Estado Limited

POWER SEARCH PRICING

SOLUTIONS

estado limited Company Information

Live

EstablishedMicroLow

Company Number

05415492

Website

Registered Address

lake view, 9 brancepeth manor farm, crook, DL15 9AS

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

01388762156

Next Accounts Due

March 2025

Group Structure

View All

Directors

Graeme Blenkinsopp19 Years

Louise Blenkinsopp19 Years

Shareholders

graeme blenkinsopp 50%

louise blenkinsopp 50%

estado limited Estimated Valuation

£636.3k

Pomanda estimates the enterprise value of ESTADO LIMITED at £636.3k based on a Turnover of £204k and 3.12x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Estado Limited is a live company located in crook, DL15 9AS with a Companies House number of 05415492. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in April 2005, it's largest shareholder is graeme blenkinsopp with a 50% stake. Estado Limited is a established, micro sized company, Pomanda has estimated its turnover at £204k with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Estado Limited a 1.5 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 Rating1.5out of 5

1 Strong

2 Regular

7 Weak

Size

annual sales of £204k, make it smaller than the average company (£832k)

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (2.3%)

EXPORT

Estado Limited's latest turnover from June 2023 is estimated at £204 thousand and the company has net assets of £159. According to their latest financial statements, Estado Limited has 2 employees and maintains cash reserves of £24.7 thousand 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	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	204,018	156,886	163,563	200,218	265,812	117,901	42,311	9,670	84,294	95,722	287,868	256,651	230,870	210,996
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	53,458	44,058	47,125	54,163	77,440	29,660	10,462	2,584	29,091	33,693	97,903	84,724	77,960	65,528
Gross Profit	150,560	112,828	116,438	146,055	188,371	88,242	31,849	7,086	55,204	62,029	189,965	171,926	152,910	145,468
Admin Expenses	219,260	73,446	180,209	61,956	185,421	93,879	40,801	-81,137	68,418	59,746	191,812	175,946	164,443	125,974
Operating Profit	-68,700	39,382	-63,771	84,099	2,950	-5,637	-8,952	88,223	-13,214	2,283	-1,847	-4,020	-11,533	19,494
Interest Payable	0	0	0	0	0	3,118	6,082	3,208	0	0	0	0	0	0
Interest Receivable	628	5	12	12	2	1	2	5	3	4	2	0	1	1
Pre-Tax Profit	-68,072	39,388	-63,759	84,111	2,952	-8,754	-15,032	85,020	-13,211	2,287	-1,845	-4,020	-11,532	19,494
Tax	0	-7,484	0	-15,981	-561	0	0	-17,004	0	-480	0	0	0	-5,458
Profit After Tax	-68,072	31,904	-63,759	68,130	2,391	-8,754	-15,032	68,016	-13,211	1,807	-1,845	-4,020	-11,532	14,036
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-68,072	31,904	-63,759	68,130	2,391	-8,754	-15,032	68,016	-13,211	1,807	-1,845	-4,020	-11,532	14,036
Employee Costs	62,390	59,775	55,237	56,090	28,298	26,810	25,688	26,212	26,247	25,051	48,037	48,035	46,578	48,359
Number Of Employees	2	2	2	2	1	1	1	1	1	1	2	2	2	2
EBITDA*	-68,691	39,392	-58,188	91,541	12,871	7,588	8,678	88,255	-13,181	2,322	-1,802	-3,967	-11,470	19,567

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	0	58	16,782	22,365	29,807	39,728	52,953	153	185	311,446	311,485	311,530	311,583	311,646
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	150,000	150,000	150,000	150,000	150,000	150,000	160,000	185,214	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	150,058	166,782	172,365	179,807	189,728	202,953	160,153	185,399	311,446	311,485	311,530	311,583	311,646
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	0	2,482	2,408	10,858	0	594	478	399	187	243	0	0	15,941	15,231
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	4,573	17,000	0	1,680	17,660	14,540	24,321	0	0	0	0	0	0	0
Cash	24,651	473	371	22,994	397	179	140	1,610	303	951	661	47	0	315
misc current assets	13,550	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	42,774	19,955	2,779	35,532	18,057	15,313	24,939	2,009	490	1,194	661	47	15,941	15,546
total assets	42,774	170,013	169,561	207,897	197,864	205,041	227,892	162,162	185,889	312,640	312,146	311,577	327,524	327,192
Bank overdraft	0	0	0	0	0	0	18,600	18,600	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	1,463	99,331	142,228	81,985	141,557	142,104	7,964	8,463	94,531	96,568	98,125	95,671	107,538	96,073
Group/Directors Accounts	0	1,392	99	7,797	8,911	2,097	23,018	9,729	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	27,178	14,329	14,329	14,329	0	0	0	0	0	0	0
other current liabilities	41,152	36,262	22,933	21,816	3,483	3,111	17,111	17,111	0	0	0	0	0	0
total current liabilities	42,615	136,985	165,260	138,776	168,280	161,641	81,022	53,903	94,531	96,568	98,125	95,671	107,538	96,073
loans	0	0	0	0	0	0	77,328	80,103	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	27,179	41,508	55,837	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	106,000	217,503	217,250	217,322	217,382	216,983
provisions	0	11	3,188	4,249	5,663	7,541	10,600	19	23	23	32	0	0	0
total long term liabilities	0	11	3,188	4,249	32,842	49,049	143,765	80,122	106,023	217,526	217,282	217,322	217,382	216,983
total liabilities	42,615	136,996	168,448	143,025	201,122	210,690	224,787	134,025	200,554	314,094	315,407	312,993	324,920	313,056
net assets	159	33,017	1,113	64,872	-3,258	-5,649	3,105	28,137	-14,665	-1,454	-3,261	-1,416	2,604	14,136
total shareholders funds	159	33,017	1,113	64,872	-3,258	-5,649	3,105	28,137	-14,665	-1,454	-3,261	-1,416	2,604	14,136

