mosaic (felbridge) ltd

mosaic (felbridge) ltd Company Information

Share MOSAIC (FELBRIDGE) LTD
Live 
MatureMicroHealthy

Company Number

05079581

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

 

Shareholders

mosaic estates ltd

Group Structure

View All

Contact

Registered Address

ridgecourt the ridge, epsom, surrey, KT18 7EP

Website

-

mosaic (felbridge) ltd Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of MOSAIC (FELBRIDGE) LTD at £1.2m based on a Turnover of £338.3k and 3.48x industry multiple (adjusted for size and gross margin).

mosaic (felbridge) ltd Estimated Valuation

£740.8k

Pomanda estimates the enterprise value of MOSAIC (FELBRIDGE) LTD at £740.8k based on an EBITDA of £103.4k and a 7.17x industry multiple (adjusted for size and gross margin).

mosaic (felbridge) ltd Estimated Valuation

£360k

Pomanda estimates the enterprise value of MOSAIC (FELBRIDGE) LTD at £360k based on Net Assets of £207.3k and 1.74x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Mosaic (felbridge) Ltd Overview

Mosaic (felbridge) Ltd is a live company located in surrey, KT18 7EP with a Companies House number of 05079581. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in March 2004, it's largest shareholder is mosaic estates ltd with a 100% stake. Mosaic (felbridge) Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £338.3k with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Mosaic (felbridge) Ltd Health Check

Pomanda's financial health check has awarded Mosaic (Felbridge) Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2out of 5
positive_score

1 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £338.3k, make it smaller than the average company (£803.7k)

£338.3k - Mosaic (felbridge) Ltd

£803.7k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a faster rate (1.9%)

7% - Mosaic (felbridge) Ltd

1.9% - Industry AVG

production

Production

with a gross margin of 74.8%, this company has a comparable cost of product (74.8%)

74.8% - Mosaic (felbridge) Ltd

74.8% - Industry AVG

profitability

Profitability

an operating margin of 30.6% make it as profitable than the average company (36.6%)

30.6% - Mosaic (felbridge) Ltd

36.6% - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (4)

2 - Mosaic (felbridge) Ltd

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £30.4k, the company has an equivalent pay structure (£30.4k)

£30.4k - Mosaic (felbridge) Ltd

£30.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £169.1k, this is equally as efficient (£169.1k)

£169.1k - Mosaic (felbridge) Ltd

£169.1k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Mosaic (felbridge) Ltd

- - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Mosaic (felbridge) Ltd

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Mosaic (felbridge) Ltd

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Mosaic (felbridge) Ltd

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 86.2%, this is a higher level of debt than the average (62.9%)

86.2% - Mosaic (felbridge) Ltd

62.9% - Industry AVG

MOSAIC (FELBRIDGE) LTD financials

EXPORTms excel logo

Mosaic (Felbridge) Ltd's latest turnover from March 2023 is estimated at £338.3 thousand and the company has net assets of £207.3 thousand. According to their latest financial statements, Mosaic (Felbridge) Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover338,282290,933262,639279,79820,70020,95618,810032,88734,15412,82712,16810,81544,444
Other Income Or Grants00000000000000
Cost Of Sales85,18573,26165,53472,4065,5155,2524,763010,97911,0373,9423,7363,46613,745
Gross Profit253,097217,671197,105207,39215,18515,70414,047021,90823,1178,8858,4337,34930,700
Admin Expenses149,721160,473153,971164,61513,3345,0179,004-16,50651,02566,79921,54326,39018,719238,963
Operating Profit103,37657,19843,13442,7771,85110,6875,04316,506-29,117-43,682-12,658-17,957-11,370-208,263
Interest Payable131,43684,58674,54372,64234,25933,38330,52139,420000000
Interest Receivable00000000000000
Pre-Tax Profit-28,060-27,388-31,409-29,86573,890-22,269-478-22,914-29,117-43,682-12,658-17,957-11,370-208,263
Tax00000000000000
Profit After Tax-28,060-27,388-31,409-29,86573,890-22,269-478-22,914-29,117-43,682-12,658-17,957-11,370-208,263
Dividends Paid00000000000000
Retained Profit-28,060-27,388-31,409-29,86573,890-22,269-478-22,914-29,117-43,682-12,658-17,957-11,370-208,263
Employee Costs60,85758,35553,66954,65054,11525,93325,571026,00024,78723,97923,93723,38124,719
Number Of Employees22222110111111
EBITDA*103,37657,19843,13442,7771,85110,6875,04316,506-29,117-43,682-12,658-17,957-11,370-208,263

