBITDA*
340,373
221,539
183,732
178,082
203,458
212,352
320,960
1,159,808
369,451
352,256
352,373
-52,475
91,660
-652,614
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
4,065,000
4,065,000
4,065,000
4,065,000
4,065,000
Intangible Assets
Investments & Other
4,065,000
4,065,000
2,983,060
2,351,372
2,500,359
2,454,153
2,660,855
2,746,533
2,702,773
Debtors (Due After 1 year)
1,187,240
1,164,535
653,710
812,891
33,339
Total Fixed Assets
4,065,000
4,065,000
4,065,000
4,065,000
5,252,240
5,229,535
4,718,710
3,795,951
2,384,711
2,500,359
2,454,153
2,660,855
2,746,533
2,702,773
Stock & work in progress
Trade Debtors
31,265
9,055
12,635
3,524
7,168
9,353
15,546
16,752
6,345
10,010
117,144
314,329
260,848
295,885
Group Debtors
Misc Debtors
1,105,264
1,250,061
1,229,833
1,219,086
98,539
92,039
84,144
Cash
11,716
11,077
66,336
119,604
32,966
58,108
925,685
1,026,364
41,599
7,829
6,815
2,000
1,581
788
misc current assets
total current assets
1,148,245
1,270,193
1,308,804
1,342,214
138,673
159,500
1,025,375
1,043,116
47,944
17,839
123,959
316,329
262,429
296,673
total assets
5,213,245
5,335,193
5,373,804
5,407,214
5,390,913
5,389,035
5,744,085
4,839,067
2,432,655
2,518,198
2,578,112
2,977,184
3,008,962
2,999,446
Bank overdraft
25,232
23,106
Bank loan
Trade Creditors
3,919
1,395
3,207
2,764
666
991
2,199
196,607
797,793
567,486
629,480
728,392
465,051
291,351
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
3,389
138,113
131,375
105,941
96,846
29,668
20,147
180,630
total current liabilities
7,308
139,508
134,582
108,705
122,744
53,765
22,346
377,237
797,793
567,486
629,480
728,392
465,051
291,351
loans
2,913,194
2,912,883
2,951,396
3,012,249
2,976,636
3,042,751
3,432,157
3,501,131
226,668
128,891
607,695
446,655
139,065
hp & lease commitments
Accruals and Deferred Income
other liabilities
1,513,116
1,892,064
2,256,943
2,331,210
2,700,637
3,226,157
provisions
247,886
247,886
247,886
247,886
247,887
247,887
247,887
total long term liabilities
3,161,080
3,160,769
3,199,282
3,260,135
3,224,523
3,290,638
3,680,044
3,501,131
1,513,116
2,118,732
2,385,834
2,938,905
3,147,292
3,365,222
total liabilities
3,168,388
3,300,277
3,333,864
3,368,840
3,347,267
3,344,403
3,702,390
3,878,368
2,310,909
2,686,218
3,015,314
3,667,297
3,612,343
3,656,573
net assets
2,044,857
2,034,916
2,039,940
2,038,374
2,043,646
2,044,632
2,041,695
960,699
121,746
-168,020
-437,202
-690,113
-603,381
-657,127
total shareholders funds
2,044,857
2,034,916
2,039,940
2,038,374
2,043,646
2,044,632
2,041,695
960,699
121,746
-168,020
-437,202
-690,113
-603,381
-657,127
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
340,373
221,539
183,732
178,082
203,458
212,352
320,960
1,159,808
369,451
352,256
352,373
-52,475
91,660
-652,614
Depreciation
Amortisation
Tax
-3,314
-367
-689
-20,280
-209,738
-72,441
-71,555
-75,545
-18,884
Stock
Debtors
-122,587
16,648
19,858
-70,337
27,020
512,527
-76,243
789,959
29,674
-107,134
-197,185
53,481
-35,037
295,885
Creditors
2,524
-1,812
443
2,098
-325
-1,208
-194,408
-601,186
230,307
-61,994
-98,912
263,341
173,700
291,351
Accruals and Deferred Income
-134,724
6,738
25,434
9,095
67,178
9,521
-160,483
180,630
Deferred Taxes & Provisions
-1
247,887
Cash flow from operations
327,446
209,817
189,384
259,611
243,291
-292,551
269,919
-260,445
497,643
325,841
375,101
157,385
281,513
-657,148
Investing Activities
capital expenditure
-4,065,000
Change in Investments
-4,065,000
1,081,940
631,688
-148,987
46,206
-206,702
-85,678
43,760
2,702,773
cash flow from investments
-1,081,940
-631,688
148,987
-46,206
206,702
85,678
-43,760
-2,702,773
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
311
-38,513
-60,853
35,613
-66,115
-389,406
-68,974
3,501,131
-226,668
97,777
-478,804
161,040
307,590
139,065
Hire Purchase and Lease Commitments
other long term liabilities
-1,513,116
-378,948
-364,879
-74,267
-369,427
-525,520
3,226,157
share issue
994,541
5
interest
-327,119
-226,564
-181,798
-183,355
-204,444
-208,726
-214,225
-111,117
-7,243
-11,519
-23,917
-34,257
-19,030
-4,518
cash flow from financing
-326,808
-265,077
-242,651
-147,742
-270,559
-598,132
711,342
1,876,898
-612,859
-278,621
-576,988
-242,644
-236,960
3,360,709
cash and cash equivalents
cash
639
-55,259
-53,268
86,638
-25,142
-867,577
-100,679
984,765
33,770
1,014
4,815
419
793
788
overdraft
-25,232
2,126
23,106
change in cash
639
-55,259
-53,268
111,870
-27,268
-890,683
-100,679
984,765
33,770
1,014
4,815
419
793
788
gateway housing limited 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 gateway housing limited. Get real-time insights into gateway housing limited's credit score, group structure and payment trends.
Perform a competitor analysis for gateway housing limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in IG2 area or any other competitors across 12 key performance metrics.
gateway housing limited Ownership
GATEWAY HOUSING LIMITED group structure
Gateway Housing Limited has no subsidiary companies.
Ultimate parent company
GATEWAY HOUSING LIMITED
04240410
GATEWAY HOUSING LIMITED Shareholders
The largest shareholders in Gateway Housing Limited include Farooq Javed Raja and Mohammad Asif Raja.
farooq javed raja
38.13%
mohammad asif raja
30.93%
mohammed azeem raja
30.93%
gateway housing limited directors
Gateway Housing Limited currently has 4 directors.
The longest serving directors include
Dr Mohammad Raja (Jun 2001) and
Mr Mohammed Raja (Jul 2004).
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 2001
age
24
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
August 2023
previous names
mansion properties limited (November 2004)
accountant
ALDERTON ACCOUNTANCY LTD
auditor
-
address
962 eastern avenue, ilford, IG2 7JD
Bank
BARCLAYS BANK PLC
Legal Advisor
-
gateway housing 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 21 charges/mortgages relating to gateway housing limited. Currently there are 2 open charges and 19 have been satisfied in the past.
gateway housing 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 GATEWAY HOUSING LIMITED. This can take several minutes, an email will notify you when this has completed.
gateway housing limitedCompanies House Filings - See Documents
