bl didcot 2 limited
bl didcot 2 limited Company Information
Company Number
05495284
Next Accounts
Sep 2025
Shareholders
corona vulcan bidco limited
Group Structure
View All
Industry
Development of building projects
Registered Address
york house 45 seymour street, london, W1H 7LX
Website
www.hammerson.co.ukbl didcot 2 limited Estimated Valuation
Pomanda estimates the enterprise value of BL DIDCOT 2 LIMITED at £1.9m based on a Turnover of £2m and 0.95x industry multiple (adjusted for size and gross margin).
bl didcot 2 limited Estimated Valuation
Pomanda estimates the enterprise value of BL DIDCOT 2 LIMITED at £11m based on an EBITDA of £1.5m and a 7.52x industry multiple (adjusted for size and gross margin).
bl didcot 2 limited Estimated Valuation
Pomanda estimates the enterprise value of BL DIDCOT 2 LIMITED at £12m based on Net Assets of £8.5m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bl Didcot 2 Limited Overview
Bl Didcot 2 Limited is a live company located in london, W1H 7LX with a Companies House number of 05495284. It operates in the development of building projects sector, SIC Code 41100. Founded in June 2005, it's largest shareholder is corona vulcan bidco limited with a 100% stake. Bl Didcot 2 Limited is a mature, small sized company, Pomanda has estimated its turnover at £2m with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Bl Didcot 2 Limited Health Check
Pomanda's financial health check has awarded Bl Didcot 2 Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 1 areas for improvement. Company Health Check FAQs
4 Strong
4 Regular
1 Weak
Size
annual sales of £2m, make it in line with the average company (£2.5m)
£2m - Bl Didcot 2 Limited
£2.5m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Bl Didcot 2 Limited
- - Industry AVG
Production
with a gross margin of 75.7%, this company has a lower cost of product (27.3%)
75.7% - Bl Didcot 2 Limited
27.3% - Industry AVG
Profitability
an operating margin of 72.3% make it more profitable than the average company (7%)
72.3% - Bl Didcot 2 Limited
7% - Industry AVG
Employees
with 7 employees, this is similar to the industry average (7)
- Bl Didcot 2 Limited
7 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Bl Didcot 2 Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £288.7k, this is equally as efficient (£289.9k)
- Bl Didcot 2 Limited
£289.9k - Industry AVG
Debtor Days
it gets paid by customers after 22 days, this is earlier than average (28 days)
22 days - Bl Didcot 2 Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 162 days, this is slower than average (31 days)
162 days - Bl Didcot 2 Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Bl Didcot 2 Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 4 weeks, this is less cash available to meet short term requirements (12 weeks)
4 weeks - Bl Didcot 2 Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 69.1%, this is a similar level of debt than the average (73.5%)
69.1% - Bl Didcot 2 Limited
73.5% - Industry AVG
BL DIDCOT 2 LIMITED financials
