st albans (maltings 4) limited

st albans (maltings 4) limited Company Information

Share ST ALBANS (MALTINGS 4) LIMITED
Live 
EstablishedSmallLow

Company Number

05433467

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

 

Shareholders

boultbee ldn investment ltd

Group Structure

View All

Contact

Registered Address

117 george street, london, W1H 7HF

st albans (maltings 4) limited Estimated Valuation

£18.2m

Pomanda estimates the enterprise value of ST ALBANS (MALTINGS 4) LIMITED at £18.2m based on a Turnover of £4.8m and 3.76x industry multiple (adjusted for size and gross margin).

st albans (maltings 4) limited Estimated Valuation

£34.3m

Pomanda estimates the enterprise value of ST ALBANS (MALTINGS 4) LIMITED at £34.3m based on an EBITDA of £4.4m and a 7.76x industry multiple (adjusted for size and gross margin).

st albans (maltings 4) limited Estimated Valuation

£15.6m

Pomanda estimates the enterprise value of ST ALBANS (MALTINGS 4) LIMITED at £15.6m based on Net Assets of £9m and 1.74x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

St Albans (maltings 4) Limited Overview

St Albans (maltings 4) Limited is a live company located in london, W1H 7HF with a Companies House number of 05433467. 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 boultbee ldn investment ltd with a 100% stake. St Albans (maltings 4) Limited is a established, small sized company, Pomanda has estimated its turnover at £4.8m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

St Albans (maltings 4) Limited Health Check

Pomanda's financial health check has awarded St Albans (Maltings 4) Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

3 Weak

size

Size

annual sales of £4.8m, make it larger than the average company (£1m)

£4.8m - St Albans (maltings 4) Limited

£1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (3.6%)

2% - St Albans (maltings 4) Limited

3.6% - Industry AVG

production

Production

with a gross margin of 71%, this company has a comparable cost of product (71%)

71% - St Albans (maltings 4) Limited

71% - Industry AVG

profitability

Profitability

an operating margin of 91.5% make it more profitable than the average company (22.4%)

91.5% - St Albans (maltings 4) Limited

22.4% - Industry AVG

employees

Employees

with 24 employees, this is above the industry average (4)

24 - St Albans (maltings 4) Limited

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £33k, the company has an equivalent pay structure (£33k)

£33k - St Albans (maltings 4) Limited

£33k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £201k, this is equally as efficient (£201.2k)

£201k - St Albans (maltings 4) Limited

£201.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 44 days, this is later than average (33 days)

44 days - St Albans (maltings 4) Limited

33 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 108 days, this is slower than average (35 days)

108 days - St Albans (maltings 4) Limited

35 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - St Albans (maltings 4) Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 52 weeks, this is more cash available to meet short term requirements (11 weeks)

52 weeks - St Albans (maltings 4) Limited

11 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 83.4%, this is a higher level of debt than the average (71.1%)

83.4% - St Albans (maltings 4) Limited

71.1% - Industry AVG

ST ALBANS (MALTINGS 4) LIMITED financials

EXPORTms excel logo

St Albans (Maltings 4) Limited's latest turnover from December 2023 is estimated at £4.8 million and the company has net assets of £9 million. According to their latest financial statements, we estimate that St Albans (Maltings 4) Limited has 24 employees and maintains cash reserves of £2.2 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover4,824,7167,221,0695,026,5794,528,4992,753,6481,881,9055,071,8773,006,6116,930,3466,880,0386,624,1177,608,3477,375,3167,307,4037,754,382
Other Income Or Grants000000000000000
Cost Of Sales1,397,6922,153,3541,594,0581,413,787907,067584,7391,476,392829,3592,270,5032,517,983002,686,4962,555,3460
Gross Profit3,427,0245,067,7153,432,5213,114,7131,846,5811,297,1663,595,4852,177,2534,659,8434,362,0556,624,1177,608,3474,688,8204,752,0570
Admin Expenses-987,859-1,242,8319,112,674-1,655,724-7,806,196-3,935,068-2,609,559-3,230,780-8,127,914-519,0572,186,3052,520,130-824,044-825,675-5,721,711
Operating Profit4,414,8836,310,546-5,680,1534,770,4379,652,7775,232,2346,205,0445,408,03312,787,7574,881,1124,437,8125,088,2175,512,8645,577,7325,721,711
Interest Payable3,712,5003,117,2313,597,6855,030,5765,563,7175,562,1685,354,6715,147,2884,956,4434,959,4434,954,2884,984,6374,948,5734,958,7494,929,631
Interest Receivable104,66180,1575,2601,83414,67414,78211,2235,2631,3541,1802,0903476597411,056
Pre-Tax Profit807,0443,273,472-9,272,578-258,3054,103,735-315,153861,596266,00827,646,698-77,151-514,386103,927564,356619,957803,136
Tax-201,761-621,96000-779,7100-163,703-53,201-1,330,396388,92267,98661,331-149,683-127,947-90,669
Profit After Tax605,2832,651,512-9,272,578-258,3053,324,025-315,153697,893212,80626,316,302311,771-446,400165,258414,673492,010712,467
Dividends Paid000000000000000
Retained Profit605,2832,651,512-9,272,578-258,3053,324,025-315,153697,893212,80626,316,302311,771-446,400165,258414,673492,010712,467
Employee Costs791,8801,245,389989,076849,086494,39155,876983,742559,3201,091,0341,026,667930,5470000
Number Of Employees2440333017237214140383344
EBITDA*4,414,8836,310,546-5,680,1534,770,4379,652,7775,232,2346,205,0445,408,03312,787,7574,881,1124,437,8125,088,2175,512,8645,577,7325,721,711