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	-68,700	39,382	-63,771	84,099	2,950	-5,637	-8,952	88,223	-13,214	2,283	-1,847	-4,020	-11,533	19,494
Depreciation	9	10	5,583	7,442	9,921	13,225	17,630	32	33	39	45	53	63	73
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-7,484	0	-15,981	-561	0	0	-17,004	0	-480	0	0	0	-5,458
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-14,909	17,074	-10,130	-5,122	2,526	-9,665	24,400	212	-56	243	0	-15,941	710	15,231
Creditors	-97,868	-42,897	60,243	-59,572	-547	134,140	-499	-86,068	-2,037	-1,557	2,454	-11,867	11,465	96,073
Accruals and Deferred Income	4,890	13,329	1,117	18,333	372	-14,000	0	17,111	0	0	0	0	0	0
Deferred Taxes & Provisions	-11	-3,177	-1,061	-1,414	-1,878	-3,059	10,581	-4	0	-9	32	0	0	0
Cash flow from operations	-146,771	-17,911	12,241	38,029	7,731	134,334	-5,640	2,078	-15,162	33	684	107	-715	94,951
Investing Activities
capital expenditure	49	16,714	0	0	0	0	-70,430	0	311,228	0	0	0	0	-311,719
Change in Investments	-150,000	0	0	0	0	0	-10,000	-25,214	185,214	0	0	0	0	0
cash flow from investments	150,049	16,714	0	0	0	0	-60,430	25,214	126,014	0	0	0	0	-311,719
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-1,392	1,293	-7,698	-1,114	6,814	-20,921	13,289	9,729	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	-77,328	-2,775	80,103	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	-27,178	-14,330	-14,329	-14,329	70,166	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	-106,000	-111,503	253	-72	-60	399	216,983
share issue	35,214	0	0	0	0	0	-10,000	-25,214	0	0	0	0	0	100
interest	628	5	12	12	2	-3,117	-6,080	-3,203	3	4	2	0	1	1
cash flow from financing	34,450	1,298	-34,864	-15,432	-7,513	-115,695	64,600	-44,585	-111,500	257	-70	-60	400	217,084
cash and cash equivalents
cash	24,178	102	-22,623	22,597	218	39	-1,470	1,307	-648	290	614	47	-315	315
overdraft	0	0	0	0	0	-18,600	0	18,600	0	0	0	0	0	0
change in cash	24,178	102	-22,623	22,597	218	18,639	-1,470	-17,293	-648	290	614	47	-315	315

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for estado limited. Get real-time insights into estado limited'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

Perform a competitor analysis for estado limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in DL15 area or any other competitors across 12 key performance metrics.

ESTADO LIMITED group structure

Estado Limited has no subsidiary companies.

Ultimate parent company

ESTADO LIMITED

05415492

ESTADO LIMITED Shareholders

graeme blenkinsopp	50%
louise blenkinsopp	50%

Estado Limited currently has 2 directors. The longest serving directors include Mr Graeme Blenkinsopp (Jul 2005) and Ms Louise Blenkinsopp (Jul 2005).

officer	country	age	start	end	role
Mr Graeme Blenkinsopp	England	53 years	Jul 2005	-	Director
Ms Louise Blenkinsopp	England	53 years	Jul 2005	-	Director

P&L

June 2023

turnover

204k

+30%

operating profit

-68.7k

gross margin

73.8%

+2.61%

turnover

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

Balance Sheet

June 2023

net assets

159

-1%

total assets

42.8k

-0.75%

cash

24.7k

+51.12%

net assets

Total assets minus all liabilities

Similar Companies

cdl property developments limited

vk property ltd

endeavour property solutions limited

1.5

trinity property services (northeast) limited

back on the map enterprises limited

3.5

company number

05415492

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

April 2005

ultimate parent company

None

previous names

another wisemove limited (May 2007)

shark 26 limited (August 2005)

address

lake view, 9 brancepeth manor farm, crook, DL15 9AS

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 estado limited.

estado limited Company Information

estado limited Estimated Valuation

estado limited Estimated Valuation

estado limited Estimated Valuation

Estado Limited Overview

Estado Limited Health Check

ESTADO LIMITED financials

estado limited Credit Report and Business Information

Estado Limited Competitor Analysis

estado limited Ownership

estado limited directors

estado limited company details

estado limited Charges & Mortgages

estado limited Companies House Filings - See Documents