pollcrown limited
pollcrown limited Company Information
Company Number
04706764
Next Accounts
Dec 2024
Industry
Licensed restaurants
Directors
Shareholders
maroush group limited
Group Structure
View All
Contact
Registered Address
5 mcnicol drive, london, NW10 7AJ
Website
https://www.maroush.compollcrown limited Estimated Valuation
Pomanda estimates the enterprise value of POLLCROWN LIMITED at £166.2k based on a Turnover of £233.9k and 0.71x industry multiple (adjusted for size and gross margin).
pollcrown limited Estimated Valuation
Pomanda estimates the enterprise value of POLLCROWN LIMITED at £1.4m based on an EBITDA of £292.2k and a 4.7x industry multiple (adjusted for size and gross margin).
pollcrown limited Estimated Valuation
Pomanda estimates the enterprise value of POLLCROWN LIMITED at £5.5m based on Net Assets of £2.1m and 2.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pollcrown Limited Overview
Pollcrown Limited is a live company located in london, NW10 7AJ with a Companies House number of 04706764. It operates in the licenced restaurants sector, SIC Code 56101. Founded in March 2003, it's largest shareholder is maroush group limited with a 100% stake. Pollcrown Limited is a mature, micro sized company, Pomanda has estimated its turnover at £233.9k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pollcrown Limited Health Check
Pomanda's financial health check has awarded Pollcrown Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
4 Weak
Size
annual sales of £233.9k, make it smaller than the average company (£1.6m)
- Pollcrown Limited
£1.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -22%, show it is growing at a slower rate (3.5%)
- Pollcrown Limited
3.5% - Industry AVG
Production
with a gross margin of 57.2%, this company has a comparable cost of product (57.2%)
- Pollcrown Limited
57.2% - Industry AVG
Profitability
an operating margin of 124.9% make it more profitable than the average company (4.2%)
- Pollcrown Limited
4.2% - Industry AVG
Employees
with 5 employees, this is below the industry average (36)
- Pollcrown Limited
36 - Industry AVG
Pay Structure
on an average salary of £18.8k, the company has an equivalent pay structure (£18.8k)
- Pollcrown Limited
£18.8k - Industry AVG
Efficiency
resulting in sales per employee of £46.8k, this is equally as efficient (£50.5k)
- Pollcrown Limited
£50.5k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (6 days)
- Pollcrown Limited
6 days - Industry AVG
Creditor Days
its suppliers are paid after 595 days, this is slower than average (46 days)
- Pollcrown Limited
46 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Pollcrown Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (14 weeks)
0 weeks - Pollcrown Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 64.2%, this is a lower level of debt than the average (85.6%)
64.2% - Pollcrown Limited
85.6% - Industry AVG
POLLCROWN LIMITED financials
Pollcrown Limited's latest turnover from March 2023 is estimated at £233.9 thousand and the company has net assets of £2.1 million. According to their latest financial statements, we estimate that Pollcrown Limited has 5 employees and maintains cash reserves of £150 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| 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 | ||||||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | ||||||||||||||
| Interest Payable | ||||||||||||||
| Interest Receivable | ||||||||||||||
| Pre-Tax Profit | ||||||||||||||
| Tax | ||||||||||||||
| Profit After Tax | ||||||||||||||
| Dividends Paid | ||||||||||||||
| Retained Profit | ||||||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | 7 | 16 | 17 | 17 | 19 | |||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| 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 | 0 | 0 | 0 | 3,522,279 | 3,572,030 | 3,625,856 | 3,681,291 | 3,735,791 | 3,785,434 | 2,783,722 | 2,843,830 | 2,916,506 | 3,000,943 | 3,109,697 |
| Intangible Assets | 155 | 207 | 276 | 368 | 491 | 655 | 873 | 1,163 | 1,551 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 5,500,000 | 4,925,500 | 4,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 370 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 5,500,155 | 4,925,707 | 4,400,276 | 3,522,647 | 3,572,521 | 3,626,511 | 3,682,164 | 3,737,324 | 3,786,985 | 2,783,722 | 2,843,830 | 2,916,506 | 3,000,943 | 3,109,697 |
| Stock & work in progress | 0 | 0 | 0 | 33,630 | 26,965 | 40,698 | 43,212 | 29,400 | 28,241 | 37,654 | 24,175 | 8,479 | 21,801 | 15,867 |
| Trade Debtors | 1,266 | 1,612 | 3,092 | 2,334 | 10,156 | 15,909 | 8,186 | 9,846 | 287,275 | 302,801 | 306,638 | 253,622 | 288,546 | 300,564 |
| Group Debtors | 180,621 | 180,621 | 180,621 | 180,621 | 180,621 | 180,622 | 189,573 | 217,812 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 64,772 | 73,542 | 2,319 | 14,680 | 70,737 | 70,826 | 151,530 | 65,083 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 150 | 2,511 | 2,625 | 1,916 | 50,317 | 40,904 | 20,146 | 40,075 | 21,492 | 16,108 | 61,139 | 39,295 | 5,843 | 10,122 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 246,809 | 258,286 | 188,657 | 233,181 | 338,796 | 348,959 | 412,647 | 362,216 | 337,008 | 356,563 | 391,952 | 301,396 | 316,190 | 326,553 |
