frogmore real estate partners gp1 limited
frogmore real estate partners gp1 limited Company Information
Company Number
05593419
Next Accounts
Dec 2025
Shareholders
frep group limited
Group Structure
View All
Industry
Management of real estate on a fee or contract basis
Registered Address
11-15 wigmore street, london, W1A 2JZ
Website
www.frogmore.co.ukfrogmore real estate partners gp1 limited Estimated Valuation
Pomanda estimates the enterprise value of FROGMORE REAL ESTATE PARTNERS GP1 LIMITED at £936.3k based on a Turnover of £406k and 2.31x industry multiple (adjusted for size and gross margin).
frogmore real estate partners gp1 limited Estimated Valuation
Pomanda estimates the enterprise value of FROGMORE REAL ESTATE PARTNERS GP1 LIMITED at £0 based on an EBITDA of £-12 and a 6.08x industry multiple (adjusted for size and gross margin).
frogmore real estate partners gp1 limited Estimated Valuation
Pomanda estimates the enterprise value of FROGMORE REAL ESTATE PARTNERS GP1 LIMITED at £1 based on Net Assets of £1 and 1.82x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Frogmore Real Estate Partners Gp1 Limited Overview
Frogmore Real Estate Partners Gp1 Limited is a live company located in london, W1A 2JZ with a Companies House number of 05593419. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in October 2005, it's largest shareholder is frep group limited with a 100% stake. Frogmore Real Estate Partners Gp1 Limited is a mature, micro sized company, Pomanda has estimated its turnover at £406k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Frogmore Real Estate Partners Gp1 Limited Health Check
Pomanda's financial health check has awarded Frogmore Real Estate Partners Gp1 Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 3 areas for improvement. Company Health Check FAQs
0 Strong
4 Regular
3 Weak
Size
annual sales of £406k, make it in line with the average company (£414k)
- Frogmore Real Estate Partners Gp1 Limited
£414k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Frogmore Real Estate Partners Gp1 Limited
- - Industry AVG
Production
with a gross margin of 58%, this company has a comparable cost of product (58%)
- Frogmore Real Estate Partners Gp1 Limited
58% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (7.7%)
- Frogmore Real Estate Partners Gp1 Limited
7.7% - Industry AVG
Employees
with 4 employees, this is below the industry average (6)
4 - Frogmore Real Estate Partners Gp1 Limited
6 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Frogmore Real Estate Partners Gp1 Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £101.5k, this is equally as efficient (£101.5k)
- Frogmore Real Estate Partners Gp1 Limited
£101.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Frogmore Real Estate Partners Gp1 Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Frogmore Real Estate Partners Gp1 Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Frogmore Real Estate Partners Gp1 Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 50 weeks, this is average cash available to meet short term requirements (46 weeks)
50 weeks - Frogmore Real Estate Partners Gp1 Limited
46 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.7%, this is a higher level of debt than the average (60.2%)
99.7% - Frogmore Real Estate Partners Gp1 Limited
60.2% - Industry AVG
FROGMORE REAL ESTATE PARTNERS GP1 LIMITED financials
Frogmore Real Estate Partners Gp1 Limited's latest turnover from March 2024 is estimated at £406 thousand and the company has net assets of £1. According to their latest financial statements, Frogmore Real Estate Partners Gp1 Limited has 4 employees and maintains cash reserves of £285 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 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 | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 4 | 4 | 4 | 4 | |||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 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 | |||||||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | ||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | ||
| Stock & work in progress | |||||||||||||||
| Trade Debtors | |||||||||||||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 72 | 6 | 179 | ||||||||||||
| Cash | 285 | 191 | 125 | 30 | 436 | 96 | 396 | 382 | 343 | 303 | 293 | 253 | 304 | 388 | |