Bl Didcot 2 Limited's latest turnover from December 2023 is £2 million and the company has net assets of £8.5 million. According to their latest financial statements, we estimate that Bl Didcot 2 Limited has 7 employees and maintains cash reserves of £1.2 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | May 2021 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 2,020,641 | 1,724,850 | 921,000 | 2,442,000 | 1,754,000 | 1,367,000 | 198,000 | 178,000 | 144,000 | 141,000 | 137,000 | 174,000 | 149,000 | 142,000 | 146,000 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 490,275 | 463,448 | 168,000 | 1,525,000 | 393,000 | 381,000 | 31,000 | 31,000 | 22,000 | 8,000 | 15,000 | 16,000 | 65,000 | 42,000 | |
| Gross Profit | 1,530,366 | 1,261,402 | 753,000 | 917,000 | 1,361,000 | 986,000 | 167,000 | 147,000 | 122,000 | 133,000 | 122,000 | 158,000 | 84,000 | 100,000 | |
| Admin Expenses | 68,770 | 33,878 | 32,000 | 20,000 | 9,825,000 | 5,329,000 | 2,330,000 | -200,000 | -100,000 | 19,000 | |||||
| Operating Profit | 1,461,596 | 1,227,524 | 721,000 | 897,000 | -8,464,000 | -4,343,000 | -2,163,000 | 347,000 | 222,000 | 114,000 | 123,000 | ||||
| Interest Payable | 970,951 | 973,443 | 605,000 | 678,000 | 706,000 | 232,000 | 99,000 | 3,000 | 25,000 | 26,000 | 34,000 | 48,000 | 42,000 | 71,000 | |
| Interest Receivable | 8,137 | 2,755 | 2,000 | ||||||||||||
| Pre-Tax Profit | 4,625,484 | 2,812,056 | 771,000 | -11,673,000 | -9,168,000 | -4,575,000 | -2,262,000 | 344,000 | 222,000 | 89,000 | 96,000 | 124,000 | 36,000 | 58,000 | 52,000 |
| Tax | -1,205,385 | -56,892 | -291,000 | -4,000 | |||||||||||
| Profit After Tax | 3,420,099 | 2,755,164 | 480,000 | -11,677,000 | -9,168,000 | -4,575,000 | -2,262,000 | 344,000 | 222,000 | 89,000 | 96,000 | 124,000 | 36,000 | 58,000 | 52,000 |
| Dividends Paid | |||||||||||||||
| Retained Profit | 3,420,099 | 2,755,164 | 480,000 | -11,677,000 | -9,168,000 | -4,575,000 | -2,262,000 | 344,000 | 222,000 | 89,000 | 96,000 | 124,000 | 36,000 | 58,000 | 52,000 |
| Employee Costs | |||||||||||||||
| Number Of Employees | 4 | 4 | |||||||||||||
| EBITDA* | 1,461,596 | 1,227,524 | 721,000 | 897,000 | -8,464,000 | -4,343,000 | -2,163,000 | 347,000 | 222,000 | 114,000 | 123,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | May 2021 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 19,244,000 | 18,968,000 | 30,386,000 | 40,588,000 | 34,279,000 | ||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 25,958,953 | 21,958,954 | 19,244,000 | 18,968,000 | 30,386,000 | 40,588,000 | 34,279,000 | 2,600,000 | 2,400,000 | 2,300,000 | 2,300,000 | 2,300,000 | 2,300,000 | 1,900,000 | 1,800,000 |
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 25,958,953 | 21,958,954 | 19,244,000 | 18,968,000 | 30,386,000 | 40,588,000 | 34,279,000 | 2,600,000 | 2,400,000 | 2,300,000 | 2,300,000 | 2,300,000 | 2,300,000 | 1,900,000 | 1,800,000 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 126,893 | 136,411 | 114,000 | 101,000 | 44,000 | 29,000 | 1,000 | 10,000 | 29,000 | 37,000 | 27,000 | 73,000 | 74,000 | 56,000 | |
| Group Debtors | 81,000 | 386,000 | 42,000 | 30,000 | 59,000 | 41,000 | 52,000 | 70,000 | 10,000 | 19,000 | |||||
| Misc Debtors | 222,656 | 321,170 | 15,000 | 56,000 | 79,000 | 61,000 | 7,000 | 7,000 | 7,000 | 5,000 | 4,000 | 5,000 | |||
| Cash | 1,226,397 | 361,380 | 989,000 | 136,000 | 52,000 | 506,000 | 53,000 | 15,000 | 14,000 | 12,000 | |||||
| misc current assets | 39,000 | 191,000 | 29,000 | 28,000 | |||||||||||
| total current assets | 1,575,946 | 818,961 | 1,157,000 | 293,000 | 447,000 | 596,000 | 447,000 | 103,000 | 79,000 | 105,000 | 82,000 | 79,000 | 148,000 | 84,000 | 75,000 |
