Pomanda estimates the enterprise value of FIRSTVIEW ESTATES LTD at £511.6k based on a Turnover of £181.3k and 2.82x industry multiple (adjusted for size and gross margin).
firstview estates ltdEstimated Valuation
£369k
Pomanda estimates the enterprise value of FIRSTVIEW ESTATES LTD at £369k based on an EBITDA of £60.8k and a 6.07x industry multiple (adjusted for size and gross margin).
firstview estates ltdEstimated Valuation
£1.3m
Pomanda estimates the enterprise value of FIRSTVIEW ESTATES LTD at £1.3m based on Net Assets of £857.8k and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Firstview Estates LtdOverview
Firstview Estates Ltd is a live company located in london, N15 6BL with a Companies House number of 04413791. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in April 2002, it's largest shareholder is
alexander hoffman
with a 100% stake. Firstview Estates Ltd is a mature,
micro sized company, Pomanda has estimated its turnover at
£181.3k with
high
growth in recent years.
Pomanda's financial health check has awarded Firstview Estates Ltd a 4 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
Health Rating4out of 5
3 Strong
3 Regular
3 Weak
Size
annual sales of £181.3k, make it smaller than the average company (£812.4k)
£181.3k - Firstview Estates Ltd
£812.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (2.6%)
20% - Firstview Estates Ltd
2.6% - Industry AVG
Production
with a gross margin of 70.1%, this company has a comparable cost of product (70.1%)
70.1% - Firstview Estates Ltd
70.1% - Industry AVG
Profitability
an operating margin of 33.4% make it more profitable than the average company (25%)
33.4% - Firstview Estates Ltd
25% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Firstview Estates Ltd
4 - Industry AVG
Pay Structure
on an average salary of £34.9k, the company has an equivalent pay structure (£34.9k)
£34.9k - Firstview Estates Ltd
£34.9k - Industry AVG
Efficiency
resulting in sales per employee of £181.3k, this is equally as efficient (£181.3k)
£181.3k - Firstview Estates Ltd
£181.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Firstview Estates Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Firstview Estates Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Firstview Estates Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 3 weeks, this is less cash available to meet short term requirements (9 weeks)
3 weeks - Firstview Estates Ltd
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.7%, this is a lower level of debt than the average (65.5%)
35.7% - Firstview Estates Ltd
65.5% - Industry AVG
FIRSTVIEW ESTATES LTD financials
EXPORT
Firstview Estates Ltd's latest turnover from October 2023 is estimated at £181.3 thousand and the company has net assets of £857.8 thousand. According to their latest financial statements, Firstview Estates Ltd has 1 employee and maintains cash reserves of £15.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Turnover
181,282
66,944
200,540
105,539
232,977
102,891
617,000
372,451
314,759
173,359
166,748
203,919
Other Income Or Grants
Cost Of Sales
54,179
21,805
62,818
34,014
73,315
34,144
208,040
153,534
124,241
67,948
60,012
78,054
Gross Profit
127,103
45,139
137,722
71,525
159,662
68,747
408,960
218,917
190,518
105,411
106,737
125,865
Admin Expenses
66,555
4,135
132,948
20,099
107,781
26,223
-62,445
-45,479
351,818
169,129
186,304
93,877
95,019
121,145
-43,185
Operating Profit
60,548
41,004
4,774
51,426
51,881
42,524
62,445
45,479
57,142
49,788
4,214
11,534
11,718
4,720
43,185
Interest Payable
22,399
18,573
15,302
16,770
20,084
21,527
21,223
13,469
5,353
5,483
2,773
Interest Receivable
1,059
426
26
36
247
266
80
51
128
211
145
47
55
108
77
Pre-Tax Profit
39,208
22,857
-10,502
34,693
32,044
21,263
41,302
32,061
51,918
44,516
1,586
11,582
11,773
4,828
43,263
Tax
-9,802
-4,343
-6,592
-6,088
-4,040
-7,847
-6,412
-10,383
-9,348
-365
-2,780
-3,061
-1,352
-12,113
Profit After Tax
29,406
18,514
-10,502
28,101
25,956
17,223
33,455
25,649
41,534
35,168
1,221
8,802
8,712
3,476
31,149
Dividends Paid
Retained Profit
29,406
18,514
-10,502
28,101
25,956
17,223
33,455
25,649
41,534
35,168
1,221
8,802
8,712
3,476
31,149
Employee Costs
34,872
36,789
35,629
36,847
39,882
38,849
107,315
70,324
71,255
33,408
33,415
67,042
Number Of Employees
1
1
1
1
1
1
3
2
2
1
1
2
EBITDA*
60,806
41,308
5,131
51,847
52,432
43,120
63,081
45,884
57,606
49,925
4,444
11,820
12,077
4,720
43,745
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Tangible Assets
1,464
1,722
2,026
2,383
2,804
3,355
3,604
2,298
1,857
781
5,918
1,148
1,434
Intangible Assets
Investments & Other
1,200,000
1,200,000
1,200,000
1,069,352
1,069,352
1,069,352
1,050,000
1,050,000
1,050,000
581,882
519,899
374,162
374,162
375,955
376,401
Debtors (Due After 1 year)
Total Fixed Assets
1,201,464
1,201,722
1,202,026
1,071,735
1,072,156
1,072,707
1,053,604
1,052,298
1,051,857
582,663
525,817
375,310
375,596
