commercial development projects (project management) limited
commercial development projects (project management) limited Company Information
Company Number
04386129
Next Accounts
Sep 2025
Shareholders
marshall holdings ltd
Group Structure
View All
Industry
Other business support service activities n.e.c.
Registered Address
marshall house, huddersfield road, west yorkshire, HX5 9BW
Website
http://marshallcdp.comcommercial development projects (project management) limited Estimated Valuation
Pomanda estimates the enterprise value of COMMERCIAL DEVELOPMENT PROJECTS (PROJECT MANAGEMENT) LIMITED at £22.7k based on a Turnover of £40.3k and 0.56x industry multiple (adjusted for size and gross margin).
commercial development projects (project management) limited Estimated Valuation
Pomanda estimates the enterprise value of COMMERCIAL DEVELOPMENT PROJECTS (PROJECT MANAGEMENT) LIMITED at £81.3k based on an EBITDA of £19.7k and a 4.12x industry multiple (adjusted for size and gross margin).
commercial development projects (project management) limited Estimated Valuation
Pomanda estimates the enterprise value of COMMERCIAL DEVELOPMENT PROJECTS (PROJECT MANAGEMENT) LIMITED at £310.1k based on Net Assets of £145.4k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Commercial Development Projects (project Management) Limited Overview
Commercial Development Projects (project Management) Limited is a live company located in west yorkshire, HX5 9BW with a Companies House number of 04386129. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in March 2002, it's largest shareholder is marshall holdings ltd with a 100% stake. Commercial Development Projects (project Management) Limited is a mature, micro sized company, Pomanda has estimated its turnover at £40.3k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Commercial Development Projects (project Management) Limited Health Check
Pomanda's financial health check has awarded Commercial Development Projects (Project Management) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
3 Weak
Size
annual sales of £40.3k, make it smaller than the average company (£4.8m)
£40.3k - Commercial Development Projects (project Management) Limited
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (6.7%)
15% - Commercial Development Projects (project Management) Limited
6.7% - Industry AVG
Production
with a gross margin of 41.1%, this company has a comparable cost of product (38.2%)
41.1% - Commercial Development Projects (project Management) Limited
38.2% - Industry AVG
Profitability
an operating margin of 49% make it more profitable than the average company (5.7%)
49% - Commercial Development Projects (project Management) Limited
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (27)
- Commercial Development Projects (project Management) Limited
27 - Industry AVG
Pay Structure
on an average salary of £53.9k, the company has an equivalent pay structure (£53.9k)
- Commercial Development Projects (project Management) Limited
£53.9k - Industry AVG
Efficiency
resulting in sales per employee of £40.3k, this is less efficient (£171.3k)
- Commercial Development Projects (project Management) Limited
£171.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Commercial Development Projects (project Management) Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Commercial Development Projects (project Management) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Commercial Development Projects (project Management) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Commercial Development Projects (project Management) Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Commercial Development Projects (project Management) Limited
- - Industry AVG
COMMERCIAL DEVELOPMENT PROJECTS (PROJECT MANAGEMENT) LIMITED financials
Commercial Development Projects (Project Management) Limited's latest turnover from December 2023 is £40.3 thousand and the company has net assets of £145.4 thousand. According to their latest financial statements, we estimate that Commercial Development Projects (Project Management) Limited has 1 employee 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 | 40,300 | 37,500 | 31,500 | 26,269 | 28,950 | 25,550 | 30,250 | 29,900 | 26,500 | 18,550 | 17,000 | 17,500 | 20,000 | 20,000 | 33,250 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 23,750 | 22,600 | 21,200 | 20,200 | 19,600 | 19,000 | 18,500 | 18,500 | 17,775 | 17,250 | 16,800 | 16,386 | 16,000 | 15,600 | 29,167 |
| Gross Profit | 16,550 | 14,900 | 10,300 | 6,069 | 9,350 | 6,550 | 11,750 | 11,400 | 8,725 | 1,300 | 200 | 1,114 | 4,000 | 4,400 | 4,083 |
| Admin Expenses | |||||||||||||||
| Operating Profit | 11,750 | 11,400 | 8,725 | 1,300 | 200 | 1,114 | 4,000 | 4,400 | |||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | 14,800 | 13,300 | 8,900 | 4,619 | 7,950 | 6,550 | 11,750 | 11,400 | 8,725 | 1,300 | 200 | 1,114 | 4,000 | 4,400 | 4,083 |
| Tax | -4,541 | -40 | -1,221 | -1,137 | |||||||||||
| Profit After Tax | 14,800 | 13,300 | 8,900 | 4,619 | 7,950 | 6,550 | 7,209 | 11,400 | 8,725 | 1,300 | 160 | 1,114 | 4,000 | 3,179 | 2,946 |
| Dividends Paid | |||||||||||||||
