Pomanda estimates the enterprise value of WESTBRIDGE ESTATES LTD at £763.9k based on a Turnover of £256.7k and 2.98x industry multiple (adjusted for size and gross margin).
westbridge estates ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of WESTBRIDGE ESTATES LTD at £0 based on an EBITDA of £-3.5k and a 6.38x industry multiple (adjusted for size and gross margin).
westbridge estates ltdEstimated Valuation
£53.9k
Pomanda estimates the enterprise value of WESTBRIDGE ESTATES LTD at £53.9k based on Net Assets of £34.2k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Westbridge Estates LtdOverview
Westbridge Estates Ltd is a live company located in london, N16 5XA with a Companies House number of 04424385. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in April 2002, it's largest shareholder is
daniel nathan berkowitz & rebecca berkowitz
with a 50% stake. Westbridge Estates Ltd is a mature,
micro sized company, Pomanda has estimated its turnover at
£256.7k with
low
growth in recent years.
Pomanda's financial health check has awarded Westbridge Estates Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £256.7k, make it smaller than the average company (£813.6k)
£256.7k - Westbridge Estates Ltd
£813.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (3.1%)
0% - Westbridge Estates Ltd
3.1% - Industry AVG
Production
with a gross margin of 67.5%, this company has a comparable cost of product (67.5%)
67.5% - Westbridge Estates Ltd
67.5% - Industry AVG
Profitability
an operating margin of -1.4% make it less profitable than the average company (26.4%)
-1.4% - Westbridge Estates Ltd
26.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (4)
3 - Westbridge Estates Ltd
4 - Industry AVG
Pay Structure
on an average salary of £38.4k, the company has an equivalent pay structure (£38.4k)
£38.4k - Westbridge Estates Ltd
£38.4k - Industry AVG
Efficiency
resulting in sales per employee of £85.6k, this is less efficient (£195k)
£85.6k - Westbridge Estates Ltd
£195k - Industry AVG
Debtor Days
it gets paid by customers after 8 days, this is earlier than average (26 days)
8 days - Westbridge Estates Ltd
26 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Westbridge Estates Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Westbridge Estates Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (7 weeks)
0 weeks - Westbridge Estates Ltd
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 76.3%, this is a higher level of debt than the average (63.4%)
76.3% - Westbridge Estates Ltd
63.4% - Industry AVG
WESTBRIDGE ESTATES LTD financials
EXPORT
Westbridge Estates Ltd's latest turnover from March 2024 is estimated at £256.7 thousand and the company has net assets of £34.2 thousand. According to their latest financial statements, Westbridge Estates Ltd has 3 employees and maintains cash reserves of £1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
256,732
198,659
254,354
254,643
400,177
244,362
220,312
430,999
160,128
1,408,981
1,500,988
1,419,427
1,411,225
1,819,442
1,639,445
Other Income Or Grants
Cost Of Sales
83,490
66,784
87,201
82,823
128,613
75,717
70,604
138,887
51,215
525,300
613,027
528,870
507,260
643,649
603,094
Gross Profit
173,242
131,875
167,153
171,820
271,564
168,645
149,708
292,112
108,914
883,681
887,961
890,557
903,965
1,175,793
1,036,351
Admin Expenses
176,738
115,763
154,216
169,983
272,818
168,774
145,150
311,290
1,286
881,978
887,703
889,610
904,023
1,176,147
1,037,018
Operating Profit
-3,496
16,112
12,937
1,837
-1,254
-129
4,558
-19,178
107,628
1,703
258
947
-58
-354
-667
Interest Payable
Interest Receivable
1,155
1,809
226
39
57
301
72
7
9
6
8
6
9
17
11
Pre-Tax Profit
-2,341
17,921
13,163
1,877
-1,197
172
4,631
-19,171
107,638
1,709
266
953
-49
-337
-656
Tax
-3,405
-2,501
-357
-33
-880
-21,527
-359
-61
-229
Profit After Tax
-2,341
14,516
10,662
1,520
-1,197
139
3,751
-19,171
86,110
1,350
205
724
-49
-337
-656
Dividends Paid
Retained Profit
-2,341
14,516
10,662
1,520
-1,197
139
3,751
-19,171
86,110
1,350
205
724
-49
-337
-656
Employee Costs
115,292
108,143
110,280
106,955
116,422
77,338
70,546
140,000
37,684
210,263
249,859
230,418
228,223
298,563
293,304
Number Of Employees
3
3
3
3
3
2
2
4
1
6
7
7
7
9
9
EBITDA*
-3,496
16,112
12,937
1,837
-1,254
