mas2 developments limited
mas2 developments limited Company Information
Company Number
05131109
Website
http://bdallc.comRegistered Address
6th floor 338 euston road, london, NW1 3BG
Industry
Development of building projects
Telephone
02033273360
Next Accounts Due
June 2025
Group Structure
View All
Directors
- Years
Shareholders
margaret agnes sykes 100%
mas2 developments limited Estimated Valuation
Pomanda estimates the enterprise value of MAS2 DEVELOPMENTS LIMITED at £28.6k based on a Turnover of £92.9k and 0.31x industry multiple (adjusted for size and gross margin).
mas2 developments limited Estimated Valuation
Pomanda estimates the enterprise value of MAS2 DEVELOPMENTS LIMITED at £8.4k based on an EBITDA of £3.6k and a 2.34x industry multiple (adjusted for size and gross margin).
mas2 developments limited Estimated Valuation
Pomanda estimates the enterprise value of MAS2 DEVELOPMENTS LIMITED at £96.9k based on Net Assets of £62.6k and 1.55x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mas2 Developments Limited Overview
Mas2 Developments Limited is a live company located in london, NW1 3BG with a Companies House number of 05131109. It operates in the development of building projects sector, SIC Code 41100. Founded in May 2004, it's largest shareholder is margaret agnes sykes with a 100% stake. Mas2 Developments Limited is a mature, micro sized company, Pomanda has estimated its turnover at £92.9k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Mas2 Developments Limited Health Check
Pomanda's financial health check has awarded Mas2 Developments Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs
3 Strong
0 Regular
7 Weak
Size
annual sales of £92.9k, make it smaller than the average company (£2.3m)
- Mas2 Developments Limited
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (3.4%)
- Mas2 Developments Limited
3.4% - Industry AVG
Production
with a gross margin of 4.1%, this company has a higher cost of product (26%)
- Mas2 Developments Limited
26% - Industry AVG
Profitability
an operating margin of 3.9% make it less profitable than the average company (6.9%)
- Mas2 Developments Limited
6.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
- Mas2 Developments Limited
6 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Mas2 Developments Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £92.9k, this is less efficient (£288.3k)
- Mas2 Developments Limited
£288.3k - Industry AVG
Debtor Days
it gets paid by customers after 52 days, this is later than average (28 days)
- Mas2 Developments Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (30 days)
- Mas2 Developments Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Mas2 Developments Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 118 weeks, this is more cash available to meet short term requirements (12 weeks)
118 weeks - Mas2 Developments Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.1%, this is a lower level of debt than the average (73.8%)
3.1% - Mas2 Developments Limited
73.8% - Industry AVG
MAS2 DEVELOPMENTS LIMITED financials
Mas2 Developments Limited's latest turnover from September 2023 is estimated at £92.9 thousand and the company has net assets of £62.6 thousand. According to their latest financial statements, we estimate that Mas2 Developments Limited has 1 employee and maintains cash reserves of £3.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 0 | |||||||||||||
| Other Income Or Grants | 0 | |||||||||||||
| Cost Of Sales | 3,341 | |||||||||||||
| Gross Profit | 3,799 | 2,592 | 1,685 | 2,841 | 2,023 | 1,747 | 1,826 | 1,066 | 413 | 4,353 | 502 | -1,001 | -3,573 | -3,341 |
| Admin Expenses | 223 | 190 | 181 | 199 | 169 | 235 | 162 | 182 | 155 | 134 | 304 | 143 | 242 | 91 |
| Operating Profit | 3,576 | 2,402 | 1,504 | 2,642 | 1,854 | 1,512 | 1,664 | 884 | 258 | 4,219 | 198 | -1,144 | -3,815 | -3,432 |
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Receivable | 29 | 0 | 0 | 5 | 6 | 2 | 1 | 7 | 17 | 11 | 25 | 86 | 32 | 19 |
| Pre-Tax Profit | 3,605 | 2,402 | 1,504 | 2,647 | 1,860 | 1,514 | 1,665 | 891 | 275 | 4,230 | 223 | -1,058 | -3,783 | -3,413 |
| Tax | -766 | -514 | -341 | -519 | -262 | -180 | -146 | 78 | 0 | -78 | 0 | 0 | 0 | 0 |
| Profit After Tax | 2,839 | 1,888 | 1,163 | 2,128 | 1,598 | 1,334 | 1,519 | 969 | 275 | 4,152 | 223 | -1,058 | -3,783 | -3,413 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 2,839 | 1,888 | 1,163 | 2,128 | 1,598 | 1,334 | 1,519 | 969 | 275 | 4,152 | 223 | -1,058 | -3,783 | -3,413 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
| Number Of Employees | ||||||||||||||