| Retained Profit | 14,800 | 13,300 | 8,900 | 4,619 | 7,950 | 6,550 | 7,209 | 11,400 | 8,725 | 1,300 | 160 | 1,114 | 4,000 | 3,179 | 2,946 |
| Employee Costs | |||||||||||||||
| Number Of Employees | 4 | 4 | 4 | 4 | 4 | 4 | 4 | ||||||||
| EBITDA* | 11,750 | 11,400 | 8,725 | 1,300 | 200 | 1,114 | 4,000 | 4,400 |
* 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 | |||||||||||||||
| Trade Debtors | |||||||||||||||
| Group Debtors | 145,382 | 132,182 | 117,282 | 108,382 | 105,163 | 98,074 | 110,024 | 82,054 | 70,654 | 61,969 | 60,669 | 60,469 | 59,355 | 56,576 | 53,313 |
| Misc Debtors | |||||||||||||||
| Cash | |||||||||||||||
| misc current assets | |||||||||||||||
| total current assets | 145,382 | 132,182 | 117,282 | 108,382 | 105,163 | 98,074 | 110,024 | 82,054 | 70,654 | 61,969 | 60,669 | 60,469 | 59,355 | 56,576 | 53,313 |
| total assets | 145,382 | 132,182 | 117,282 | 108,382 | 105,163 | 98,074 | 110,024 | 82,054 | 70,654 | 61,969 | 60,669 | 60,469 | 59,355 | 56,576 | 53,313 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | |||||||||||||||
| Group/Directors Accounts | 1,400 | 18,500 | |||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 1,600 | 2,261 | 2,261 | 40 | 40 | 1,221 | 1,137 | ||||||||
| total current liabilities | 1,600 | 1,400 | 2,261 | 20,761 | 40 | 40 | 1,221 | 1,137 | |||||||
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 1,600 | 1,400 | 2,261 | 20,761 | 40 | 40 | 1,221 | 1,137 | |||||||
| net assets | 145,382 | 130,582 | 117,282 | 108,382 | 103,763 | 95,813 | 89,263 | 82,054 | 70,654 | 61,929 | 60,629 | 60,469 | 59,355 | 55,355 | 52,176 |
| total shareholders funds | 145,382 | 130,582 | 117,282 | 108,382 | 103,763 | 95,813 | 89,263 | 82,054 | 70,654 | 61,929 | 60,629 | 60,469 | 59,355 | 55,355 | 52,176 |
| 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 | 11,750 | 11,400 | 8,725 | 1,300 | 200 | 1,114 | 4,000 | 4,400 | |||||||
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | -4,541 | -40 | -1,221 | -1,137 | |||||||||||
| Stock | |||||||||||||||
| Debtors | 13,200 | 14,900 | 8,900 | 3,219 | 7,089 | -11,950 | 27,970 | 11,400 | 8,685 | 1,300 | 200 | 1,114 | 2,779 | 3,263 | 53,313 |
| Creditors | |||||||||||||||
| Accruals and Deferred Income | -1,600 | 1,600 | -2,261 | 2,261 | -40 | 40 | -1,221 | 84 | 1,137 | ||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | -18,500 | ||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -1,400 | 1,400 | -18,500 | 18,500 | |||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | -1,400 | 1,400 | -18,500 | 18,500 | 49,230 | ||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | |||||||||||||||
| overdraft | |||||||||||||||
| change in cash |
commercial development projects (project management) limited Credit Report and Business Information
Commercial Development Projects (project Management) Limited Competitor Analysis
Perform a competitor analysis for commercial development projects (project management) limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in HX5 area or any other competitors across 12 key performance metrics.
commercial development projects (project management) limited Ownership
COMMERCIAL DEVELOPMENT PROJECTS (PROJECT MANAGEMENT) LIMITED group structure
Commercial Development Projects (Project Management) Limited has no subsidiary companies.
Ultimate parent company
1 parent
COMMERCIAL DEVELOPMENT PROJECTS (PROJECT MANAGEMENT) LIMITED
04386129
commercial development projects (project management) limited directors
Commercial Development Projects (Project Management) Limited currently has 3 directors. The longest serving directors include Mr James Marshall (Mar 2002) and Mr Simon Marshall (Feb 2004).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr James Marshall | United Kingdom | 59 years | Mar 2002 | - | Director |
| Mr Simon Marshall | United Kingdom | 61 years | Feb 2004 | - | Director |
| Mr Jonathan Booth | 54 years | Feb 2006 | - | Director |
P&L
December 2023turnover
40.3k
+7%
operating profit
19.7k
0%
gross margin
41.1%
+3.36%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
145.4k
+0.11%
total assets
145.4k
+0.1%
cash
0
0%
net assets
Total assets minus all liabilities
commercial development projects (project management) limited company details
company number
04386129
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
March 2002
age
23
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
December 2023
previous names
commercial development projects (newcastle) limited (November 2002)
accountant
-
auditor
AZETS AUDIT SERVICES
address
marshall house, huddersfield road, west yorkshire, HX5 9BW
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
commercial development projects (project management) 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 commercial development projects (project management) limited.
commercial development projects (project management) 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 COMMERCIAL DEVELOPMENT PROJECTS (PROJECT MANAGEMENT) LIMITED. This can take several minutes, an email will notify you when this has completed.
commercial development projects (project management) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