-129
4,558
-19,178
107,628
1,703
258
947
-58
-354
-667
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
Intangible Assets
Investments & Other
137,176
80,001
75,001
75,001
75,001
75,001
75,001
75,001
135,989
135,988
135,988
135,988
135,988
135,988
135,988
Debtors (Due After 1 year)
Total Fixed Assets
137,176
80,001
75,001
75,001
75,001
75,001
75,001
75,001
135,989
135,988
135,988
135,988
135,988
135,988
135,988
Stock & work in progress
Trade Debtors
6,270
6,110
5,370
6,736
16,508
14,907
13,344
13,140
11,062
123,320
126,137
125,978
124,167
161,387
159,287
Group Debtors
3,393
15,050
23,285
31,822
43,373
53,263
59,999
59,999
Misc Debtors
1
1
1
1
1
1
1
1
112,739
Cash
1,017
43,000
42,131
18,023
60,865
53,405
26,875
2,109
3,124
582
1,744
1,514
909
2,541
4,433
misc current assets
total current assets
7,288
52,504
62,552
48,045
109,196
111,686
93,483
75,249
186,924
123,902
127,881
127,492
125,076
163,928
163,720
total assets
144,464
132,505
137,553
123,046
184,197
186,687
168,484
150,250
322,913
259,890
263,869
263,480
261,064
299,916
299,708
Bank overdraft
Bank loan
Trade Creditors
4,560
258,651
263,980
263,796
262,104
300,908
300,363
Group/Directors Accounts
2,607
other short term finances
hp & lease commitments
other current liabilities
107,617
91,364
115,488
111,643
174,314
175,607
157,543
143,060
235,564
total current liabilities
110,224
95,924
115,488
111,643
174,314
175,607
157,543
143,060
235,564
258,651
263,980
263,796
262,104
300,908
300,363
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
110,224
95,924
115,488
111,643
174,314
175,607
157,543
143,060
235,564
258,651
263,980
263,796
262,104
300,908
300,363
net assets
34,240
36,581
22,065
11,403
9,883
11,080
10,941
7,190
87,349
1,239
-111
-316
-1,040
-992
-655
total shareholders funds
34,240
36,581
22,065
11,403
9,883
11,080
10,941
7,190
87,349
1,239
-111
-316
-1,040
-992
-655
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-3,496
16,112
12,937
1,837
-1,254
-129
4,558
-19,178
107,628
1,703
258
947
-58
-354
-667
Depreciation
Amortisation
Tax
-3,405
-2,501
-357
-33
-880
-21,527
-359
-61
-229
Stock
Debtors
-3,233
-10,917
-9,601
-18,309
-9,950
-8,327
-6,532
-110,660
60,480
-2,817
159
1,811
-37,220
2,100
159,287
Creditors
-4,560
4,560
-258,651
-5,329
184
1,692
-38,804
545
300,363
Accruals and Deferred Income
16,253
-24,124
3,845
-62,671
-1,293
18,064
14,483
-92,504
235,564
Deferred Taxes & Provisions
Cash flow from operations
11,430
4,060
23,882
-42,882
7,403
26,229
24,693
-1,022
2,534
-1,168
222
599
-1,642
-1,909
140,409
Investing Activities
capital expenditure
Change in Investments
57,175
5,000
-60,988
1
135,988
cash flow from investments
-57,175
-5,000
60,988
-1
-135,988
Financing Activities
Bank loans
Group/Directors Accounts
2,607
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-60,988
1
1
interest
1,155
1,809
226
39
57
301
72
7
9
6
8
6
9
17
11
cash flow from financing
3,762
1,809
226
39
57
301
72
-60,981
9
6
8
6
10
17
12
cash and cash equivalents
cash
-41,983
869
24,108
-42,842
7,460
26,530
24,766
-1,015
2,542
-1,162
230
605
-1,632
-1,892
4,433
overdraft
change in cash
-41,983
869
24,108
-42,842
7,460
26,530
24,766
-1,015
2,542
-1,162
230
605
-1,632
-1,892
4,433
westbridge 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 westbridge estates ltd. Get real-time insights into westbridge estates ltd's credit score, group structure and payment trends.
Perform a competitor analysis for westbridge estates ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in N16 area or any other competitors across 12 key performance metrics.
The largest shareholders in Westbridge Estates Ltd include Daniel Nathan Berkowitz & Rebecca Berkowitz and Schloime Rand.
daniel nathan berkowitz & rebecca berkowitz
50%
schloime rand
50%
westbridge estates ltd directors
Westbridge Estates Ltd currently has 3 directors.
The longest serving directors include
Mr Schloime Rand (Apr 2002) and
Mr Daniel Berkowitz (Sep 2019).
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 westbridge estates ltd.
westbridge 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 WESTBRIDGE ESTATES LTD. This can take several minutes, an email will notify you when this has completed.
westbridge estates ltdCompanies House Filings - See Documents
