Kmst Limited

POWER SEARCH PRICING

SOLUTIONS

kmst limited Company Information

Company Number

04899159

Next Accounts

Sep 2025

Directors

Martin Crown

Steven Crown

View All

Shareholders

martin crown

steven crown

View All

Group Structure

View All

Industry

Real estate agencies

Registered Address

12 bridgford road, west bridgford, nottingham, NG2 6AB

Website

https://www.kmstgroup.com

kmst limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of KMST LIMITED at £1.4m based on a Turnover of £678.5k and 2.03x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Kmst Limited is a live company located in nottingham, NG2 6AB with a Companies House number of 04899159. It operates in the real estate agencies sector, SIC Code 68310. Founded in September 2003, it's largest shareholder is martin crown with a 63.1% stake. Kmst Limited is a mature, small sized company, Pomanda has estimated its turnover at £678.5k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Kmst Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

4 Regular

4 Weak

Size

annual sales of £678.5k, make it smaller than the average company (£919.6k)

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (5.2%)

EXPORT

Kmst Limited's latest turnover from December 2023 is estimated at £678.5 thousand and the company has net assets of £68 thousand. According to their latest financial statements, Kmst Limited has 16 employees and maintains cash reserves of £436.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	678,457	596,956	931,968	580,157	825,695	717,310	1,270,787	1,787,702	1,218,720	85,661	105,160	77,597	139,090	460,626	581,047
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	104,461	64,885	78,933	64,969	127,579	96,024	130,204	212,676	162,661	8,813	14,685	11,940	20,133	64,936	107,154
Gross Profit	573,996	532,071	853,035	515,187	698,116	621,286	1,140,583	1,575,027	1,056,059	76,848	90,475	65,658	118,958	395,690	473,892
Admin Expenses	614,547	547,127	853,977	436,561	694,368	614,074	1,139,546	1,569,983	1,154,087	174,468	81,128	4,099	95,048	383,951	463,011
Operating Profit	-40,551	-15,056	-942	78,626	3,748	7,212	1,037	5,044	-98,028	-97,620	9,347	61,559	23,910	11,739	10,881
Interest Payable	0	0	0	756	3,611	4,176	4,089	4,962	2,421	0	0	0	0	0	0
Interest Receivable	22,482	15,243	1,211	664	7,294	7,769	4,926	2,427	4,553	4,241	4,481	3,860	3,124	2,783	1,322
Pre-Tax Profit	-18,069	186	269	78,533	7,431	10,805	1,874	2,509	-95,897	-93,379	13,827	65,418	27,034	14,522	12,203
Tax	0	-35	-51	-14,921	-1,412	-2,053	-356	-502	0	0	-3,180	-15,700	-7,029	-4,066	-3,417
Profit After Tax	-18,069	151	218	63,612	6,019	8,752	1,518	2,007	-95,897	-93,379	10,647	49,718	20,005	10,456	8,786
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-18,069	151	218	63,612	6,019	8,752	1,518	2,007	-95,897	-93,379	10,647	49,718	20,005	10,456	8,786
Employee Costs	646,667	570,695	529,931	546,456	762,239	700,647	682,723	959,537	640,841	75,625	74,124	67,436	96,074	275,231	299,451
Number Of Employees	16	14	13	14	19	18	19	26	17	2	2	2	3	8	9
EBITDA*	-11,606	12,328	26,902	106,733	38,176	30,374	25,838	30,679	-77,103	-68,099	20,575	71,790	31,964	26,028	33,440

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	1,029	1,522	2,106	3,150	5,060	7,689	10,851	15,652	21,286	27,212	28,723	27,385	22,837	38,572	52,861
Intangible Assets	1,651	26,800	53,600	80,400	107,200	139,000	25,000	45,000	65,000	80,000	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	0	0	0	0	0	0
Total Fixed Assets	2,680	28,322	55,706	83,550	112,260	146,689	35,851	60,652	86,286	107,212	28,723	27,385	22,837	38,572	52,861
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	2,807	918	0	12,715	13,639	7,666	0	0	0	3,399	2,182	776	7,673	0	0
Group Debtors	22,715	22,715	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	17,013	9,217	6,121	1,875	1,970	1,970	1,970	8,248	12,971	0	0	0	0	0	0
Cash	436,233	420,240	450,768	517,931	809,906	1,135,052	936,640	1,033,754	907,834	783,311	913,174	879,041	664,808	584,615	528,623
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	478,768	453,090	456,889	532,521	825,515	1,144,688	938,610	1,042,002	920,805	786,710	915,356	879,817	672,481	584,615	528,623
total assets	481,448	481,412	512,595	616,071	937,775	1,291,377	974,461	1,102,654	1,007,091	893,922	944,079	907,202	695,318	623,187	581,484
Bank overdraft	0	0	0	0	24,802	19,621	22,828	51,599	30,174	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	331,560	320,652	348,148	342,138	724,873	1,066,250	829,878	838,621	891,060	831,670	843,935	818,067	653,758	599,055	549,675
Group/Directors Accounts	0	0	2,285	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	81,862	74,665	76,218	143,207	126,120	126,838	95,698	73,665	36,784	0	0	0	0	0	0
total current liabilities	413,422	395,317	426,651	485,345	875,795	1,212,709	948,404	963,885	958,018	831,670	843,935	818,067	653,758	599,055	549,675
loans	0	0	0	0	0	62,573	18,714	32,681	44,333	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	0	0	0	45,000	39,866	0	0	99,992	0	54,833	0	0	0	2,993	18,928
provisions	0	0	0	0	0	0	0	271	922	1,086	432	70	2,213	1,797	3,995
total long term liabilities	0	0	0	45,000	39,866	62,573	18,714	132,944	45,255	55,919	432	70	2,213	4,790	22,923
total liabilities	413,422	395,317	426,651	530,345	915,661	1,275,282	967,118	1,096,829	1,003,273	887,589	844,367	818,137	655,971	603,845	572,598
net assets	68,026	86,095	85,944	85,726	22,114	16,095	7,343	5,825	3,818	6,333	99,712	89,065	39,347	19,342	8,886
total shareholders funds	68,026	86,095	85,944	85,726	22,114	16,095	7,343	5,825	3,818	6,333	99,712	89,065	39,347	19,342	8,886