| EBITDA* | 3,576 | 2,402 | 1,504 | 2,642 | 1,854 | 1,512 | 1,664 | 884 | 258 | 4,219 | 198 | -1,144 | -3,815 | -3,432 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Mar 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 | 48,084 | 50,445 | 47,984 | 40,791 | 38,791 | 41,100 | 41,100 | 41,100 | 34,500 | 44,698 | 44,915 | 44,049 | 35,772 | 38,538 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 48,084 | 50,445 | 47,984 | 40,791 | 38,791 | 41,100 | 41,100 | 41,100 | 34,500 | 44,698 | 44,915 | 44,049 | 35,772 | 38,538 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 13,353 | 9,557 | 6,745 | 9,030 | 6,057 | 5,028 | 3,276 | 1,986 | 944 | 5,451 | 1,179 | 367 | 147 | 290 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 |
| Cash | 3,100 | 755 | 1,267 | 963 | 3,407 | 403 | 808 | 433 | 7,106 | 1,433 | 1,717 | 1,782 | 11,308 | 8,698 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 16,453 | 10,312 | 8,012 | 9,993 | 9,464 | 5,431 | 4,084 | 2,419 | 8,050 | 6,884 | 2,896 | 2,149 | 11,455 | 8,994 |
| total assets | 64,537 | 60,757 | 55,996 | 50,784 | 48,255 | 46,531 | 45,184 | 43,519 | 42,550 | 51,582 | 47,811 | 46,198 | 47,227 | 47,532 |
| 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 | 1,363 | 1,117 | 705 | 686 | 285 | 159 | 146 | 0 | 0 | 9,229 | 7,873 | 7,349 | 8,213 | 5,197 |
| 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 | 0 | 0 | 0 | 78 | 0 | 0 | 34 | 106 |
| total current liabilities | 1,363 | 1,117 | 705 | 686 | 285 | 159 | 146 | 0 | 0 | 9,307 | 7,873 | 7,349 | 8,247 | 5,303 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 608 | 556 | 1,007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 608 | 556 | 1,007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 1,971 | 1,673 | 1,712 | 686 | 285 | 159 | 146 | 0 | 0 | 9,307 | 7,873 | 7,349 | 8,247 | 5,303 |
| net assets | 62,566 | 59,084 | 54,284 | 50,098 | 47,970 | 46,372 | 45,038 | 43,519 | 42,550 | 42,275 | 39,938 | 38,849 | 38,980 | 42,229 |
| total shareholders funds | 62,566 | 59,084 | 54,284 | 50,098 | 47,970 | 46,372 | 45,038 | 43,519 | 42,550 | 42,275 | 39,938 | 38,849 | 38,980 | 42,229 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 3,576 | 2,402 | 1,504 | 2,642 | 1,854 | 1,512 | 1,664 | 884 | 258 | 4,219 | 198 | -1,144 | -3,815 | -3,432 |
| 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 | -766 | -514 | -341 | -519 | -262 | -180 | -146 | 78 | 0 | -78 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 3,796 | 2,812 | -2,285 | 2,973 | 1,029 | 1,752 | 1,290 | 1,042 | -4,507 | 4,272 | 812 | 220 | -149 | 296 |
| Creditors | 246 | 412 | 19 | 401 | 126 | 13 | 146 | 0 | -9,229 | 1,356 | 524 | -864 | 3,016 | 5,197 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -78 | 78 | 0 | -34 | -72 | 106 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -740 | -512 | 3,467 | -449 | 689 | -407 | 374 | -80 | -4,542 | 1,303 | -90 | -2,262 | -722 | 1,575 |
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | -2,361 | 2,461 | 7,193 | 2,000 | -2,309 | 0 | 0 | 6,600 | -10,198 | -217 | 866 | 8,277 | -2,766 | 38,538 |
| 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 | 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 | 52 | -451 | 1,007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 29 | 0 | 0 | 5 | 6 | 2 | 1 | 7 | 17 | 11 | 25 | 86 | 32 | 19 |
| cash flow from financing | 724 | 2,461 | 4,030 | 5 | 6 | 2 | 1 | 7 | 17 | -1,804 | 891 | 1,013 | 566 | 45,661 |
| cash and cash equivalents | ||||||||||||||
| cash | 2,345 | -512 | 304 | -2,444 | 3,004 | -405 | 375 | -6,673 | 5,673 | -284 | -65 | -9,526 | 2,610 | 8,698 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 2,345 | -512 | 304 | -2,444 | 3,004 | -405 | 375 | -6,673 | 5,673 | -284 | -65 | -9,526 | 2,610 | 8,698 |
mas2 developments limited Credit Report and Business Information
Mas2 Developments Limited Competitor Analysis
Perform a competitor analysis for mas2 developments limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in NW1 area or any other competitors across 12 key performance metrics.
mas2 developments limited Ownership
MAS2 DEVELOPMENTS LIMITED group structure
Mas2 Developments Limited has no subsidiary companies.
Ultimate parent company
MAS2 DEVELOPMENTS LIMITED
05131109
mas2 developments limited directors
Mas2 Developments Limited currently has 1 director, undefined undefined serving since - .
| officer | country | age | start | end | role |
|---|
P&L
September 2023turnover
92.9k
+56%
operating profit
3.6k
+49%
gross margin
4.1%
-5.91%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
62.6k
+0.06%
total assets
64.5k
+0.06%
cash
3.1k
+3.11%
net assets
Total assets minus all liabilities
mas2 developments limited company details
company number
05131109
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
May 2004
age
20
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
-
address
6th floor 338 euston road, london, NW1 3BG
Bank
THE ROYAL BANK OF SCOTLAND PLC
Legal Advisor
-
mas2 developments 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 did not find charges/mortgages relating to mas2 developments limited.
mas2 developments limited Companies House Filings - See Documents
| date | description | view/download |
|---|
