Pomanda estimates the enterprise value of PRICKETT & ELLIS SURVEYORS LIMITED at £362.1k based on a Turnover of £311.7k and 1.16x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of PRICKETT & ELLIS SURVEYORS LIMITED at £0 based on an EBITDA of £-76.3k and a 4.73x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of PRICKETT & ELLIS SURVEYORS LIMITED at £0 based on Net Assets of £-110.5k and 2.16x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Prickett & Ellis Surveyors LimitedOverview
Prickett & Ellis Surveyors Limited is a live company located in herts, EN5 4BE with a Companies House number of 05150197. It operates in the real estate agencies sector, SIC Code 68310. Founded in June 2004, it's largest shareholder is
philip ellis
with a 99% stake. Prickett & Ellis Surveyors Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£311.7k with
high
growth in recent years.
Pomanda's financial health check has awarded Prickett & Ellis Surveyors Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
3 Regular
6 Weak
Size
annual sales of £311.7k, make it smaller than the average company (£2.5m)
£311.7k - Prickett & Ellis Surveyors Limited
£2.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (7.7%)
20% - Prickett & Ellis Surveyors Limited
7.7% - Industry AVG
Production
with a gross margin of 60.3%, this company has a comparable cost of product (60.3%)
60.3% - Prickett & Ellis Surveyors Limited
60.3% - Industry AVG
Profitability
an operating margin of -24.5% make it less profitable than the average company (4.9%)
-24.5% - Prickett & Ellis Surveyors Limited
4.9% - Industry AVG
Employees
with 3 employees, this is below the industry average (20)
3 - Prickett & Ellis Surveyors Limited
20 - Industry AVG
Pay Structure
on an average salary of £45.1k, the company has an equivalent pay structure (£45.1k)
£45.1k - Prickett & Ellis Surveyors Limited
£45.1k - Industry AVG
Efficiency
resulting in sales per employee of £103.9k, this is equally as efficient (£117.1k)
£103.9k - Prickett & Ellis Surveyors Limited
£117.1k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Prickett & Ellis Surveyors Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 11 days, this is quicker than average (36 days)
11 days - Prickett & Ellis Surveyors Limited
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Prickett & Ellis Surveyors Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (27 weeks)
0 weeks - Prickett & Ellis Surveyors Limited
27 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 270.1%, this is a higher level of debt than the average (57.4%)
270.1% - Prickett & Ellis Surveyors Limited
57.4% - Industry AVG
PRICKETT & ELLIS SURVEYORS LIMITED financials
EXPORT
Prickett & Ellis Surveyors Limited's latest turnover from June 2024 is estimated at £311.7 thousand and the company has net assets of -£110.5 thousand. According to their latest financial statements, Prickett & Ellis Surveyors Limited has 3 employees and maintains cash reserves of £2.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
311,662
336,212
123,685
181,756
289,347
289,099
182,141
225,604
222,098
686
68,153
97,881
44,867
49,483
69,402
Other Income Or Grants
Cost Of Sales
123,786
127,230
44,633
65,236
106,027
110,417
67,117
79,138
82,978
257
25,880
39,128
17,764
18,853
26,983
Gross Profit
187,876
208,982
79,053
116,520
183,320
178,682
115,024
146,466
139,121
428
42,273
58,754
27,103
30,630
42,419
Admin Expenses
264,375
220,825
103,264
117,714
181,883
180,672
113,517
146,383
114,581
6,639
52,333
31,770
27,002
32,434
65,195
Operating Profit
-76,499
-11,843
-24,211
-1,194
1,437
-1,990
1,507
83
24,540
-6,211
-10,060
26,984
101
-1,804
-22,776
Interest Payable
Interest Receivable
598
1,116
269
19
20
255
202
75
142
137
126
96
73
61
23
Pre-Tax Profit
-75,901
-10,727
-23,942
-1,175
1,457
-1,735
1,709
158
24,681
-6,074
-9,934
27,081
174
-1,744
-22,753
Tax
-277
-325
-30
-4,936
-6,229
-42
Profit After Tax
-75,901
-10,727
-23,942
-1,175
1,180
-1,735
1,384
128
19,745
-6,074
-9,934
20,852
132
-1,744
-22,753
Dividends Paid
Retained Profit
-75,901
-10,727
-23,942
-1,175
1,180
-1,735
1,384
128
19,745
-6,074
-9,934
20,852
132
-1,744
-22,753
Employee Costs
135,178
128,772
86,089
80,954
121,801
122,136
112,465
148,189
150,372
38,507
37,852
70,878
34,154
34,841
35,103
Number Of Employees
3
3
2
2
3
3
3
4
4
1
1
2
1
1
1
EBITDA*
-76,267
-4,009
-12,626
10,491
8,325
1,088
3,796
83
24,540
-4,952
-8,400
28,918
2,035
356
-20,308
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
232
16,908
28,493
38,716
7,711
8,698
1,259
2,919
4,853
6,787
7,783
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