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-40,551	-15,056	-942	78,626	3,748	7,212	1,037	5,044	-98,028	-97,620	9,347	61,559	23,910	11,739	10,881
Depreciation	493	584	1,044	1,307	2,628	3,162	4,801	5,635	5,925	9,521	11,228	10,231	8,054	14,289	22,559
Amortisation	28,452	26,800	26,800	26,800	31,800	20,000	20,000	20,000	15,000	20,000	0	0	0	0	0
Tax	0	-35	-51	-14,921	-1,412	-2,053	-356	-502	0	0	-3,180	-15,700	-7,029	-4,066	-3,417
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	9,685	26,729	-8,469	-1,019	5,973	7,666	-6,278	-4,723	10,789	1,217	1,406	-6,897	7,673	0	0
Creditors	10,908	-27,496	6,010	-382,735	-341,377	236,372	-8,743	-52,439	47,125	-12,265	25,868	164,309	54,703	49,380	549,675
Accruals and Deferred Income	7,197	-1,553	-66,989	17,087	-718	31,140	22,033	36,881	36,784	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	-271	-651	490	654	362	-2,143	416	-2,198	3,995
Cash flow from operations	-3,186	-43,485	-25,659	-272,817	-311,304	288,167	44,779	18,691	-3,493	-80,927	42,219	225,153	72,381	69,144	583,693
Investing Activities
capital expenditure	-3,303	0	0	603	1	-134,000	0	-1	-78,488	-108,010	-12,566	-14,779	7,681	0	-75,420
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-3,303	0	0	603	1	-134,000	0	-1	-78,488	-108,010	-12,566	-14,779	7,681	0	-75,420
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	-2,285	2,285	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	-62,573	43,859	-13,967	-11,652	44,333	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	0	0	-45,000	5,134	39,866	0	-99,992	99,992	0	54,833	0	0	-2,993	-15,935	18,928
share issue	0	0	0	0	0	0	0	0	3	0	0	0	0	0	100
interest	22,482	15,243	1,211	-92	3,683	3,593	837	-2,535	2,132	4,241	4,481	3,860	3,124	2,783	1,322
cash flow from financing	22,482	12,958	-41,504	5,042	-19,024	47,452	-113,122	85,805	46,468	59,074	4,481	3,860	131	-13,152	20,350
cash and cash equivalents
cash	15,993	-30,528	-67,163	-291,975	-325,146	198,412	-97,114	125,920	-5,340	-129,863	34,133	214,233	80,193	55,992	528,623
overdraft	0	0	0	-24,802	5,181	-3,207	-28,771	21,425	30,174	0	0	0	0	0	0
change in cash	15,993	-30,528	-67,163	-267,173	-330,327	201,619	-68,343	104,495	-35,514	-129,863	34,133	214,233	80,193	55,992	528,623

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for kmst limited. Get real-time insights into kmst 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 kmst limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in NG2 area or any other competitors across 12 key performance metrics.

KMST LIMITED group structure

Kmst Limited has no subsidiary companies.

Ultimate parent company

KMST LIMITED

04899159

KMST LIMITED Shareholders

martin crown	63.11%
steven crown	18.45%
antony crown	17.48%
anthony crown	0.97%

Kmst Limited currently has 3 directors. The longest serving directors include Mr Martin Crown (Sep 2003) and Mr Steven Crown (Sep 2003).

officer	age	start	end	role
Mr Martin Crown	68 years	Sep 2003	-	Director
Mr Steven Crown	46 years	Sep 2003	-	Director
Mr Antony Crown	44 years	Sep 2003	-	Director

P&L

December 2023

turnover

678.5k

+14%

operating profit

-40.6k

gross margin

84.7%

-5.08%

turnover

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

Balance Sheet

December 2023

net assets

68k

-0.21%

total assets

481.4k

cash

436.2k

+0.04%

net assets

Total assets minus all liabilities

Similar Companies

inzent limited

2.5

estateteq limited

2.5

redwood management (uk) limited

property link professional surveys limited

andrew granger & co ltd

1.5

company number

04899159

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

September 2003

ultimate parent company

None

previous names

N/A

address

12 bridgford road, west bridgford, nottingham, NG2 6AB

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 kmst limited. Currently there are 1 open charges and 0 have been satisfied in the past.

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 KMST LIMITED. This can take several minutes, an email will notify you when this has completed.

kmst limited Company Information

kmst limited Estimated Valuation

kmst limited Estimated Valuation

kmst limited Estimated Valuation

Kmst Limited Overview

Kmst Limited Health Check

KMST LIMITED financials

kmst limited Credit Report and Business Information

Kmst Limited Competitor Analysis

kmst limited Ownership

kmst limited directors

kmst limited company details

kmst limited Charges & Mortgages

kmst limited Capital Raised & Share Issues BETA

kmst limited Companies House Filings - See Documents