sml strand property limited Company Information
Company Number
05257941
Website
https://landsec.comRegistered Address
c/o intertrust group, 1 bartholomew lane, london, EC2N 2AX
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Telephone
02074139000
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
sml strand limited 100%
sml strand property limited Estimated Valuation
Pomanda estimates the enterprise value of SML STRAND PROPERTY LIMITED at £15.6m based on a Turnover of £5.2m and 2.98x industry multiple (adjusted for size and gross margin).
sml strand property limited Estimated Valuation
Pomanda estimates the enterprise value of SML STRAND PROPERTY LIMITED at £27m based on an EBITDA of £4m and a 6.74x industry multiple (adjusted for size and gross margin).
sml strand property limited Estimated Valuation
Pomanda estimates the enterprise value of SML STRAND PROPERTY LIMITED at £194.7m based on Net Assets of £127.2m and 1.53x industry multiple (adjusted for liquidity).
Sml Strand Property Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Sml Strand Property Limited Overview
Sml Strand Property Limited is a live company located in london, EC2N 2AX with a Companies House number of 05257941. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in October 2004, it's largest shareholder is sml strand limited with a 100% stake. Sml Strand Property Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.2m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sml Strand Property Limited Health Check
Pomanda's financial health check has awarded Sml Strand Property Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 0 areas for improvement. Company Health Check FAQs
5 Strong
2 Regular
0 Weak
Size
annual sales of £11.7m, make it larger than the average company (£707k)
£11.7m - Sml Strand Property Limited
£707k - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a faster rate (1.2%)
8% - Sml Strand Property Limited
1.2% - Industry AVG
Production
with a gross margin of 75.4%, this company has a comparable cost of product (72%)
75.4% - Sml Strand Property Limited
72% - Industry AVG
Profitability
an operating margin of 60.3% make it more profitable than the average company (45%)
60.3% - Sml Strand Property Limited
45% - Industry AVG
Employees
with 74 employees, this is above the industry average (4)
- Sml Strand Property Limited
4 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Sml Strand Property Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £157.9k, this is equally as efficient (£158.8k)
- Sml Strand Property Limited
£158.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Sml Strand Property Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Sml Strand Property Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sml Strand Property Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Sml Strand Property Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.5%, this is a lower level of debt than the average (65.8%)
35.5% - Sml Strand Property Limited
65.8% - Industry AVG
sml strand property limited Credit Report and Business Information
Sml Strand Property Limited Competitor Analysis
Perform a competitor analysis for sml strand property limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
sml strand property limited Ownership
SML STRAND PROPERTY LIMITED group structure
Sml Strand Property Limited has no subsidiary companies.
Ultimate parent company
SML STRAND LTD
#0153329
1 parent
SML STRAND PROPERTY LIMITED
05257941
sml strand property limited directors
Sml Strand Property Limited currently has 3 directors. The longest serving directors include Ms Margaretha Widjaja (Jun 2022) and Mr Ferdinand Sadeli (Jun 2022).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Ms Margaretha Widjaja | England | 42 years | Jun 2022 | - | Director |
Mr Ferdinand Sadeli | England | 50 years | Jun 2022 | - | Director |
Mr Robin Jiet | England | 49 years | Jun 2022 | - | Director |
SML STRAND PROPERTY LIMITED financials
Sml Strand Property Limited's latest turnover from December 2022 is £5.2 million and the company has net assets of £127.2 million. According to their latest financial statements, we estimate that Sml Strand Property Limited has 28 employees and maintains cash reserves of £7.4 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Dec 2022 | Jun 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 5,239,000 | 11,684,000 | 8,891,000 | 9,488,000 | 9,211,000 | 8,955,000 | 8,175,000 | 8,256,000 | 8,133,000 | 8,020,000 | 7,562,000 | 4,047,000 | 11,396,000 | 16,841,000 |
