pocket living limited

Live MatureLargeHealthy

pocket living limited Company Information

Share POCKET LIVING LIMITED

Company Number

04538848

Directors

Marc Vlessing

Kenneth Wong

View All

Shareholders

related london pocket holdings limited

marc vlessing

View All

Group Structure

View All

Industry

Buying and selling of own real estate

 

Registered Address

tower house, 10 southampton street, london, WC2E 7HA

pocket living limited Estimated Valuation

£256.5m

Pomanda estimates the enterprise value of POCKET LIVING LIMITED at £256.5m based on a Turnover of £75.9m and 3.38x industry multiple (adjusted for size and gross margin).

pocket living limited Estimated Valuation

£0

Pomanda estimates the enterprise value of POCKET LIVING LIMITED at £0 based on an EBITDA of £-17.5m and a 7.25x industry multiple (adjusted for size and gross margin).

pocket living limited Estimated Valuation

£0

Pomanda estimates the enterprise value of POCKET LIVING LIMITED at £0 based on Net Assets of £-24.9m and 1.58x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Pocket Living Limited Overview

Pocket Living Limited is a live company located in london, WC2E 7HA with a Companies House number of 04538848. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in September 2002, it's largest shareholder is related london pocket holdings limited with a 66.8% stake. Pocket Living Limited is a mature, large sized company, Pomanda has estimated its turnover at £75.9m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Pocket Living Limited Health Check

Pomanda's financial health check has awarded Pocket Living Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

5 Strong

positive_score

1 Regular

positive_score

6 Weak

size

Size

annual sales of £75.9m, make it larger than the average company (£929.3k)

£75.9m - Pocket Living Limited

£929.3k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (2.8%)

10% - Pocket Living Limited

2.8% - Industry AVG

production

Production

with a gross margin of 0.6%, this company has a higher cost of product (70.4%)

0.6% - Pocket Living Limited

70.4% - Industry AVG

profitability

Profitability

an operating margin of -23.2% make it less profitable than the average company (24%)

-23.2% - Pocket Living Limited

24% - Industry AVG

employees

Employees

with 46 employees, this is above the industry average (4)

46 - Pocket Living Limited

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £109.8k, the company has a higher pay structure (£38.2k)

£109.8k - Pocket Living Limited

£38.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £1.6m, this is more efficient (£186.4k)

£1.6m - Pocket Living Limited

£186.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 0 days, this is earlier than average (25 days)

0 days - Pocket Living Limited

25 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 7 days, this is quicker than average (32 days)

7 days - Pocket Living Limited

32 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 400 days, this is in line with average (387 days)

400 days - Pocket Living Limited

387 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 3 weeks, this is less cash available to meet short term requirements (8 weeks)

3 weeks - Pocket Living Limited

8 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 124.7%, this is a higher level of debt than the average (64.1%)

124.7% - Pocket Living Limited

64.1% - Industry AVG

POCKET LIVING LIMITED financials

EXPORTms excel logo

Pocket Living Limited's latest turnover from December 2023 is £75.9 million and the company has net assets of -£24.9 million. According to their latest financial statements, Pocket Living Limited has 46 employees and maintains cash reserves of £4.4 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Turnover75,878,02827,349,49317,664,24756,240,53273,460,54657,021,57846,344,80825,394,10122,601,5288,176,5241,674,7491,043,721245,797324,116
Other Income Or Grants
Cost Of Sales75,389,76126,410,41416,547,12650,599,42666,284,92647,137,03135,085,45821,515,5807,533,8433,331,797649,531400,66685,905120,498
Gross Profit488,267939,0791,117,1215,641,1067,175,6209,884,54711,259,3503,878,52115,067,6854,844,7261,025,218643,055159,891203,618
Admin Expenses18,057,57712,157,24016,666,05210,229,7806,964,3405,502,5886,136,0634,574,34016,323,3814,487,1391,568,87939,664383,304230,90656,442
Operating Profit-17,569,310-11,218,161-15,548,931-4,588,674211,2804,381,9595,123,287-695,819-1,255,696357,587-543,661603,391-223,413-27,288-56,442
Interest Payable6,993,9632,695,8003,376,3841,697,1641,084,8352,150,545856,773131,613
Interest Receivable1,760911,15015,2307,6714,6073,6063,7012,501904785562847379
Pre-Tax Profit-24,561,513-13,913,870-18,924,165-6,270,608-865,8842,236,0214,266,513-823,826-1,251,995360,087-542,757604,176-222,851-26,441-56,063
Tax-4,996,2612,120,9711,495,4041,191,415214,344-186,485-75,618-145,002
Profit After Tax-29,557,774-11,792,899-17,428,761-5,079,193-651,5402,049,5364,266,513-823,826-1,251,995284,469-542,757459,174-222,851-26,441-56,063
Dividends Paid5,263
Retained Profit-29,557,774-11,792,899-17,429,287-5,080,473-656,4382,047,5574,266,321-823,826-1,251,995284,469-542,757459,174-222,851-26,441-56,063
Employee Costs5,051,0215,668,8084,763,1874,460,1634,795,9693,751,4323,278,0552,738,4653,273,5581,207,500286,709170,05567,26468,570
Number Of Employees464945484926323012391338522
EBITDA*-17,485,671-11,131,250-15,422,263-4,470,626317,5564,397,5885,144,349-1,145,422-974,888535,473-475,484621,568-205,413-19,600-49,642

