Sudeley Homes (west) Limited

POWER SEARCH PRICING

SOLUTIONS

sudeley homes (west) limited Company Information

Live

MatureSmallLow

Company Number

04822625

Next Accounts

Dec 2025

Industry

Construction of commercial buildings

Directors

Anthony Pope

Paolo Bille

View All

Shareholders

bengeworth property development limited

mapp holdings limited

Group Structure

View All

Contact

Registered Address

111-113 high street, evesham, worcestershire, WR11 4XP

Website

sudeley homes (west) limited Estimated Valuation

£931.9k

Pomanda estimates the enterprise value of SUDELEY HOMES (WEST) LIMITED at £931.9k based on a Turnover of £2.1m and 0.44x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Sudeley Homes (west) Limited is a live company located in worcestershire, WR11 4XP with a Companies House number of 04822625. It operates in the construction of commercial buildings sector, SIC Code 41201. Founded in July 2003, it's largest shareholder is bengeworth property development limited with a 73.7% stake. Sudeley Homes (west) Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.1m with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Sudeley Homes (West) Limited a 3 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 Rating3out of 5

2 Strong

3 Regular

7 Weak

Size

annual sales of £2.1m, make it smaller than the average company (£10.2m)

Growth

3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (9%)

EXPORT

Sudeley Homes (West) Limited's latest turnover from March 2024 is estimated at £2.1 million and the company has net assets of £205.9 thousand. According to their latest financial statements, Sudeley Homes (West) Limited has 3 employees and maintains cash reserves of £17.8 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	2,096,672	1,956,846	1,917,737	1,971,521	1,949,710	1,673,351	1,690,565	1,808,498	1,779,797	2,303,005	2,138,045	35,000	21,000	3,299,442	3,775,871
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,785,078	1,674,783	1,646,020	1,704,652	1,665,706	1,427,723	1,439,380	1,531,746	1,519,351	1,969,105	1,832,773	23,864	8,492	2,757,210	3,162,458
Gross Profit	311,594	282,063	271,717	266,869	284,004	245,628	251,185	276,752	260,446	333,900	305,272	11,136	12,508	542,232	613,412
Admin Expenses	336,115	299,532	282,122	273,220	290,718	239,239	231,569	240,012	229,516	308,239	277,178	-17,810	-6,961	600,875	184,674
Operating Profit	-24,521	-17,469	-10,405	-6,351	-6,714	6,389	19,616	36,740	30,930	25,661	28,094	28,946	19,469	-58,643	428,738
Interest Payable	0	0	0	0	0	0	14,024	26,970	28,049	28,049	27,074	19,537	26,586	0	0
Interest Receivable	663	347	71	7	33	397	191	51	56	54	415	0	0	45	27
Pre-Tax Profit	-23,858	-17,122	-10,334	-6,344	-6,681	6,786	5,783	9,821	2,938	-2,334	1,435	9,409	-7,117	-58,598	428,765
Tax	0	0	0	0	0	-1,289	-1,099	-1,964	-587	0	-330	-1,882	0	0	-120,054
Profit After Tax	-23,858	-17,122	-10,334	-6,344	-6,681	5,497	4,684	7,857	2,350	-2,334	1,105	7,527	-7,117	-58,598	308,711
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-23,858	-17,122	-10,334	-6,344	-6,681	5,497	4,684	7,857	2,350	-2,334	1,105	7,527	-7,117	-58,598	308,711
Employee Costs	163,008	155,157	149,793	143,475	145,437	47,658	46,377	44,954	42,480	286,234	315,676	3,000	6,000	559,531	655,043
Number Of Employees	3	3	3	3	3	1	1	1	1	7	8	1	1	15	18
EBITDA*	-24,521	-17,469	-10,405	-6,351	-6,714	6,389	19,616	36,740	30,930	25,661	28,094	28,946	19,469	-58,643	428,738

* 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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	26,938	26,938	26,937	26,937	26,938	0
Total Fixed Assets	0	0	0	0	0	0	0	0	0	26,938	26,938	26,937	26,937	26,938	0
Stock & work in progress	665,000	665,000	665,000	665,000	665,000	665,000	665,000	665,000	665,000	665,000	657,300	860,000	985,000	1,315,000	1,410,000
Trade Debtors	107,750	107,750	107,750	107,750	107,750	107,750	107,750	107,750	107,750	107,750	111,199	107,751	107,751	134,796	144,849
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	27,569	27,138	27,738	28,737	30,023	26,938	26,938	26,938	26,938	0	0	8,233	22,966	0	0
Cash	17,784	7,473	8,875	10,037	4,347	61,703	44,285	32,279	8,827	13,500	8,045	157,930	18,186	6,935	10,941
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	818,103	807,361	809,363	811,524	807,120	861,391	843,973	831,967	808,515	786,250	776,544	1,133,914	1,133,903	1,456,731	1,565,790
total assets	818,103	807,361	809,363	811,524	807,120	861,391	843,973	831,967	808,515	813,188	803,482	1,160,851	1,160,840	1,483,669	1,565,790
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	81,861	81,861	81,861	81,861	81,861	81,861	81,861	81,861	81,861	131,776	119,736	81,861	84,769	201,438	224,961
Group/Directors Accounts	473,301	455,120	444,517	410,050	376,518	431,518	431,518	0	0	0	0	381,881	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	56,998	40,579	36,062	62,356	85,140	77,730	65,809	58,487	42,892	0	0	44,469	50,958	0	0
total current liabilities	612,160	577,560	562,440	554,267	543,519	591,109	579,188	140,348	124,753	131,776	119,736	508,211	135,727	201,438	224,961
loans	0	0	0	0	0	0	0	431,518	431,518	431,518	431,518	401,517	781,517	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	0	0	0	0	0	0	0	0	0	0	0	0	0	1,031,518	1,031,518
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	431,518	431,518	431,518	431,518	401,517	781,517	1,031,518	1,031,518
total liabilities	612,160	577,560	562,440	554,267	543,519	591,109	579,188	571,866	556,271	563,294	551,254	909,728	917,244	1,232,956	1,256,479
net assets	205,943	229,801	246,923	257,257	263,601	270,282	264,785	260,101	252,244	249,894	252,228	251,123	243,596	250,713	309,311
total shareholders funds	205,943	229,801	246,923	257,257	263,601	270,282	264,785	260,101	252,244	249,894	252,228	251,123	243,596	250,713	309,311