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cost Of Sales | 1,193,000 | 2,872,000 | 1,805,000 | 2,028,000 | 1,406,000 | 1,639,000 | 1,349,000 | 1,420,000 | 2,063,000 | 1,583,000 | 1,513,000 | 2,084,000 | 2,626,000 | |
Gross Profit | 4,046,000 | 8,812,000 | 7,086,000 | 7,460,000 | 7,805,000 | 7,316,000 | 6,826,000 | 6,836,000 | 6,070,000 | 6,437,000 | 6,049,000 | 9,312,000 | 14,215,000 | |
Admin Expenses | 43,000 | 1,770,000 | 17,354,000 | 474,000 | 196,000 | -5,602,000 | 6,315,000 | -9,480,000 | -31,258,000 | -11,006,000 | -4,525,000 | 336,000 | 428,000 | |
Operating Profit | 4,003,000 | 7,042,000 | -10,268,000 | 6,986,000 | 7,609,000 | 12,918,000 | 511,000 | 16,316,000 | 37,328,000 | 17,443,000 | 10,574,000 | 3,292,000 | 8,976,000 | 13,787,000 |
Interest Payable | 2,335,000 | 3,090,000 | 1,976,000 | 707,000 | 0 | 293,000 | 613,000 | 999,000 | 1,264,000 | 813,000 | 0 | 4,000 | 13,000 | 29,000 |
Interest Receivable | 0 | 0 | 0 | 0 | 55,000 | 0 | 0 | 0 | 0 | 49,000 | 1,325,000 | 7,438,000 | 20,128,000 | 16,265,000 |
Pre-Tax Profit | 1,909,000 | 26,815,000 | -12,244,000 | 6,279,000 | 7,664,000 | 12,625,000 | -102,000 | 15,317,000 | 36,064,000 | 16,679,000 | 11,899,000 | 17,156,000 | 29,091,000 | 23,183,000 |
Tax | -416,000 | 0 | 0 | -3,000 | -10,000 | 0 | 0 | 0 | 0 | -11,000 | -318,000 | -1,934,000 | -5,636,000 | -4,554,000 |
Profit After Tax | 1,493,000 | 26,815,000 | -12,244,000 | 6,276,000 | 7,654,000 | 12,625,000 | -102,000 | 15,317,000 | 36,064,000 | 16,668,000 | 11,581,000 | 15,222,000 | 23,455,000 | 18,629,000 |
Dividends Paid | 0 | 0 | 44,000,000 | 42,000,000 | 0 | 0 | 0 | 0 | 0 | 30,000,000 | 120,000,000 | 0 | 0 | 0 |
Retained Profit | 1,493,000 | 26,815,000 | -56,244,000 | -35,724,000 | 7,654,000 | 12,625,000 | -102,000 | 15,317,000 | 36,064,000 | -13,332,000 | -108,419,000 | 15,222,000 | 23,455,000 | 18,629,000 |
Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Number Of Employees | ||||||||||||||
EBITDA* | 4,003,000 | 7,042,000 | -10,268,000 | 6,986,000 | 7,609,000 | 12,918,000 | 511,000 | 16,316,000 | 37,328,000 | 17,443,000 | 10,574,000 | 3,292,000 | 8,976,000 | 13,787,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2022 | Jun 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 0 | 188,836,000 | 165,137,000 | 181,810,000 | 181,545,000 | 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 | 189,049,000 | 188,836,000 | 165,137,000 | 181,810,000 | 181,545,000 | 181,231,000 | 175,166,000 | 181,003,000 | 170,944,000 | 139,427,000 | 127,990,000 | 123,491,000 | 135,232,000 | 119,960,000 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 189,049,000 | 188,836,000 | 165,137,000 | 181,810,000 | 181,545,000 | 181,231,000 | 175,166,000 | 181,003,000 | 170,944,000 | 139,427,000 | 127,990,000 | 123,491,000 | 135,232,000 | 119,960,000 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 21,000 | 0 | 46,000 | 321,000 | 6,228,000 | 95,000 | 8,116,000 | 98,000 | 80,000 | 31,000 | 454,000 | 59,000 | 231,000 | 10,838,000 |
Group Debtors | 49,479,000 | 0 | 0 | 0 | 5,883,000 | 0 | 0 | 0 | 0 | 0 | 1,685,000 | 123,108,000 | 79,418,000 | 343,397,000 |
Misc Debtors | 5,951,000 | 6,164,000 | 4,424,000 | 5,455,000 | 107,000 | 7,022,000 | 112,000 | 8,426,000 | 9,157,000 | 9,233,000 | 4,477,000 | 195,000 | 11,846,000 | 895,000 |
Cash | 7,437,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 62,888,000 | 6,164,000 | 4,470,000 | 5,776,000 | 12,218,000 | 7,117,000 | 8,228,000 | 8,524,000 | 9,237,000 | 9,264,000 | 6,616,000 | 123,362,000 | 91,495,000 | 355,130,000 |
total assets | 251,937,000 | 195,000,000 | 169,607,000 | 187,586,000 | 193,763,000 | 188,348,000 | 183,394,000 | 189,527,000 | 180,181,000 | 148,691,000 | 134,606,000 | 246,853,000 | 226,727,000 | 475,090,000 |
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 | 633,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 10,149,000 | 16,142,000 | 22,330,000 | 26,787,000 | 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 | 3,209,000 | 69,270,000 | 70,692,000 | 32,427,000 | 2,880,000 | 2,946,000 | 2,641,000 | 2,679,000 | 2,462,000 | 2,579,000 | 1,949,000 | 5,317,000 | 7,476,000 | 8,046,000 |