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets00000115,000,000115,000,0000092,000,00092,000,0000000
Intangible Assets000000000000000
Investments & Other51,088,55059,900,00055,615,28640,000,00095,000,00000105,000,000100,000,0000094,500,00091,000,000100,000,00085,000,000
Debtors (Due After 1 year)000000000351,62800000
Total Fixed Assets51,088,55059,900,00055,615,28640,000,00095,000,000115,000,000115,000,000105,000,000100,000,00092,351,62892,000,00094,500,00091,000,000100,000,00085,000,000
Stock & work in progress000000000000000
Trade Debtors588,069925,862718,435564,419291,945265,008551,696312,775194,098414,478200,762648,796396,711415,053306,296
Group Debtors00000000037,660335,9852,347,8482,347,8482,497,848951,831
Misc Debtors157,397114,467107,682121,548338,595438,989405,870395,041437,965145,685181,553187,296264,047274,392303,782
Cash2,187,7711,799,3292,781,0561,426,8812,240,8801,672,2962,269,4682,219,5941,990,6042,330,2872,170,7491,824,9392,162,2972,284,9053,567,440
misc current assets00000000067,16367,9860000
total current assets2,933,2372,839,6583,607,1732,112,8482,871,4202,376,2933,227,0342,927,4102,622,6672,995,2732,957,0355,008,8795,170,9035,472,1985,129,349
total assets54,021,78762,739,65859,222,45942,112,84897,871,420117,376,293118,227,034107,927,410102,622,66795,346,90194,957,03599,508,87996,170,903105,472,19890,129,349
Bank overdraft033,000,00032,625,92182,500,00000000000000
Bank loan000000000000000
Trade Creditors 414,569483,037225,642359,918260,180282,229336,631160,576148,31671,329214,079264,693135,866219,543160,072
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities1,760,1761,864,8622,853,4293,109,6643,027,5842,417,0502,502,7482,694,3882,577,7092,773,2992,646,7213,129,8503,524,7793,476,3163,466,575
total current liabilities2,174,74535,347,89935,704,99285,969,5823,287,7642,699,2792,839,3792,854,9642,726,0252,844,6282,860,8003,394,5433,660,6453,695,8593,626,647
loans33,000,00000082,436,90882,413,96582,391,02382,368,08082,345,13782,322,19482,299,252102,090,339102,067,397102,044,454102,082,755
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities9,875,00010,175,0008,952,22027,9440000020,275,27219,814,0300000
provisions0000773,1214,103,7284,164,5262,535,9822,291,757961,36100000
total long term liabilities42,875,00010,175,0008,952,22027,94483,210,02986,517,69386,555,54984,904,06284,636,894103,558,827102,113,282102,090,339102,067,397102,044,454102,082,755
total liabilities45,049,74545,522,89944,657,21285,997,52686,497,79389,216,97289,394,92887,759,02687,362,919106,403,455104,974,082105,484,882105,728,042105,740,313105,709,402
net assets8,972,04217,216,75914,565,247-43,884,67811,373,62728,159,32128,832,10620,168,38415,259,748-11,056,554-10,017,047-5,976,003-9,557,139-268,115-15,580,053
total shareholders funds8,972,04217,216,75914,565,247-43,884,67811,373,62728,159,32128,832,10620,168,38415,259,748-11,056,554-10,017,047-5,976,003-9,557,139-268,115-15,580,053
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit4,414,8836,310,546-5,680,1534,770,4379,652,7775,232,2346,205,0445,408,03312,787,7574,881,1124,437,8125,088,2175,512,8645,577,7325,721,711
Depreciation000000000000000
Amortisation000000000000000
Tax-201,761-621,96000-779,7100-163,703-53,201-1,330,396388,92267,98661,331-149,683-127,947-90,669
Stock000000000000000
Debtors-294,863214,212140,15055,427-73,457-253,569249,75075,753-317,388231,151-2,465,640175,334-178,6871,625,3841,561,909
Creditors-68,468257,395-134,27699,738-22,049-54,402176,05512,26076,987-142,750-50,614128,827-83,67759,471160,072
Accruals and Deferred Income-104,686-988,567-256,23582,080610,534-85,698-191,640116,679-195,590126,578-483,129-394,92948,4639,7413,466,575
Deferred Taxes & Provisions000-773,121-3,330,607-60,7981,628,544244,2251,330,396961,36100000
Cash flow from operations4,334,8314,743,202-6,210,8144,123,7076,204,4025,284,9057,404,5505,652,24312,986,5425,984,0726,437,6954,708,1125,506,6543,893,6137,695,780
Investing Activities
capital expenditure0000115,000,0000-115,000,000092,000,0000-92,000,0000000
Change in Investments-8,811,4504,284,71415,615,286-55,000,00095,000,0000-105,000,0005,000,000100,000,0000-94,500,0003,500,000-9,000,00015,000,00085,000,000
cash flow from investments8,811,450-4,284,714-15,615,28655,000,00020,000,0000-10,000,000-5,000,000-8,000,00002,500,000-3,500,0009,000,000-15,000,000-85,000,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans33,000,00000-82,436,90822,94322,94222,94322,94322,94322,942-19,791,08722,94222,943-38,301102,082,755
Hire Purchase and Lease Commitments000000000000000
other long term liabilities-300,0001,222,7808,924,27627,9440000-20,275,272461,24219,814,0300000
share issue-8,850,000067,722,503-55,000,000-20,109,719-357,6327,965,8294,695,8300-1,351,278-3,594,6443,415,878-9,703,69714,819,928-16,292,520
interest-3,607,839-3,037,074-3,592,425-5,028,742-5,549,043-5,547,386-5,343,448-5,142,025-4,955,089-4,958,263-4,952,198-4,984,290-4,948,508-4,957,775-4,918,575
cash flow from financing20,242,161-1,814,29473,054,354-142,437,706-25,635,819-5,882,0762,645,324-423,252-25,207,418-5,825,357-8,523,899-1,545,470-14,629,2629,823,85280,871,660
cash and cash equivalents
cash388,442-981,7271,354,175-813,999568,584-597,17249,874228,990-339,683159,538345,810-337,358-122,608-1,282,5353,567,440
overdraft-33,000,000374,079-49,874,07982,500,00000000000000
change in cash33,388,442-1,355,80651,228,254-83,313,999568,584-597,17249,874228,990-339,683159,538345,810-337,358-122,608-1,282,5353,567,440