| total assets | 27,534,899 | 22,777,915 | 20,401,000 | 19,261,000 | 30,833,000 | 41,184,000 | 34,726,000 | 2,703,000 | 2,479,000 | 2,405,000 | 2,382,000 | 2,379,000 | 2,448,000 | 1,984,000 | 1,875,000 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 218,938 | 58,942 | 251,000 | 113,000 | 215,000 | 144,000 | 25,000 | 15,000 | 23,000 | 20,000 | 13,000 | 12,000 | 36,000 | ||
| Group/Directors Accounts | 13,797,570 | 13,744,147 | 481,000 | 624,000 | 769,000 | 843,000 | 932,000 | 1,092,000 | 3,219,000 | 3,272,000 | |||||
| other short term finances | |||||||||||||||
| hp & lease commitments | 117,531 | 117,531 | 118,000 | 118,000 | |||||||||||
| other current liabilities | 633,852 | 587,728 | 14,543,000 | 14,270,000 | 41,416,000 | 42,697,000 | 31,785,000 | 51,000 | 33,000 | 39,000 | 38,000 | 38,000 | 49,000 | 30,000 | 26,000 |
| total current liabilities | 14,767,891 | 14,508,348 | 14,912,000 | 14,501,000 | 41,631,000 | 42,841,000 | 31,810,000 | 547,000 | 680,000 | 828,000 | 894,000 | 982,000 | 1,177,000 | 3,249,000 | 3,298,000 |
| loans | 5,802,000 | 5,802,000 | 6,038,000 | 6,038,000 | 6,038,000 | ||||||||||
| hp & lease commitments | 2,901,416 | 2,901,421 | 2,901,000 | 2,901,000 | 3,019,000 | 3,019,000 | 3,019,000 | ||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 47,000 | 20,000 | 18,000 | 15,000 | 2,000 | 2,000 | 2,000 | 2,000 | |||||||
| provisions | 1,351,262 | 273,915 | 498,000 | ||||||||||||
| total long term liabilities | 4,252,678 | 3,175,336 | 3,150,000 | 2,901,000 | 3,066,000 | 3,039,000 | 3,037,000 | 15,000 | 2,000 | 2,000 | 2,000 | 2,000 | |||
| total liabilities | 19,020,569 | 17,683,684 | 18,062,000 | 17,402,000 | 44,697,000 | 45,880,000 | 34,847,000 | 562,000 | 682,000 | 830,000 | 896,000 | 984,000 | 1,177,000 | 3,249,000 | 3,298,000 |
| net assets | 8,514,330 | 5,094,231 | 2,339,000 | 1,859,000 | -13,864,000 | -4,696,000 | -121,000 | 2,141,000 | 1,797,000 | 1,575,000 | 1,486,000 | 1,395,000 | 1,271,000 | -1,265,000 | -1,423,000 |
| total shareholders funds | 8,514,330 | 5,094,231 | 2,339,000 | 1,859,000 | -13,864,000 | -4,696,000 | -121,000 | 2,141,000 | 1,797,000 | 1,575,000 | 1,486,000 | 1,395,000 | 1,271,000 | -1,265,000 | -1,423,000 |
| Dec 2023 | Dec 2022 | Dec 2021 | May 2021 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 1,461,596 | 1,227,524 | 721,000 | 897,000 | -8,464,000 | -4,343,000 | -2,163,000 | 347,000 | 222,000 | 114,000 | 123,000 | ||||
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | -1,205,385 | -56,892 | -291,000 | -4,000 | |||||||||||
| Stock | |||||||||||||||
| Debtors | -108,032 | 328,581 | 129,000 | 157,000 | 114,000 | -304,000 | 335,000 | 22,000 | -56,000 | 11,000 | 3,000 | -69,000 | 64,000 | 9,000 | 75,000 |
| Creditors | 159,996 | -192,058 | 251,000 | 113,000 | 71,000 | 119,000 | 10,000 | -8,000 | 3,000 | 7,000 | 1,000 | -24,000 | 36,000 | ||
| Accruals and Deferred Income | 46,124 | -13,955,272 | 14,543,000 | 14,270,000 | -1,281,000 | 10,912,000 | 31,734,000 | 18,000 | -6,000 | 1,000 | -11,000 | 19,000 | 4,000 | 26,000 | |
| Deferred Taxes & Provisions | 1,077,347 | -224,085 | 498,000 | ||||||||||||