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets00000000000000
Intangible Assets00000000000000
Investments & Other1,500,0001,500,0001,515,0001,215,0001,215,0001,105,0001,105,0001,200,0001,200,0001,200,0001,000,0001,000,0001,100,0001,100,000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets1,500,0001,500,0001,515,0001,215,0001,215,0001,105,0001,105,0001,200,0001,200,0001,200,0001,000,0001,000,0001,100,0001,100,000
Stock & work in progress00000000000000
Trade Debtors000000002,6753,3801,3161,2419940
Group Debtors00000000000000
Misc Debtors5,7854,7193,5339881,7341,7341,7341,701000000
Cash00000000000000
misc current assets00000000000000
total current assets5,7854,7193,5339881,7341,7341,7341,7012,6753,3801,3161,2419940
total assets1,505,7851,504,7191,518,5331,215,9881,216,7341,106,7341,106,7341,201,7011,202,6751,203,3801,001,3161,001,2411,100,9941,100,000
Bank overdraft00000000000000
Bank loan00000000000000
Trade Creditors 000000007,2492,6591,2501,2492,25018,806
Group/Directors Accounts00000000000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities7242,5741,3932,2436435721,067500000000
total current liabilities7242,5741,3932,2436435721,0675007,2492,6591,2501,2492,25018,806
loans1,297,7931,266,8171,239,4241,204,6201,177,1011,141,0621,117,8711,212,927000000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities000000001,184,2381,160,4161,116,0791,103,3471,084,1421,055,222
provisions00000000000000
total long term liabilities1,297,7931,266,8171,239,4241,204,6201,177,1011,141,0621,117,8711,212,9271,184,2381,160,4161,116,0791,103,3471,084,1421,055,222
total liabilities1,298,5171,269,3911,240,8171,206,8631,177,7441,141,6341,118,9381,213,4271,191,4871,163,0751,117,3291,104,5961,086,3921,074,028
net assets207,268235,328277,7169,12538,990-34,900-12,204-11,72611,18840,305-116,013-103,35514,60225,972
total shareholders funds207,268235,328277,7169,12538,990-34,900-12,204-11,72611,18840,305-116,013-103,35514,60225,972
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit103,37657,19843,13442,7771,85110,6875,04316,506-29,117-43,682-12,658-17,957-11,370-208,263
Depreciation00000000000000
Amortisation00000000000000
Tax00000000000000
Stock00000000000000
Debtors1,0661,1862,545-7460033-974-7052,064752479940
Creditors0000000-7,2494,5901,4091-1,001-16,55618,806
Accruals and Deferred Income-1,8501,181-8501,60071-495567500000000
Deferred Taxes & Provisions00000000000000
Cash flow from operations100,46057,19339,73945,1231,92210,1925,57710,731-23,822-44,337-12,732-19,205-28,920-189,457
Investing Activities
capital expenditure00000000000000
Change in Investments0-15,000300,0000110,0000-95,00000200,0000-100,00001,100,000
cash flow from investments015,000-300,0000-110,000095,00000-200,0000100,0000-1,100,000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 00000000000000
Long term loans30,97627,39334,80427,51936,03923,191-95,0561,212,927000000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities0000000-1,184,23823,82244,33712,73219,20528,9201,055,222
share issue0-15,000300,00000-427000200,0000-100,0000234,235
interest-131,436-84,586-74,543-72,642-34,259-33,383-30,521-39,420000000
cash flow from financing-100,460-72,193260,261-45,1231,780-10,619-125,577-10,73123,822244,33712,732-80,79528,9201,289,457
cash and cash equivalents
cash00000000000000
overdraft00000000000000
change in cash00000000000000

mosaic (felbridge) ltd Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for mosaic (felbridge) ltd. Get real-time insights into mosaic (felbridge) ltd'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

Mosaic (felbridge) Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for mosaic (felbridge) ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in KT18 area or any other competitors across 12 key performance metrics.

mosaic (felbridge) ltd Ownership

MOSAIC (FELBRIDGE) LTD group structure

Mosaic (Felbridge) Ltd has no subsidiary companies.

Ultimate parent company

PRIME LIFE COMMON FUND LTD

#0002420

2 parents

MOSAIC (FELBRIDGE) LTD

05079581

MOSAIC (FELBRIDGE) LTD Shareholders

mosaic estates ltd 100%

mosaic (felbridge) ltd directors

Mosaic (Felbridge) Ltd currently has 2 directors. The longest serving directors include Mr Jeremy Campling (Apr 2004) and Mrs Sandra Pope (Jan 2018).

officercountryagestartendrole
Mr Jeremy CamplingUnited Kingdom55 years Apr 2004- Director
Mrs Sandra PopeUnited Kingdom61 years Jan 2018- Director

P&L

March 2023

turnover

338.3k

+16%

operating profit

103.4k

0%

gross margin

74.9%

0%

turnover

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

Balance Sheet

March 2023

net assets

207.3k

-0.12%

total assets

1.5m

0%

cash

0

0%

net assets

Total assets minus all liabilities

mosaic (felbridge) ltd company details

company number

05079581

Type

Private limited with Share Capital

industry

68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

incorporation date

March 2004

age

20

incorporated

UK

ultimate parent company

PRIME LIFE COMMON FUND LTD

accounts

Small Company

last accounts submitted

March 2023

previous names

mosaic (alexandra) ltd (August 2006)

shoptrack limited (May 2004)

accountant

LEWIS BROWNLEE (CHICHESTER) LIMITED

auditor

-

address

ridgecourt the ridge, epsom, surrey, KT18 7EP

Bank

-

Legal Advisor

-

mosaic (felbridge) ltd 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 5 charges/mortgages relating to mosaic (felbridge) ltd. Currently there are 2 open charges and 3 have been satisfied in the past.

mosaic (felbridge) ltd 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 MOSAIC (FELBRIDGE) LTD. This can take several minutes, an email will notify you when this has completed.

mosaic (felbridge) ltd Companies House Filings - See Documents

datedescriptionview/download