st albans (maltings 4) 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 st albans (maltings 4) limited. Get real-time insights into st albans (maltings 4) 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

St Albans (maltings 4) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for st albans (maltings 4) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in W1H area or any other competitors across 12 key performance metrics.

st albans (maltings 4) limited Ownership

ST ALBANS (MALTINGS 4) LIMITED group structure

St Albans (Maltings 4) Limited has no subsidiary companies.

Ultimate parent company

2 parents

ST ALBANS (MALTINGS 4) LIMITED

05433467

ST ALBANS (MALTINGS 4) LIMITED Shareholders

boultbee ldn investment ltd 100%

st albans (maltings 4) limited directors

St Albans (Maltings 4) Limited currently has 2 directors. The longest serving directors include Mr Steven Brooks (Jun 2005) and Mr Simon Hosking (Mar 2015).

officercountryagestartendrole
Mr Steven Brooks63 years Jun 2005- Director
Mr Simon HoskingUnited Kingdom60 years Mar 2015- Director

P&L

December 2023

turnover

4.8m

-33%

operating profit

4.4m

0%

gross margin

71.1%

+1.21%

turnover

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

Balance Sheet

December 2023

net assets

9m

-0.48%

total assets

54m

-0.14%

cash

2.2m

+0.22%

net assets

Total assets minus all liabilities

st albans (maltings 4) limited company details

company number

05433467

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

age

19

incorporated

UK

ultimate parent company

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

hilldune limited (July 2005)

accountant

BACK OFFICE SUPPORT SOLUTIONS LTD

auditor

-

address

117 george street, london, W1H 7HF

Bank

-

Legal Advisor

-

st albans (maltings 4) 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 9 charges/mortgages relating to st albans (maltings 4) limited. Currently there are 1 open charges and 8 have been satisfied in the past.

st albans (maltings 4) 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 ST ALBANS (MALTINGS 4) LIMITED. This can take several minutes, an email will notify you when this has completed.

st albans (maltings 4) limited Companies House Filings - See Documents

datedescriptionview/download