375,955
376,401
Stock & work in progress
Trade Debtors
572
51,892
17,542
16,892
16,892
16,892
16,892
19,640
Group Debtors
Misc Debtors
115,892
103,892
103,892
103,892
51,892
51,892
51,892
51,892
Cash
15,552
24,797
13,070
39,399
33,042
32,746
38,199
25,667
15,509
35,750
48,832
9,179
9,775
12,367
30,913
misc current assets
total current assets
131,444
129,261
116,962
143,291
84,934
84,638
90,091
77,559
67,401
53,292
65,724
26,071
26,667
29,259
50,553
total assets
1,332,908
1,330,983
1,318,988
1,215,026
1,157,090
1,157,345
1,143,695
1,129,857
1,119,258
635,955
591,541
401,381
402,263
405,214
426,954
Bank overdraft
Bank loan
Trade Creditors
47
600
149,469
160,911
134,694
16,862
13,085
44,117
57,073
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
223,343
225,640
158,115
171,649
168,357
170,836
153,968
153,348
total current liabilities
223,343
225,640
158,115
171,696
168,357
171,436
153,968
153,348
149,469
160,911
134,694
16,862
13,085
44,117
57,073
loans
186,509
211,693
238,556
263,163
286,667
308,401
329,442
349,679
81,334
83,375
85,326
hp & lease commitments
Accruals and Deferred Income
other liabilities
47,181
50,000
287,274
303,140
318,160
332,379
345,840
326,471
338,731
provisions
65,283
65,283
65,283
40,460
40,460
40,460
total long term liabilities
251,792
276,976
351,020
353,623
327,127
348,861
329,442
349,679
368,608
386,515
403,486
332,379
345,840
326,471
338,731
total liabilities
475,135
502,616
509,135
525,319
495,484
520,297
483,410
503,027
518,077
547,426
538,180
349,241
358,925
370,588
395,804
net assets
857,773
828,367
809,853
689,707
661,606
637,048
660,285
626,830
601,181
88,529
53,361
52,140
43,338
34,626
31,150
total shareholders funds
857,773
828,367
809,853
689,707
661,606
637,048
660,285
626,830
601,181
88,529
53,361
52,140
43,338
34,626
31,150
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Operating Activities
Operating Profit
60,548
41,004
4,774
51,426
51,881
42,524
62,445
45,479
57,142
49,788
4,214
11,534
11,718
4,720
43,185
Depreciation
258
304
357
421
551
596
636
405
464
137
230
286
359
560
Amortisation
Tax
-9,802
-4,343
-6,592
-6,088
-4,040
-7,847
-6,412
-10,383
-9,348
-365
-2,780
-3,061
-1,352
-12,113
Stock
Debtors
11,428
572
52,000
34,350
650
-2,748
19,640
Creditors
-47
47
-600
600
-149,469
-11,442
26,217
117,832
3,777
-31,032
-12,956
57,073
Accruals and Deferred Income
-2,297
67,525
-13,534
3,292
-2,479
16,868
620
153,348
Deferred Taxes & Provisions
24,823
40,460
Cash flow from operations
37,279
103,918
16,373
-3,406
43,265
97,008
55,854
43,351
1,431
66,144
121,911
12,817
-22,016
-6,840
69,065
Investing Activities
capital expenditure
-347
-1,942
-846
-1,540
5,000
-5,000
-1,793
-560
Change in Investments
130,648
19,352
468,118
61,983
145,737
-1,793
-446
376,401
cash flow from investments
-130,648
-19,699
-1,942
-846
-469,658
-56,983
-150,737
446
-376,961
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-25,184
-26,863
-24,607
-23,504
-21,734
-21,041
-20,237
268,345
-2,041
-1,951
85,326
Hire Purchase and Lease Commitments
other long term liabilities
-47,181
-2,819
50,000
-287,274
-15,866
-15,020
-14,219
-13,461
19,369
-12,260
338,731
share issue
130,648
-1,398
-40,460
471,118
1
interest
-21,340
-18,147
-15,276
-16,734
-19,837
-21,261
-21,143
-13,418
-5,225
-5,272
-2,628
47
55
108
77
cash flow from financing
-46,524
-92,191
87,946
9,762
-42,969
-82,762
-41,380
-32,347
447,986
-22,243
68,479
-13,414
19,424
-12,152
338,809
cash and cash equivalents
cash
-9,245
11,727
-26,329
6,357
296
-5,453
12,532
10,158
-20,241
-13,082
39,653
-596
-2,592
-18,546
30,913
overdraft
change in cash
-9,245
11,727
-26,329
6,357
296
-5,453
12,532
10,158
-20,241
-13,082
39,653
-596
-2,592
-18,546
30,913
firstview estates 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 firstview estates ltd. Get real-time insights into firstview estates ltd's credit score, group structure and payment trends.
Perform a competitor analysis for firstview estates ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in N15 area or any other competitors across 12 key performance metrics.
firstview estates ltd Ownership
FIRSTVIEW ESTATES LTD group structure
Firstview Estates Ltd has no subsidiary companies.
Ultimate parent company
FIRSTVIEW ESTATES LTD
04413791
FIRSTVIEW ESTATES LTD Shareholders
The sole shareholder of Firstview Estates Ltd is Alexander Hoffman.
alexander hoffman
100%
firstview estates ltd directors
Firstview Estates Ltd currently has 1 director, Mr Alexander Hoffman serving since Apr 2002.
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 4 charges/mortgages relating to firstview estates ltd. Currently there are 4 open charges and 0 have been satisfied in the past.
firstview estates 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 FIRSTVIEW ESTATES LTD. This can take several minutes, an email will notify you when this has completed.
firstview estates ltdCompanies House Filings - See Documents
