Drayford Homes Limited

POWER SEARCH PRICING

SOLUTIONS

drayford homes limited Company Information

Live

MatureSmallLow

Company Number

04910675

Website

Registered Address

jolly and co 450 bath road, longford, heathrow, UB7 0EB

Industry

Buying and selling of own real estate

Telephone

Next Accounts Due

November 2024

Group Structure

View All

Directors

Shuab Mirza20 Years

Shareholders

shuab mirza 100%

drayford homes limited Estimated Valuation

£3.9m

Pomanda estimates the enterprise value of DRAYFORD HOMES LIMITED at £3.9m based on a Turnover of £2.4m and 1.64x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Drayford Homes Limited is a live company located in heathrow, UB7 0EB with a Companies House number of 04910675. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in September 2003, it's largest shareholder is shuab mirza with a 100% stake. Drayford Homes Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.4m with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Drayford Homes Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

3 Strong

2 Regular

5 Weak

Size

annual sales of £2.4m, make it larger than the average company (£872.4k)

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (2.1%)

EXPORT

Drayford Homes Limited's latest turnover from February 2023 is estimated at £2.4 million and the company has net assets of £60.8 thousand. According to their latest financial statements, we estimate that Drayford Homes Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Turnover	2,366,316	2,025,799	1,957,143	2,297,103	1,120,986	25,573	0	0	22,640	3,056	2,800	2,320	3,540	5,002
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,718,033	1,506,327	1,480,448	1,795,519	826,638	19,295	0	0	17,389	2,461	2,216	1,847	2,901	4,149
Gross Profit	648,283	519,472	476,695	501,584	294,348	6,279	0	0	5,251	595	585	473	639	853
Admin Expenses	627,571	503,871	449,260	535,884	284,258	-4,223	-9,611	-8,372	1,305	-4,759	-2,868	-3,678	-2,014	25
Operating Profit	20,712	15,601	27,435	-34,300	10,090	10,502	9,611	8,372	3,946	5,354	3,453	4,151	2,653	828
Interest Payable	0	0	0	0	0	0	520	3,522	0	0	0	0	0	0
Interest Receivable	0	0	0	0	4	8	0	0	30	41	47	55	38	17
Pre-Tax Profit	20,712	15,601	27,435	-34,300	10,094	10,510	9,091	4,850	3,976	5,395	3,500	4,205	2,692	844
Tax	-3,935	-2,964	-5,213	0	-1,918	-1,997	-1,818	-970	-835	-1,241	-840	-1,093	-754	-236
Profit After Tax	16,777	12,637	22,222	-34,300	8,176	8,513	7,273	3,880	3,141	4,154	2,660	3,112	1,938	608
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	16,777	12,637	22,222	-34,300	8,176	8,513	7,273	3,880	3,141	4,154	2,660	3,112	1,938	608
Employee Costs	146,957	108,391	141,963	157,322	78,183	35,296	36,561	38,946	35,750	35,650	33,352	33,556	34,380	33,359
Number Of Employees	4	3	4	4	2	1	1	1	1	1	1	1	1	1
EBITDA*	20,712	15,601	27,435	-34,300	10,090	10,502	9,611	8,372	3,946	5,354	3,453	4,151	2,653	828

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Tangible Assets	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
Investments & Other	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
Total Fixed Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock & work in progress	0	0	0	0	0	287,166	287,166	287,166	287,166	287,166	287,166	287,166	287,166	287,882
Trade Debtors	661,269	660,499	662,517	619,317	317,831	0	0	0	6,150	103	103	100	428	1,010
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	6,699	6,699	6,679	0	0	0	0	0	0
Cash	0	0	0	0	0	1,024	2,077	854	1,310	10,765	5,712	13,263	8,699	6,627
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	661,269	660,499	662,517	619,317	317,831	294,889	295,942	294,699	294,626	298,034	292,981	300,529	296,293	295,519
total assets	661,269	660,499	662,517	619,317	317,831	294,889	295,942	294,699	294,626	298,034	292,981	300,529	296,293	295,519
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	359,260	376,012	387,775	386,833	50,927	37,023	0	0	3,496	1,989	1,562	1,972	1,216	1,319
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	46,589	2,705	0	0	0	0	0	0
total current liabilities	359,260	376,012	387,775	386,833	50,927	37,023	46,589	2,705	3,496	1,989	1,562	1,972	1,216	1,319
loans	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
Accruals and Deferred Income	5,304	892	784	748	868	0	0	0	0	0	0	0	0	0
other liabilities	235,914	239,581	242,581	222,581	222,581	222,581	222,581	272,495	275,511	283,567	283,095	292,893	292,525	293,586
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	241,218	240,473	243,365	223,329	223,449	222,581	222,581	272,495	275,511	283,567	283,095	292,893	292,525	293,586
total liabilities	600,478	616,485	631,140	610,162	274,376	259,604	269,170	275,200	279,007	285,556	284,657	294,865	293,741	294,905
net assets	60,791	44,014	31,377	9,155	43,455	35,285	26,772	19,499	15,619	12,478	8,324	5,664	2,552	614
total shareholders funds	60,791	44,014	31,377	9,155	43,455	35,285	26,772	19,499	15,619	12,478	8,324	5,664	2,552	614