| misc current assets | |||||||||||||||
| total current assets | 285 | 191 | 125 | 102 | 436 | 102 | 396 | 179 | 382 | 343 | 303 | 293 | 253 | 304 | 388 |
| total assets | 295 | 201 | 135 | 112 | 446 | 112 | 406 | 189 | 392 | 353 | 313 | 303 | 263 | 304 | 388 |
| Bank overdraft | 78 | ||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | |||||||||||||||
| Group/Directors Accounts | 100 | 101 | 100 | 100 | 100 | 100 | 111 | ||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 294 | 200 | 134 | 111 | 445 | 111 | 405 | 110 | 291 | 251 | 212 | 202 | 162 | 203 | 276 |
| total current liabilities | 294 | 200 | 134 | 111 | 445 | 111 | 405 | 188 | 391 | 352 | 312 | 302 | 262 | 303 | 387 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 294 | 200 | 134 | 111 | 445 | 111 | 405 | 188 | 391 | 352 | 312 | 302 | 262 | 303 | 387 |
| net assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| total shareholders funds | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Mar 2024 | Mar 2023 | Mar 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 | |||||||||||||||
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -72 | 72 | -6 | 6 | -179 | 179 | |||||||||
| Creditors | |||||||||||||||
| Accruals and Deferred Income | 94 | 66 | 23 | -334 | 334 | -294 | 295 | -181 | 40 | 39 | 10 | 40 | -41 | -73 | 276 |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | 66 | 95 | -406 | 340 | -300 | 474 | -360 | 40 | 276 | ||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 10 | ||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -100 | -1 | 1 | -11 | 111 | ||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | -100 | -1 | 112 | ||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 94 | 66 | 95 | -406 | 340 | -300 | 396 | -382 | 39 | 40 | 10 | 40 | -51 | -84 | 388 |
| overdraft | -78 | 78 | |||||||||||||
| change in cash | 94 | 66 | 95 | -406 | 340 | -300 | 474 | -460 | 39 | 40 | 10 | 40 | -51 | -84 | 388 |
frogmore real estate partners gp1 limited Credit Report and Business Information
Frogmore Real Estate Partners Gp1 Limited Competitor Analysis
Perform a competitor analysis for frogmore real estate partners gp1 limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in W1A area or any other competitors across 12 key performance metrics.
frogmore real estate partners gp1 limited Ownership
FROGMORE REAL ESTATE PARTNERS GP1 LIMITED group structure
Frogmore Real Estate Partners Gp1 Limited has no subsidiary companies.
Ultimate parent company
1 parent
FROGMORE REAL ESTATE PARTNERS GP1 LIMITED
05593419
frogmore real estate partners gp1 limited directors
Frogmore Real Estate Partners Gp1 Limited currently has 4 directors. The longest serving directors include Mr Jonathan White (Dec 2005) and Mr Paul Bray (Dec 2005).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jonathan White | England | 73 years | Dec 2005 | - | Director |
| Mr Paul Bray | England | 59 years | Dec 2005 | - | Director |
| Mrs Josephine Brand | 58 years | Sep 2012 | - | Director | |
| Mr John Matthews | England | 50 years | Nov 2022 | - | Director |
P&L
March 2024turnover
406k
0%
operating profit
-12.5
0%
gross margin
58.1%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
1
0%
total assets
295
+0.47%
cash
285
+0.49%
net assets
Total assets minus all liabilities
Similar Companies
frogmore real estate partners gp1 limited company details
company number
05593419
Type
Private limited with Share Capital
industry
68320 - Management of real estate on a fee or contract basis
incorporation date
October 2005
age
20
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
March 2024
previous names
shelfco (no. 3133) limited (December 2005)
accountant
-
auditor
COOPER PARRY GROUP LIMITED
address
11-15 wigmore street, london, W1A 2JZ
Bank
-
Legal Advisor
-
frogmore real estate partners gp1 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 14 charges/mortgages relating to frogmore real estate partners gp1 limited. Currently there are 14 open charges and 0 have been satisfied in the past.
frogmore real estate partners gp1 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 FROGMORE REAL ESTATE PARTNERS GP1 LIMITED. This can take several minutes, an email will notify you when this has completed.
frogmore real estate partners gp1 limited Companies House Filings - See Documents
| date | description | view/download |
|---|
