Complete Property Service (uk) Limited

POWER SEARCH PRICING

SOLUTIONS

complete property service (uk) limited Company Information

Live

MatureMicroDeclining

Company Number

04554143

Website

Registered Address

column house london road, shrewsbury, shropshire, SY2 6NN

Industry

Management of real estate on a fee or contract basis

Telephone

Next Accounts Due

July 2025

Group Structure

View All

Directors

Ann Stokes21 Years

Shareholders

ann stokes 100%

complete property service (uk) limited Estimated Valuation

£139.2k

Pomanda estimates the enterprise value of COMPLETE PROPERTY SERVICE (UK) LIMITED at £139.2k based on a Turnover of £112k and 1.24x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Complete Property Service (uk) Limited is a live company located in shropshire, SY2 6NN with a Companies House number of 04554143. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in October 2002, it's largest shareholder is ann stokes with a 100% stake. Complete Property Service (uk) Limited is a mature, micro sized company, Pomanda has estimated its turnover at £112k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Complete Property Service (Uk) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

1 Regular

7 Weak

Size

annual sales of £112k, make it smaller than the average company (£1.1m)

Growth

3 year (CAGR) sales growth of -22%, show it is growing at a slower rate (4.5%)

EXPORT

Complete Property Service (Uk) Limited's latest turnover from October 2023 is estimated at £112 thousand and the company has net assets of £19 thousand. According to their latest financial statements, Complete Property Service (Uk) Limited has 2 employees and maintains cash reserves of 0 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	111,956	145,164	169,912	237,685	254,335	282,437	205,785	224,410	674,072	638,866	1,082,502	923,761	561,722	479,889	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	97,769	128,393	154,247	213,915	224,535	245,760	178,303	190,450	573,191	565,318	956,261	820,800	503,785	427,963	0
Gross Profit	14,186	16,772	15,665	23,770	29,800	36,677	27,482	33,960	100,881	73,549	126,242	102,961	57,937	51,927	0
Admin Expenses	20,452	52,902	5,123	20,697	12,438	-6,216	29,673	170,607	42,378	162,981	121,391	126,356	69,855	72,820	-325,933
Operating Profit	-6,266	-36,130	10,542	3,073	17,362	42,893	-2,191	-136,647	58,503	-89,432	4,851	-23,395	-11,918	-20,893	325,933
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	4	13	28	22	59	112	183	273	155
Pre-Tax Profit	-6,266	-36,130	10,542	3,073	17,362	42,893	-2,187	-136,634	58,531	-89,410	4,910	-23,283	-11,735	-20,620	326,088
Tax	0	0	-2,003	-584	-3,299	-8,150	0	0	-11,706	0	-1,129	0	0	0	-91,304
Profit After Tax	-6,266	-36,130	8,539	2,489	14,063	34,743	-2,187	-136,634	46,825	-89,410	3,781	-23,283	-11,735	-20,620	234,783
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-6,266	-36,130	8,539	2,489	14,063	34,743	-2,187	-136,634	46,825	-89,410	3,781	-23,283	-11,735	-20,620	234,783
Employee Costs	85,150	81,841	77,876	109,791	145,315	175,170	134,426	35,865	103,535	101,268	132,164	132,028	100,764	69,587	0
Number Of Employees	2	2	2	3	4	5	4	1	3	3	4	4	3	2	0
EBITDA*	-6,266	-36,130	10,542	3,073	17,362	42,893	-2,191	-98,543	87,493	-77,685	23,246	-716	8,172	-10,193	334,484

* 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	33,012	46,423	66,881	60,198	90,197	93,709	121,032	92,980	97,859	31,816	48,469	51,593	51,362	21,413	27,144
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	4,500	9,000	13,500	18,000
Investments & Other	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	33,012	46,423	66,881	60,198	90,197	93,709	121,032	92,980	97,860	31,817	48,470	56,094	60,363	34,914	45,145
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	32,171	50,501	69,990	72,664	62,443	71,666	43,773	60,565	206,071	194,082	323,603	276,047	189,153	184,132	180,060
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	648	640	651	641	584	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	3,285	7,480	3,894	4,828	18,889	26,099	47,134	61,933
misc current assets	0	0	0	0	0	641	674	0	0	0	0	0	0	0	0
total current assets	32,819	51,141	70,641	73,305	63,027	72,307	44,447	63,850	213,551	197,976	328,431	294,936	215,252	231,266	241,993
total assets	65,831	97,564	137,522	133,503	153,224	166,016	165,479	156,830	311,411	229,793	376,901	351,030	275,615	266,180	287,138
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	30,533	50,008	47,943	80,688	102,898	109,461	113,743	98,825	119,306	126,042	174,581	144,791	50,527	47,515	47,353
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	30,533	50,008	47,943	80,688	102,898	109,461	113,743	98,825	119,306	126,042	174,581	144,791	50,527	47,515	47,353
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	16,340	22,332	28,225	0	0	20,292	50,216	54,296	32,262	3,733	9,392	17,092	12,658	0	0
provisions	0	0	0	0	0	0	0	0	19,500	6,500	10,000	10,000	10,000	4,500	5,000
total long term liabilities	16,340	22,332	28,225	0	0	20,292	50,216	54,296	51,762	10,233	19,392	27,092	22,658	4,500	5,000
total liabilities	46,873	72,340	76,168	80,688	102,898	129,753	163,959	153,121	171,068	136,275	193,973	171,883	73,185	52,015	52,353
net assets	18,958	25,224	61,354	52,815	50,326	36,263	1,520	3,709	140,343	93,518	182,928	179,147	202,430	214,165	234,785
total shareholders funds	18,958	25,224	61,354	52,815	50,326	36,263	1,520	3,709	140,343	93,518	182,928	179,147	202,430	214,165	234,785