232
16,908
28,493
38,716
7,711
8,698
1,259
2,919
4,853
6,787
7,783
Stock & work in progress
Trade Debtors
3,124
7,455
7,695
5,225
6,779
10,124
4,069
4,507
Group Debtors
Misc Debtors
62,273
44,672
29,045
34,536
28,294
25,515
38,525
49,661
37,030
9,843
Cash
2,659
20,117
24,521
18,452
19,928
19,957
47,978
32,819
27,548
29,137
25,798
24,668
13,910
15,157
9,041
misc current assets
4,250
450
total current assets
64,932
64,789
56,690
52,988
48,222
45,472
98,208
90,625
69,803
38,980
32,577
34,792
17,979
19,664
9,041
total assets
64,932
65,021
73,598
81,481
86,938
53,183
106,906
90,625
69,803
38,980
33,836
37,711
22,832
26,451
16,824
Bank overdraft
Bank loan
Trade Creditors
3,802
76,448
64,202
41,728
31,833
32,800
72,449
45,024
14,355
754
47,182
41,123
47,096
50,847
39,476
Group/Directors Accounts
94
other short term finances
hp & lease commitments
4,551
4,551
4,551
other current liabilities
171,593
18,032
11,784
16,673
26,299
20,281
32,526
45,148
55,123
57,646
total current liabilities
175,395
94,480
80,537
62,952
62,683
53,081
105,069
90,172
69,478
58,400
47,182
41,123
47,096
50,847
39,476
loans
hp & lease commitments
13,871
18,422
22,973
Accruals and Deferred Income
other liabilities
provisions
5,103
3,025
total long term liabilities
5,103
16,896
18,422
22,973
total liabilities
175,395
99,583
97,433
81,374
85,656
53,081
105,069
90,172
69,478
58,400
47,182
41,123
47,096
50,847
39,476
net assets
-110,463
-34,562
-23,835
107
1,282
102
1,837
453
325
-19,420
-13,346
-3,412
-24,264
-24,396
-22,652
total shareholders funds
-110,463
-34,562
-23,835
107
1,282
102
1,837
453
325
-19,420
-13,346
-3,412
-24,264
-24,396
-22,652
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
-76,499
-11,843
-24,211
-1,194
1,437
-1,990
1,507
83
24,540
-6,211
-10,060
26,984
101
-1,804
-22,776
Depreciation
232
7,834
11,585
11,685
6,888
3,078
2,289
1,259
1,660
1,934
1,934
2,160
2,468
Amortisation
Tax
-277
-325
-30
-4,936
-6,229
-42
Stock
Debtors
17,601
12,503
-2,367
6,242
2,779
-20,465
-11,376
15,101
32,412
3,064
-3,345
6,055
-438
4,507
Creditors
-72,646
12,246
22,474
9,895
-967
-39,649
27,425
30,669
13,601
-46,428
6,059
-5,973
-3,751
11,371
39,476
Accruals and Deferred Income
153,561
6,248
-4,889
-9,626
6,018
-12,245
-12,622
-9,975
-2,523
57,646
Deferred Taxes & Provisions
-5,103
2,078
3,025
Cash flow from operations
-18,056
4,060
10,351
4,518
10,320
-30,341
29,650
5,646
-1,730
3,202
1,004
10,661
-1,320
7,220
19,168
Investing Activities
capital expenditure
8,842
-1,462
-37,893
-2,091
-10,987
-1,164
-10,251
Change in Investments
cash flow from investments
8,842
-1,462
-37,893
-2,091
-10,987
-1,164
-10,251
Financing Activities
Bank loans
Group/Directors Accounts
-94
94
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
-18,422
-4,551
-4,551
27,524
other long term liabilities
share issue
101
interest
598
1,116
269
19
20
255
202
75
142
137
126
96
73
61
23
cash flow from financing
598
-17,306
-4,282
-4,532
27,544
161
296
75
142
137
126
96
73
61
124
cash and cash equivalents
cash
-17,458
-4,404
6,069
-1,476
-29
-28,021
15,159
5,271
-1,589
3,339
1,130
10,758
-1,247
6,116
9,041
overdraft
change in cash
-17,458
-4,404
6,069
-1,476
-29
-28,021
15,159
5,271
-1,589
3,339
1,130
10,758
-1,247
6,116
9,041
prickett & ellis surveyors limited 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 prickett & ellis surveyors limited. Get real-time insights into prickett & ellis surveyors limited's credit score, group structure and payment trends.
Perform a competitor analysis for prickett & ellis surveyors limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in EN5 area or any other competitors across 12 key performance metrics.
prickett & ellis surveyors limited Ownership
PRICKETT & ELLIS SURVEYORS LIMITED group structure
Prickett & Ellis Surveyors Limited has no subsidiary companies.
Ultimate parent company
PRICKETT & ELLIS SURVEYORS LIMITED
05150197
PRICKETT & ELLIS SURVEYORS LIMITED Shareholders
The largest shareholders in Prickett & Ellis Surveyors Limited include Philip Ellis and Christopher Stone.
philip ellis
99.01%
christopher stone
0.99%
prickett & ellis surveyors limited directors
Prickett & Ellis Surveyors Limited currently has 1 director, Mr Philip Ellis serving since Mar 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 did not find charges/mortgages relating to prickett & ellis surveyors limited.
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 PRICKETT & ELLIS SURVEYORS LIMITED. This can take several minutes, an email will notify you when this has completed.
prickett & ellis surveyors limitedCompanies House Filings - See Documents
