Pomanda estimates the enterprise value of DOMAINE LIMITED at £122.8k based on a Turnover of £154.6k and 0.79x industry multiple (adjusted for size and gross margin).
domaine limitedEstimated Valuation
£8.4k
Pomanda estimates the enterprise value of DOMAINE LIMITED at £8.4k based on an EBITDA of £3.1k and a 2.74x industry multiple (adjusted for size and gross margin).
domaine limitedEstimated Valuation
£10.7k
Pomanda estimates the enterprise value of DOMAINE LIMITED at £10.7k based on Net Assets of £8.2k and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Domaine LimitedOverview
Domaine Limited is a live company located in london, NW4 3XP with a Companies House number of 05161725. It operates in the financial intermediation not elsewhere classified sector, SIC Code 64999. Founded in June 2004, it's largest shareholder is
haider jaffar
with a 100% stake. Domaine Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£154.6k with
low
growth in recent years.
Pomanda's financial health check has awarded Domaine Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £154.6k, make it smaller than the average company (£4.6m)
£154.6k - Domaine Limited
£4.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a similar rate (3.7%)
4% - Domaine Limited
3.7% - Industry AVG
Production
with a gross margin of 16.1%, this company has a higher cost of product (56.7%)
16.1% - Domaine Limited
56.7% - Industry AVG
Profitability
an operating margin of 2% make it less profitable than the average company (9.8%)
2% - Domaine Limited
9.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (12)
1 - Domaine Limited
12 - Industry AVG
Pay Structure
on an average salary of £75.3k, the company has an equivalent pay structure (£75.3k)
£75.3k - Domaine Limited
£75.3k - Industry AVG
Efficiency
resulting in sales per employee of £154.6k, this is less efficient (£201.2k)
£154.6k - Domaine Limited
£201.2k - Industry AVG
Debtor Days
it gets paid by customers after 122 days, this is later than average (33 days)
122 days - Domaine Limited
33 days - Industry AVG
Creditor Days
its suppliers are paid after 122 days, this is slower than average (47 days)
122 days - Domaine Limited
47 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Domaine Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Domaine Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 84.2%, this is a higher level of debt than the average (68.6%)
84.2% - Domaine Limited
68.6% - Industry AVG
DOMAINE LIMITED financials
EXPORT
Domaine Limited's latest turnover from June 2023 is estimated at £154.6 thousand and the company has net assets of £8.2 thousand. According to their latest financial statements, we estimate that Domaine Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
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
154,570
126,522
120,924
138,636
136,962
48,337
60,225
4,070
45,841
7,314
5,871
21,552
43,782
71,695
Other Income Or Grants
Cost Of Sales
129,681
105,010
99,043
110,939
110,573
37,439
47,435
2,768
31,754
5,252
4,137
15,464
32,235
54,209
Gross Profit
24,889
21,512
21,881
27,697
26,389
10,898
12,790
1,302
14,087
2,063
1,734
6,088
11,547
17,486
Admin Expenses
21,814
20,091
20,590
28,934
24,636
9,342
11,425
1,640
13,962
2,602
300
6,107
9,499
18,925
Operating Profit
3,075
1,421
1,291
-1,237
1,753
1,556
1,365
-338
125
-539
1,434
-19
2,048
-1,439
Interest Payable
104
Interest Receivable
40
40
21
Pre-Tax Profit
3,075
1,421
1,291
-1,237
1,753
1,575
1,408
-298
165
-518
1,434
-19
609
-1,439
Tax
-769
-270
-245
-333
-315
-294
-33
-330
-126
Profit After Tax
2,306
1,151
1,046
-1,237
1,420
1,260
1,114
-298
132
-518
1,104
-19
483
-1,439
Dividends Paid
Retained Profit
2,306
1,151
1,046
-1,237
1,420
1,260
1,114
-298
132
-518
1,104
-19
483
-1,439
Employee Costs
75,277
74,024
68,937
68,928
69,813
67,417
63,943
61,875
58,562
58,688
58,486
56,099
56,882
25,200
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
3,075
1,421
1,291
-1,237
1,753
1,638
1,447
-338
125
-539
1,434
-19
2,048
-1,439
* Earnings Before Interest, Tax, Depreciation and Amortisation
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
86
168
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
86
168
Stock & work in progress
Trade Debtors
51,755
45,487
40,734
42,878
48,472
103,372
27,310
1,000
14,115
2,145
1,794
7,847
6,450
Group Debtors
Misc Debtors
4,000
Cash
8,510
7,623
8,369
1,605
misc current assets
total current assets
51,755
45,487
40,734
42,878
48,472
103,372
27,310
9,510
21,738
10,514
1,794
7,847
6,450
5,605
total assets
51,755
45,487
40,734
42,878
48,472
103,458
27,478
9,510
21,738
10,514
1,794
7,847
6,450
5,605
Bank overdraft
Bank loan
Trade Creditors
43,585
39,623
36,021
39,211
43,568
99,974
25,254
8,400
7,157
5,615
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
126
4,066
total current liabilities
43,585
39,623
36,021
39,211
43,568
99,974
25,254
8,400
7,157
5,741
4,066
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
20,330
9,238
provisions
total long term liabilities
20,330
9,238
total liabilities
43,585
39,623
36,021
39,211
43,568
99,974
25,254
8,400
20,330
9,238
7,157
5,741
4,066
net assets
8,170
5,864
4,713
3,667
4,904
3,484
2,224
1,110
1,408
1,276
1,794
690
709
1,539
total shareholders funds
8,170
5,864
4,713
3,667
4,904
3,484
2,224
1,110
1,408
1,276
1,794
690
709
1,539
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
3,075
1,421
1,291
-1,237
1,753
1,556
1,365
-338
125
-539
1,434
-19
2,048
-1,439
Depreciation
82
82
Amortisation
Tax
-769
-270
-245
-333
-315
-294
-33
-330
-126
Stock
Debtors
6,268
4,753
-2,144
-5,594
-54,900
76,062
26,310
-13,115
11,970
351
-6,053
1,397
2,450
4,000
Creditors
3,962
3,602
-3,190
-4,357
-56,406
74,720
16,854
8,400
-7,157
1,542
5,615
Accruals and Deferred Income
-126
-3,940
4,066
Deferred Taxes & Provisions
Cash flow from operations
-86
-19
-8,303
21,177
-11,878
-890
1,147
-1,373
Investing Activities
capital expenditure
86
-250
Change in Investments
cash flow from investments
86
-250
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-20,330
11,092
9,238
share issue
-1,313
2,978
interest
40
40
21
-104
cash flow from financing
-20,290
11,132
9,259
-1,313
2,874
cash and cash equivalents
cash
-8,510
887
-746
8,369
-1,605
1,605
overdraft
change in cash
-8,510
887
-746
8,369
-1,605
1,605
domaine 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 domaine limited. Get real-time insights into domaine limited's credit score, group structure and payment trends.
Perform a competitor analysis for domaine limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in NW4 area or any other competitors across 12 key performance metrics.
domaine limited Ownership
DOMAINE LIMITED group structure
Domaine Limited has no subsidiary companies.
Ultimate parent company
DOMAINE LIMITED
05161725
DOMAINE LIMITED Shareholders
The sole shareholder of Domaine Limited is Haider Jaffar.
haider jaffar
100%
domaine limited directors
Domaine Limited currently has 1 director, Mr Haider Dhanji serving since Aug 2004.
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 domaine limited.
domaine limited 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 DOMAINE LIMITED. This can take several minutes, an email will notify you when this has completed.
domaine limitedCompanies House Filings - See Documents