| total assets | 5,746,964 | 5,183,993 | 4,588,933 | 3,755,828 | 3,911,317 | 3,975,470 | 4,094,811 | 4,099,540 | 4,123,993 | 3,140,285 | 3,235,782 | 3,217,902 | 3,317,133 | 3,436,250 |
| Bank overdraft | 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 |
| Trade Creditors | 163,231 | 97,024 | 29,579 | 39,173 | 86,373 | 74,470 | 92,338 | 94,030 | 3,570,246 | 3,563,836 | 3,615,275 | 3,529,836 | 3,737,879 | 3,897,127 |
| Group/Directors Accounts | 2,919,604 | 2,941,292 | 2,913,275 | 2,868,429 | 2,992,105 | 3,016,411 | 3,146,050 | 3,321,731 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 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 |
| other current liabilities | 89,021 | 9,276 | 8,272 | 19,386 | 10,503 | 10,892 | 13,116 | 4,165 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 3,171,856 | 3,047,592 | 2,951,126 | 2,926,988 | 3,088,981 | 3,101,773 | 3,251,504 | 3,419,926 | 3,570,246 | 3,563,836 | 3,615,275 | 3,529,836 | 3,737,879 | 3,897,127 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,404 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 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 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 517,750 | 315,740 | 184,490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 517,750 | 315,740 | 184,490 | 0 | 0 | 0 | 0 | 18,404 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 3,689,606 | 3,363,332 | 3,135,616 | 2,926,988 | 3,088,981 | 3,101,773 | 3,251,504 | 3,438,330 | 3,570,246 | 3,563,836 | 3,615,275 | 3,529,836 | 3,737,879 | 3,897,127 |
| net assets | 2,057,358 | 1,820,661 | 1,453,317 | 828,840 | 822,336 | 873,697 | 843,307 | 661,210 | 553,747 | -423,551 | -379,493 | -311,934 | -420,746 | -460,877 |
| total shareholders funds | 2,057,358 | 1,820,661 | 1,453,317 | 828,840 | 822,336 | 873,697 | 843,307 | 661,210 | 553,747 | -423,551 | -379,493 | -311,934 | -420,746 | -460,877 |
| 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 | ||||||||||||||
| Depreciation | 0 | 0 | 47,904 | 49,751 | 53,827 | 58,455 | 64,248 | 69,107 | 72,345 | 65,738 | 75,976 | 90,407 | 108,754 | 135,210 |
| Amortisation | 52 | 69 | 92 | 123 | 164 | 218 | 290 | 388 | 517 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||||||||
| Stock | 0 | 0 | -33,630 | 6,665 | -13,733 | -2,514 | 13,812 | 1,159 | -9,413 | 13,479 | 15,696 | -13,322 | 5,934 | 15,867 |
| Debtors | -9,116 | 69,743 | -11,603 | -63,879 | -5,843 | -81,932 | 56,178 | 5,836 | -15,526 | -3,837 | 53,016 | -34,924 | -12,018 | 300,564 |
| Creditors | 66,207 | 67,445 | -9,594 | -47,200 | 11,903 | -17,868 | -1,692 | -3,476,216 | 6,410 | -51,439 | 85,439 | -208,043 | -159,248 | 3,897,127 |
| Accruals and Deferred Income | 79,745 | 1,004 | -11,114 | 8,883 | -389 | -2,224 | 8,951 | 4,165 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 202,010 | 131,250 | 184,490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 574,500 | 525,500 | 4,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -21,688 | 28,017 | 44,846 | -123,676 | -24,306 | -129,639 | -175,681 | 3,321,731 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | -18,404 | 18,404 | 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 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | -2,361 | -114 | 709 | -48,401 | 9,413 | 20,758 | -19,929 | 18,583 | 5,384 | -45,031 | 21,844 | 33,452 | -4,279 | 10,122 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -2,361 | -114 | 709 | -48,401 | 9,413 | 20,758 | -19,929 | 18,583 | 5,384 | -45,031 | 21,844 | 33,452 | -4,279 | 10,122 |
pollcrown limited Credit Report and Business Information
Pollcrown Limited Competitor Analysis
Perform a competitor analysis for pollcrown limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in NW10 area or any other competitors across 12 key performance metrics.
pollcrown limited Ownership
POLLCROWN LIMITED group structure
Pollcrown Limited has no subsidiary companies.
pollcrown limited directors
Pollcrown Limited currently has 1 director, Mr Maarouf Abouzaki serving since Apr 2003.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Maarouf Abouzaki | 70 years | Apr 2003 | - | Director |
P&L
March 2023turnover
233.9k
+85%
operating profit
292.2k
0%
gross margin
57.2%
-1%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
2.1m
+0.13%
total assets
5.7m
+0.11%
cash
150
-0.94%
net assets
Total assets minus all liabilities
Similar Companies
pollcrown limited company details
company number
04706764
Type
Private limited with Share Capital
industry
56101 - Licensed restaurants
incorporation date
March 2003
age
21
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
March 2023
previous names
N/A
accountant
KLSA LLP
auditor
-
address
5 mcnicol drive, london, NW10 7AJ
Bank
-
Legal Advisor
-
pollcrown 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 6 charges/mortgages relating to pollcrown limited. Currently there are 2 open charges and 4 have been satisfied in the past.
pollcrown 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 POLLCROWN LIMITED. This can take several minutes, an email will notify you when this has completed.
pollcrown limited Companies House Filings - See Documents
| date | description | view/download |
|---|