	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	-6,266	-36,130	10,542	3,073	17,362	42,893	-2,191	-136,647	58,503	-89,432	4,851	-23,395	-11,918	-20,893	325,933
Depreciation	0	0	0	0	0	0	0	38,104	28,990	11,747	13,895	18,179	15,590	6,200	4,051
Amortisation	0	0	0	0	0	0	0	0	0	0	4,500	4,500	4,500	4,500	4,500
Tax	0	0	-2,003	-584	-3,299	-8,150	0	0	-11,706	0	-1,129	0	0	0	-91,304
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-18,322	-19,500	-2,664	10,278	-8,639	27,893	-16,792	-145,506	11,989	-129,521	47,556	86,894	5,021	4,072	180,060
Creditors	-19,475	2,065	-32,745	-22,210	-6,563	-4,282	14,918	-20,481	-6,736	-48,539	29,790	94,264	3,012	162	47,353
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	-19,500	13,000	-3,500	0	0	5,500	-500	5,000
Cash flow from operations	-7,419	-14,565	-21,542	-29,999	16,139	2,568	29,519	6,982	70,062	-203	4,351	6,654	11,663	-14,603	115,473
Investing Activities
capital expenditure	13,411	20,458	-6,683	29,999	3,512	27,323	-28,052	-33,225	-95,033	4,906	-10,771	-18,410	-45,539	-469	-53,695
Change in Investments	0	0	0	0	0	0	0	-1	0	0	0	0	0	0	1
cash flow from investments	13,411	20,458	-6,683	29,999	3,512	27,323	-28,052	-33,224	-95,033	4,906	-10,771	-18,410	-45,539	-469	-53,696
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-5,992	-5,893	28,225	0	-20,292	-29,924	-4,080	22,034	28,529	-5,659	-7,700	4,434	12,658	0	0
share issue	0	0	0	0	0	0	-2	0	0	0	0	0	0	0	2
interest	0	0	0	0	0	0	4	13	28	22	59	112	183	273	155
cash flow from financing	-5,992	-5,893	28,225	0	-20,292	-29,924	-4,078	22,047	28,557	-5,637	-7,641	4,546	12,841	273	157
cash and cash equivalents
cash	0	0	0	0	0	0	-3,285	-4,195	3,586	-934	-14,061	-7,210	-21,035	-14,799	61,933
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-3,285	-4,195	3,586	-934	-14,061	-7,210	-21,035	-14,799	61,933

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for complete property service (uk) limited. Get real-time insights into complete property service (uk) 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

Perform a competitor analysis for complete property service (uk) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SY2 area or any other competitors across 12 key performance metrics.

COMPLETE PROPERTY SERVICE (UK) LIMITED group structure

Complete Property Service (Uk) Limited has no subsidiary companies.

Ultimate parent company

COMPLETE PROPERTY SERVICE (UK) LIMITED

04554143

COMPLETE PROPERTY SERVICE (UK) LIMITED Shareholders

ann stokes

100%

Complete Property Service (Uk) Limited currently has 1 director, Ms Ann Stokes serving since Oct 2002.

officer	country	age	start	end	role
Ms Ann Stokes		56 years	Oct 2002	-	Director

P&L

October 2023

turnover

112k

-23%

operating profit

-6.3k

gross margin

12.7%

+9.67%

turnover

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

Balance Sheet

October 2023

net assets

19k

-0.25%

total assets

65.8k

-0.33%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

beam reach 8a management limited

ebs property limited

express properties limited

3.5

regalty estates limited

3.5

slough green investments limited

company number

04554143

Type

Private limited with Share Capital

industry

68320 - Management of real estate on a fee or contract basis

incorporation date

October 2002

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

last accounts submitted

October 2023

address

column house london road, shrewsbury, shropshire, SY2 6NN

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 complete property service (uk) limited.

complete property service (uk) limited Company Information

complete property service (uk) limited Estimated Valuation

complete property service (uk) limited Estimated Valuation

complete property service (uk) limited Estimated Valuation

Complete Property Service (uk) Limited Overview

Complete Property Service (uk) Limited Health Check

COMPLETE PROPERTY SERVICE (UK) LIMITED financials

complete property service (uk) limited Credit Report and Business Information

Complete Property Service (uk) Limited Competitor Analysis

complete property service (uk) limited Ownership

complete property service (uk) limited directors

complete property service (uk) limited company details

complete property service (uk) limited Charges & Mortgages

complete property service (uk) limited Companies House Filings - See Documents