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Tangible Assets759,618788,127864,933991,6011,076,4071,084,60921,47632,07369,69889,3491773541,188
Intangible Assets4,363,5002,606,5001,249,500317,500335,500123,500
Investments & Other8,270,3293,321,9502,929,266112,502100,002100,002100,002100,000100,000495
Debtors (Due After 1 year)
Total Fixed Assets9,029,9474,110,0773,794,199991,6011,076,4071,084,60921,47632,0734,545,7002,795,8511,349,679417,856435,500223,5001,683
Stock & work in progress82,796,111112,386,61194,312,192105,648,001127,260,860131,556,30385,893,13955,550,923393,361378,973343,0312,550,79677,110
Trade Debtors118,231250,043536,982566,837221,876435,05160,3948,9122,353,9311,041,112208,917102,89216,66031,513149,885
Group Debtors
Misc Debtors4,571,0338,857,7626,637,0152,838,7762,583,5262,060,320810,940686,248
Cash4,416,5453,520,8333,953,21225,555,89921,846,4459,653,2816,588,5858,636,087565,453915,01485,309276,40237,624187,179151,576
misc current assets
total current assets91,901,920125,015,249105,439,401134,609,513151,912,707143,704,95593,353,05864,882,1702,919,3842,349,487673,199722,3252,605,080295,802301,461
total assets100,931,867129,125,326109,233,600135,601,114152,989,114144,789,56493,374,53464,914,2437,465,0845,145,3382,022,8781,140,1813,040,580519,302303,144
Bank overdraft1,31015,7246,517,93030,098,97627,605,22529,306,58736,817,305
Bank loan
Trade Creditors 1,454,7815,030,1332,663,1101,900,3943,539,2534,052,8543,298,9314,457,3751,239,900527,426171,066316,61292,105118,806106,207
Group/Directors Accounts1,163,0761,163,076
other short term finances52,084,58260,341,72638,199,33731,415,62727,079,94923,453,822
hp & lease commitments
other current liabilities7,442,8588,848,80022,041,21922,390,09221,920,5664,636,01118,410,5019,112,002
total current liabilities60,983,53174,236,38369,421,59685,805,08980,144,99361,449,27459,689,81314,732,4531,239,900527,426171,066316,61292,105118,806106,207
loans64,838,23389,081,42062,211,60435,102,28255,870,864
hp & lease commitments
Accruals and Deferred Income
other liabilities54,757,36472,726,34482,606,2372,720,6481,861,381879,750308,7502,892,830352,000252,000
provisions9,5009,50018,786
total long term liabilities64,838,23389,081,42062,211,60454,766,86472,735,84482,625,02335,102,28255,870,8642,720,6481,861,381879,750308,7502,892,830352,000252,000
total liabilities125,821,764163,317,803131,633,200140,571,953152,880,837144,074,29794,792,09570,603,3173,960,5482,388,8071,050,816625,3622,984,935470,806358,207
net assets-24,889,897-34,192,477-22,399,600-4,971,365106,471713,096-1,417,753-5,689,0743,504,5362,756,531972,062514,81955,64548,496-55,063
total shareholders funds-24,889,897-34,192,477-22,399,600-4,971,365106,471713,096-1,417,753-5,689,0743,504,5362,756,531972,062514,81955,64548,496-55,063
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Operating Activities
Operating Profit-17,569,310-11,218,161-15,548,931-4,588,674211,2804,381,9595,123,287-695,819-1,255,696357,587-543,661603,391-223,413-27,288-56,442
Depreciation83,63986,911126,668118,048106,27615,62921,06246,89737,80834,8861771771,1886,800
Amortisation-496,500243,000143,00068,00018,00018,0006,500
Tax-4,996,2612,120,9711,495,4041,191,415214,344-186,485-75,618-145,002
Stock-29,590,50018,074,419-11,335,809-21,612,859-4,295,44345,663,16430,342,21655,550,923-393,36114,38835,942-2,207,7652,473,68677,110
Debtors-4,418,5411,933,8083,768,384600,211310,0311,624,037176,174-1,658,7711,312,819832,195106,02586,232-14,853-118,372149,885
Creditors-3,575,3522,367,023762,716-1,638,859-513,601753,923-1,158,4443,217,475712,474356,360-145,546224,507-26,70112,599106,207
Accruals and Deferred Income-1,405,942-13,192,419-348,873469,52617,284,555-13,774,4909,298,4999,112,002
Deferred Taxes & Provisions-9,500-9,28618,786
Cash flow from operations6,545,815-39,843,902-5,955,09116,564,10421,278,980-56,077,879-17,233,986-42,708,097-1,181,872-30,368-762,9972,822,606-2,690,94734,261-93,320
Investing Activities
capital expenditure-995,470-10,464-9,094-2,018,157-1,624,058-1,000,000-531-230,000-130,000-7,988
Change in Investments4,948,379392,6842,929,266-112,50212,500299,505495
cash flow from investments-4,948,379-392,684-2,929,266-995,470-10,464103,408-2,030,657-1,624,058-1,000,000-533-230,000-229,505-8,483
Financing Activities
Bank loans
Group/Directors Accounts-1,163,0761,163,076
Other Short Term Loans -8,257,14422,142,3896,783,7104,335,6783,626,12723,453,822
Long term loans-24,243,18726,869,81662,211,604-35,102,282-20,768,58255,870,864
Hire Purchase and Lease Commitments
other long term liabilities-54,757,364-17,968,980-9,879,89382,606,237-2,720,648859,267981,631571,000-2,584,0802,540,830100,000252,000
share issue38,860,354221,0522,63749,81383,2925,000-8,369,7842,000,0001,500,0001,000,000230,000130,0001,000
interest-6,992,203-2,695,709-3,375,234-1,681,934-1,077,164-2,145,938-856,773-128,0073,7012,501904785562847379
cash flow from financing-632,18046,316,51810,863,768-15,312,599-7,281,11767,732,055-21,620,35545,815,5012,862,9682,484,1321,571,904-2,583,2952,771,392230,847253,379
cash and cash equivalents
cash895,712-432,379-21,602,6873,709,45412,193,1643,064,696-2,047,5028,070,634-349,561829,705-191,093238,778-149,55535,603151,576
overdraft-14,414-6,502,206-23,581,0462,493,751-1,701,362-7,510,71836,817,305
change in cash910,1266,069,8271,978,3591,215,70313,894,52610,575,414-38,864,8078,070,634-349,561829,705-191,093238,778-149,55535,603151,576