	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Operating Activities
Operating Profit	20,712	15,601	27,435	-34,300	10,090	10,502	9,611	8,372	3,946	5,354	3,453	4,151	2,653	828
Depreciation	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
Tax	-3,935	-2,964	-5,213	0	-1,918	-1,997	-1,818	-970	-835	-1,241	-840	-1,093	-754	-236
Stock	0	0	0	0	-287,166	0	0	0	0	0	0	0	-716	287,882
Debtors	770	-2,018	43,200	301,486	311,132	0	20	529	6,047	0	3	-328	-582	1,010
Creditors	-16,752	-11,763	942	335,906	13,904	37,023	0	-3,496	1,507	427	-410	756	-103	1,319
Accruals and Deferred Income	4,412	108	36	-120	868	-46,589	43,884	2,705	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	3,667	3,000	-20,000	0	-1,022	-1,061	51,657	6,082	-1,429	4,540	2,200	4,142	3,094	-286,981
Investing Activities
capital expenditure	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
cash flow from investments	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
Group/Directors Accounts	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
Long term loans	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
other long term liabilities	-3,667	-3,000	20,000	0	0	0	-49,914	-3,016	-8,056	472	-9,798	368	-1,061	293,586
share issue	0	0	0	0	-6	0	0	0	0	0	0	0	0	6
interest	0	0	0	0	4	8	-520	-3,522	30	41	47	55	38	17
cash flow from financing	-3,667	-3,000	20,000	0	-2	8	-50,434	-6,538	-8,026	513	-9,751	423	-1,023	293,609
cash and cash equivalents
cash	0	0	0	0	-1,024	-1,053	1,223	-456	-9,455	5,053	-7,551	4,564	2,072	6,627
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	-1,024	-1,053	1,223	-456	-9,455	5,053	-7,551	4,564	2,072	6,627

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for drayford homes limited. Get real-time insights into drayford homes 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 drayford homes limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

DRAYFORD HOMES LIMITED group structure

Drayford Homes Limited has no subsidiary companies.

Ultimate parent company

DRAYFORD HOMES LIMITED

04910675

DRAYFORD HOMES LIMITED Shareholders

shuab mirza

100%

Drayford Homes Limited currently has 1 director, Mr Shuab Mirza serving since Sep 2003.

officer	country	age	start	end	role
Mr Shuab Mirza	United Kingdom	59 years	Sep 2003	-	Director

P&L

February 2023

turnover

2.4m

+17%

operating profit

20.7k

gross margin

27.4%

+6.84%

turnover

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

Balance Sheet

February 2023

net assets

60.8k

+0.38%

total assets

661.3k

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

oakhanger properties limited

elishana ltd

1.5

stable estates limited

deaconville limited

fair & field limited

2.5

company number

04910675

Type

Private limited with Share Capital

industry

68100 - Buying and selling of own real estate

incorporation date

September 2003

age

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

address

jolly and co 450 bath road, longford, heathrow, UB7 0EB

last accounts submitted

February 2023

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

drayford homes limited Company Information

drayford homes limited Estimated Valuation

drayford homes limited Estimated Valuation

drayford homes limited Estimated Valuation

Drayford Homes Limited Overview

Drayford Homes Limited Health Check

DRAYFORD HOMES LIMITED financials

drayford homes limited Credit Report and Business Information

Drayford Homes Limited Competitor Analysis

drayford homes limited Ownership

drayford homes limited directors

drayford homes limited company details

drayford homes limited Charges & Mortgages

drayford homes limited Companies House Filings - See Documents