total current liabilities | 3,842,000 | 69,270,000 | 70,692,000 | 32,427,000 | 2,880,000 | 2,946,000 | 12,790,000 | 18,821,000 | 24,792,000 | 29,366,000 | 1,949,000 | 5,317,000 | 7,476,000 | 8,046,000 |
loans | 120,872,000 | 0 | 0 | 0 | 0 | 2,173,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 460,000 | 2,779,000 | 2,651,000 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 120,872,000 | 0 | 0 | 0 | 0 | 2,173,000 | 0 | 0 | 0 | 0 | 0 | 460,000 | 2,779,000 | 2,651,000 |
total liabilities | 124,714,000 | 69,270,000 | 70,692,000 | 32,427,000 | 2,880,000 | 5,119,000 | 12,790,000 | 18,821,000 | 24,792,000 | 29,366,000 | 1,949,000 | 5,777,000 | 10,255,000 | 10,697,000 |
net assets | 127,223,000 | 125,730,000 | 98,915,000 | 155,159,000 | 190,883,000 | 183,229,000 | 170,604,000 | 170,706,000 | 155,389,000 | 119,325,000 | 132,657,000 | 241,076,000 | 216,472,000 | 464,393,000 |
total shareholders funds | 127,223,000 | 125,730,000 | 98,915,000 | 155,159,000 | 190,883,000 | 183,229,000 | 170,604,000 | 170,706,000 | 155,389,000 | 119,325,000 | 132,657,000 | 241,076,000 | 216,472,000 | 464,393,000 |
Dec 2022 | Jun 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | 4,003,000 | 7,042,000 | -10,268,000 | 6,986,000 | 7,609,000 | 12,918,000 | 511,000 | 16,316,000 | 37,328,000 | 17,443,000 | 10,574,000 | 3,292,000 | 8,976,000 | 13,787,000 |
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 | -416,000 | 0 | 0 | -3,000 | -10,000 | 0 | 0 | 0 | 0 | -11,000 | -318,000 | -1,934,000 | -5,636,000 | -4,554,000 |
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | 50,981,000 | 1,694,000 | -1,306,000 | -6,442,000 | 5,101,000 | -1,111,000 | -296,000 | -713,000 | -27,000 | 2,648,000 | -116,746,000 | 31,867,000 | -263,635,000 | 355,130,000 |
Creditors | 633,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | -67,483,000 | -1,422,000 | 38,265,000 | 29,547,000 | -66,000 | 305,000 | -38,000 | 217,000 | -117,000 | 630,000 | -3,368,000 | -2,159,000 | -570,000 | 8,046,000 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | -114,244,000 | 3,926,000 | 29,303,000 | 42,972,000 | 2,432,000 | 14,334,000 | 769,000 | 17,246,000 | 37,238,000 | 15,414,000 | 123,634,000 | -32,668,000 | 266,405,000 | -337,851,000 |
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 23,912,000 | 23,699,000 | -16,673,000 | 265,000 | 314,000 | 6,065,000 | -5,837,000 | 10,059,000 | 31,517,000 | 11,437,000 | 4,499,000 | -11,741,000 | 15,272,000 | 119,960,000 |
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 | -10,149,000 | -5,993,000 | -6,188,000 | -4,457,000 | 26,787,000 | 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 | 120,872,000 | 0 | 0 | 0 | -2,173,000 | 2,173,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -460,000 | -2,319,000 | 128,000 | 2,651,000 |
share issue | ||||||||||||||
interest | -2,335,000 | -3,090,000 | -1,976,000 | -707,000 | 55,000 | -293,000 | -613,000 | -999,000 | -1,264,000 | -764,000 | 1,325,000 | 7,434,000 | 20,115,000 | 16,236,000 |
cash flow from financing | 145,352,000 | -3,090,000 | -1,976,000 | -707,000 | -2,118,000 | -8,269,000 | -6,606,000 | -7,187,000 | -5,721,000 | 26,023,000 | 865,000 | 14,497,000 | -251,133,000 | 464,651,000 |
cash and cash equivalents | ||||||||||||||
cash | 7,437,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 7,437,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
P&L
December 2022turnover
5.2m
-41%
operating profit
4m
-139%
gross margin
77.3%
-3.1%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
127.2m
+0.29%
total assets
251.9m
+0.49%
cash
7.4m
0%
net assets
Total assets minus all liabilities
sml strand property limited company details
company number
05257941
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
October 2004
age
20
accounts
Full Accounts
ultimate parent company
previous names
ls city & west end limited (July 2022)
shelfco (no. 3050) limited (June 2005)
incorporated
UK
address
c/o intertrust group, 1 bartholomew lane, london, EC2N 2AX
last accounts submitted
December 2022
sml strand property 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 found 6 charges/mortgages relating to sml strand property limited. Currently there are 3 open charges and 3 have been satisfied in the past.
sml strand property limited Companies House Filings - See Documents
date | description | view/download |
---|