| Cash flow from operations | 1,647,710 | -13,529,364 | 15,593,000 | 15,119,000 | -9,788,000 | 6,992,000 | 29,246,000 | 335,000 | 275,000 | 111,000 | 74,000 | ||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 3,999,999 | 2,714,954 | 19,244,000 | 18,968,000 | -10,202,000 | 6,309,000 | 31,679,000 | 200,000 | 100,000 | 400,000 | 100,000 | 1,800,000 | |||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 53,423 | 13,744,147 | -481,000 | -143,000 | -145,000 | -74,000 | -89,000 | -160,000 | -2,127,000 | -53,000 | 3,272,000 | ||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -5,802,000 | 5,802,000 | 5,802,000 | 6,038,000 | |||||||||||
| Hire Purchase and Lease Commitments | -5 | -48 | 3,019,000 | 3,019,000 | 3,019,000 | ||||||||||
| other long term liabilities | 27,000 | 2,000 | 3,000 | 13,000 | 2,000 | ||||||||||
| share issue | |||||||||||||||
| interest | -962,814 | -970,688 | -605,000 | -678,000 | -704,000 | -232,000 | -99,000 | -3,000 | -25,000 | -26,000 | -34,000 | -48,000 | -42,000 | -71,000 | |
| cash flow from financing | -909,396 | 6,971,478 | 10,075,000 | 21,679,000 | -677,000 | -230,000 | 8,480,000 | -133,000 | -145,000 | -99,000 | -120,000 | -192,000 | 325,000 | 5,000 | 1,726,000 |
| cash and cash equivalents | |||||||||||||||
| cash | 865,017 | -627,620 | 989,000 | 136,000 | -454,000 | 453,000 | 38,000 | 1,000 | 2,000 | 12,000 | |||||
| overdraft | |||||||||||||||
| change in cash | 865,017 | -627,620 | 989,000 | 136,000 | -454,000 | 453,000 | 38,000 | 1,000 | 2,000 | 12,000 |
bl didcot 2 limited Credit Report and Business Information
Bl Didcot 2 Limited Competitor Analysis
Perform a competitor analysis for bl didcot 2 limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in W1H area or any other competitors across 12 key performance metrics.
bl didcot 2 limited Ownership
BL DIDCOT 2 LIMITED group structure
Bl Didcot 2 Limited has no subsidiary companies.
Ultimate parent company
BROOKFIELD CORP
#0153040
CORONA VULCAN BIDCO LTD
#0145742
2 parents
BL DIDCOT 2 LIMITED
05495284
bl didcot 2 limited directors
Bl Didcot 2 Limited currently has 4 directors. The longest serving directors include Mr Keith McClure (Sep 2024) and Mr James Pinkstone (Sep 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Keith McClure | United Kingdom | 34 years | Sep 2024 | - | Director |
| Mr James Pinkstone | England | 37 years | Sep 2024 | - | Director |
| Mr Charles Mountford | United Kingdom | 44 years | Sep 2024 | - | Director |
| Mr Matthew Reed | United Kingdom | 44 years | Sep 2024 | - | Director |
P&L
December 2023turnover
2m
+17%
operating profit
1.5m
+19%
gross margin
75.8%
+3.56%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
8.5m
+0.67%
total assets
27.5m
+0.21%
cash
1.2m
+2.39%
net assets
Total assets minus all liabilities
Similar Companies
bl didcot 2 limited company details
company number
05495284
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
June 2005
age
20
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
December 2023
previous names
corona vulcan didcot ii limited (September 2024)
hammerson (didcot ii) limited (May 2021)
See moreaccountant
-
auditor
DELOITTE LLP
address
york house 45 seymour street, london, W1H 7LX
Bank
-
Legal Advisor
-
bl didcot 2 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 2 charges/mortgages relating to bl didcot 2 limited. Currently there are 1 open charges and 1 have been satisfied in the past.
bl didcot 2 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 BL DIDCOT 2 LIMITED. This can take several minutes, an email will notify you when this has completed.
bl didcot 2 limited Companies House Filings - See Documents
| date | description | view/download |
|---|