	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	-24,521	-17,469	-10,405	-6,351	-6,714	6,389	19,616	36,740	30,930	25,661	28,094	28,946	19,469	-58,643	428,738
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	0	-1,289	-1,099	-1,964	-587	0	-330	-1,882	0	0	-120,054
Stock	0	0	0	0	0	0	0	0	0	7,700	-202,700	-125,000	-330,000	-95,000	1,410,000
Debtors	431	-600	-999	-1,286	3,085	0	0	0	0	-3,449	-4,784	-14,733	-4,080	16,885	144,849
Creditors	0	0	0	0	0	0	0	0	-49,915	12,040	37,875	-2,908	-116,669	-23,523	224,961
Accruals and Deferred Income	16,419	4,517	-26,294	-22,784	7,410	11,921	7,322	15,595	42,892	0	-44,469	-6,489	50,958	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-8,533	-12,352	-35,700	-27,849	-2,389	17,021	25,839	50,371	23,320	33,450	228,654	157,400	287,838	-4,051	-1,021,204
Investing Activities
capital expenditure	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	18,181	10,603	34,467	33,532	-55,000	0	431,518	0	0	0	-381,881	381,881	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	-431,518	0	0	0	30,001	-380,000	781,517	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	0	0	0	0	0	0	0	0	0	0	0	0	-1,031,518	0	1,031,518
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	600
interest	663	347	71	7	33	397	-13,833	-26,919	-27,993	-27,995	-26,659	-19,537	-26,586	45	27
cash flow from financing	18,844	10,950	34,538	33,539	-54,967	397	-13,833	-26,919	-27,993	-27,995	-378,539	-17,656	-276,587	45	1,032,145
cash and cash equivalents
cash	10,311	-1,402	-1,162	5,690	-57,356	17,418	12,006	23,452	-4,673	5,455	-149,885	139,744	11,251	-4,006	10,941
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	10,311	-1,402	-1,162	5,690	-57,356	17,418	12,006	23,452	-4,673	5,455	-149,885	139,744	11,251	-4,006	10,941

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for sudeley homes (west) limited. Get real-time insights into sudeley homes (west) 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 sudeley homes (west) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in WR11 area or any other competitors across 12 key performance metrics.

SUDELEY HOMES (WEST) LIMITED group structure

Sudeley Homes (West) Limited has no subsidiary companies.

Ultimate parent company

MAPP HOLDINGS LIMITED

06015572

BENGEWORTH PROPERTY DEVELOPMENT LIMITED

03071557

2 parents

SUDELEY HOMES (WEST) LIMITED

04822625

SUDELEY HOMES (WEST) LIMITED Shareholders

bengeworth property development limited	73.68%
mapp holdings limited	26.32%

Sudeley Homes (West) Limited currently has 3 directors. The longest serving directors include Mr Anthony Pope (Sep 2003) and Mr Paolo Bille (Jul 2010).

officer	country	age	start	end	role
Mr Anthony Pope	United Kingdom	62 years	Sep 2003	-	Director
Mr Paolo Bille	United Kingdom	78 years	Jul 2010	-	Director
Mr Andrea Bille	United Kingdom	54 years	Jun 2021	-	Director

P&L

March 2024

turnover

2.1m

+7%

operating profit

-24.5k

gross margin

14.9%

+3.1%

turnover

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

Balance Sheet

March 2024

net assets

205.9k

-0.1%

total assets

818.1k

+0.01%

cash

17.8k

+1.38%

net assets

Total assets minus all liabilities

Similar Companies

b & m babbage (midlands) limited

moor storage limited

2.5

priory construction (midlands) limited

k.m. beesley (construction services) ltd

g.& s.bryant limited

3.5

company number

04822625

Type

Private limited with Share Capital

industry

41201 - Construction of commercial buildings

incorporation date

July 2003

ultimate parent company

MAPP HOLDINGS LIMITED

previous names

rowan (163) limited (September 2003)

address

111-113 high street, evesham, worcestershire, WR11 4XP

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 1 charges/mortgages relating to sudeley homes (west) limited. Currently there are 1 open charges and 0 have been satisfied in the past.

sudeley homes (west) limited Company Information

sudeley homes (west) limited Estimated Valuation

sudeley homes (west) limited Estimated Valuation

sudeley homes (west) limited Estimated Valuation

Sudeley Homes (west) Limited Overview

Sudeley Homes (west) Limited Health Check

SUDELEY HOMES (WEST) LIMITED financials

sudeley homes (west) limited Credit Report and Business Information

Sudeley Homes (west) Limited Competitor Analysis

sudeley homes (west) limited Ownership

sudeley homes (west) limited directors

sudeley homes (west) limited company details

sudeley homes (west) limited Charges & Mortgages

sudeley homes (west) limited Companies House Filings - See Documents