pocket living 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 pocket living limited. Get real-time insights into pocket living limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Pocket Living Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for pocket living limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other large companies, companies in WC2E area or any other competitors across 12 key performance metrics.

pocket living limited Ownership

POCKET LIVING LIMITED Shareholders

related london pocket holdings limited 66.83%
marc vlessing 17.57%
paul harbard 8.79%
nick cuff 2.93%
paul rickard 2.9%
thomasin prescott 0.97%
clive fenton 0.01%
n. raynsford 0.01%

pocket living limited directors

Pocket Living Limited currently has 3 directors. The longest serving directors include Mr Marc Vlessing (Nov 2004) and Mr Kenneth Wong (Jan 2016).

officercountryagestartendrole
Mr Marc Vlessing63 years Nov 2004- Director
Mr Kenneth WongEngland68 years Jan 2016- Director
Mr Paul RickardEngland46 years Apr 2024- Director

P&L

December 2023

turnover

75.9m

+177%

operating profit

-17.6m

+57%

gross margin

0.7%

-81.26%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

-24.9m

-0.27%

total assets

100.9m

-0.22%

cash

4.4m

+0.25%

net assets

Total assets minus all liabilities

pocket living limited company details

company number

04538848

Type

Private limited with Share Capital

industry

68100 - Buying and selling of own real estate

incorporation date

September 2002

age

23

incorporated

UK

ultimate parent company

RELATED LONDON POCKET LLC

accounts

Group

last accounts submitted

December 2023

previous names

s 1 homes limited (February 2005)

accountant

-

auditor

KING & KING

address

tower house, 10 southampton street, london, WC2E 7HA

Bank

-

Legal Advisor

-

pocket living 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 12 charges/mortgages relating to pocket living limited. Currently there are 6 open charges and 6 have been satisfied in the past.

pocket living 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 POCKET LIVING LIMITED. This can take several minutes, an email will notify you when this has completed.

pocket living limited Companies House Filings - See Documents

datedescriptionview/download