Stadium Residential Ltd

POWER SEARCH PRICING

SOLUTIONS

stadium residential ltd Company Information

Live

EstablishedSmallHealthy

Company Number

05655847

Website

www.stadiumresidential.com

Registered Address

10 jacobs well mews, london, W1U 3DY

Industry

Real estate agencies

Telephone

02076091111

Next Accounts Due

December 2024

Group Structure

View All

Directors

Antony Spencer18 Years

Graham McKee7 Years

Shareholders

stadium residential trust company limited 100%

stadium residential ltd Estimated Valuation

£1.8m

Pomanda estimates the enterprise value of STADIUM RESIDENTIAL LTD at £1.8m based on a Turnover of £857.9k and 2.07x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Stadium Residential Ltd is a live company located in london, W1U 3DY with a Companies House number of 05655847. It operates in the real estate agencies sector, SIC Code 68310. Founded in December 2005, it's largest shareholder is stadium residential trust company limited with a 100% stake. Stadium Residential Ltd is a established, small sized company, Pomanda has estimated its turnover at £857.9k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Stadium Residential Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

3 Regular

5 Weak

Size

annual sales of £857.9k, make it smaller than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (5.1%)

EXPORT

Stadium Residential Ltd's latest turnover from March 2023 is estimated at £857.9 thousand and the company has net assets of £88.7 thousand. According to their latest financial statements, Stadium Residential Ltd has 4 employees and maintains cash reserves of £53.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	857,876	663,682	316,571	642,755	510,620	584,637	900,806	499,267	1,022,709	746,743	746,637	4,918,031	3,646,966	1,812,290
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	150,703	87,404	31,497	89,602	83,541	76,643	108,878	63,120	101,309	76,824	78,813	735,761	521,024	333,853
Gross Profit	707,173	576,278	285,074	553,153	427,078	507,994	791,927	436,147	921,400	669,919	667,824	4,182,270	3,125,943	1,478,437
Admin Expenses	768,435	403,391	472,543	412,250	652,799	124,623	609,109	599,690	966,186	946,008	623,877	4,046,740	2,957,974	1,379,359
Operating Profit	-61,262	172,887	-187,469	140,903	-225,721	383,371	182,818	-163,543	-44,786	-276,089	43,947	135,530	167,969	99,078
Interest Payable	4,393	3,296	1,525	0	0	0	0	0	26	0	0	0	0	0
Interest Receivable	3,605	744	49	24	257	173	379	1,294	61	4	17	635	696	409
Pre-Tax Profit	-62,051	170,336	-188,945	140,927	-225,464	383,544	183,196	-162,249	-44,751	-276,085	43,964	136,165	168,665	99,488
Tax	0	-32,364	0	-26,776	0	-72,873	-36,639	0	4,017	-4,017	-4,012	-35,403	-47,226	-27,856
Profit After Tax	-62,051	137,972	-188,945	114,151	-225,464	310,671	146,557	-162,249	-40,734	-280,102	39,952	100,762	121,439	71,631
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-62,051	137,972	-188,945	114,151	-225,464	310,671	146,557	-162,249	-40,734	-280,102	39,952	100,762	121,439	71,631
Employee Costs	152,240	160,631	142,613	184,583	196,237	315,570	471,923	257,384	529,374	400,400	401,474	2,481,367	1,832,062	960,421
Number Of Employees	4	4	4	5	5	9	13	7	14	11	12	79	56	29
EBITDA*	-61,262	175,787	-187,469	143,803	-220,980	388,271	192,050	-144,311	-25,554	-257,097	65,179	135,530	167,969	99,078

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	1	1	0	5,801	8,701	13,442	3,842	13,074	32,306	42,334	62,931	48,000	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	2,901	0	0	0	0	0	0	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	1	1	2,901	5,801	8,701	13,442	3,842	13,074	32,306	42,334	62,931	48,000	0	0
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	124,036	79,795	32,623	70,433	56,204	57,792	88,073	45,634	643,320	6,660	0	455,502	316,173	169,220
Group Debtors	38,902	38,522	39,313	38,737	0	493,416	499,697	511,884	0	466,081	332,843	0	0	0
Misc Debtors	32,651	23,565	27,104	289,311	80,105	53,453	250,052	125,303	0	116,166	213,446	0	0	0
Cash	53,870	115,759	82,718	14,799	34,160	34,364	34,899	267,898	249,789	249,701	143,087	139,133	114,681	163,644
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	249,459	257,641	181,758	413,280	170,469	639,025	872,721	950,719	893,109	838,608	689,376	594,635	430,854	332,864
total assets	249,460	257,642	184,659	419,081	179,170	652,467	876,563	963,793	925,415	880,942	752,307	642,635	430,854	332,864
Bank overdraft	9,808	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	58,471	10,139	50,357	83,455	34,147	49,339	14,801	71,286	907,367	103,915	33,299	214,458	217,785	241,234
Group/Directors Accounts	12	48	0	69,544	0	262,913	817,113	573,534	0	260,604	16,890	134,245	19,899	19,899
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	64,208	49,069	71,533	64,368	57,460	27,188	42,293	463,174	0	462,641	368,234	0	0	0
total current liabilities	132,499	59,256	121,890	217,367	91,607	339,440	874,207	1,107,994	907,367	827,160	418,423	348,703	237,684	261,133
loans	28,271	47,645	50,000	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
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	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	28,271	47,645	50,000	0	0	0	0	0	0	0	0	0	0	0
total liabilities	160,770	106,901	171,890	217,367	91,607	339,440	874,207	1,107,994	907,367	827,160	418,423	348,703	237,684	261,133
net assets	88,690	150,741	12,769	201,714	87,563	313,027	2,356	-144,201	18,048	53,782	333,884	293,932	193,170	71,731
total shareholders funds	88,690	150,741	12,769	201,714	87,563	313,027	2,356	-144,201	18,048	53,782	333,884	293,932	193,170	71,731

	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	-61,262	172,887	-187,469	140,903	-225,721	383,371	182,818	-163,543	-44,786	-276,089	43,947	135,530	167,969	99,078
Depreciation	0	2,900	0	2,900	4,741	4,900	9,232	19,232	19,232	18,992	21,232	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-32,364	0	-26,776	0	-72,873	-36,639	0	4,017	-4,017	-4,012	-35,403	-47,226	-27,856
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	53,707	42,842	-299,441	262,172	-468,352	-233,161	155,001	39,501	54,413	42,618	90,787	139,329	146,953	169,220
Creditors	48,332	-40,218	-33,098	49,308	-15,192	34,538	-56,485	-836,081	803,452	70,616	-181,159	-3,327	-23,449	241,234
Accruals and Deferred Income	15,139	-22,464	7,165	6,908	30,272	-15,105	-420,881	463,174	-462,641	94,407	368,234	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-51,498	37,899	86,039	-88,929	262,452	567,992	-476,956	-556,719	264,861	-138,709	157,455	-42,529	-49,659	143,236
Investing Activities
capital expenditure	0	-2,901	5,801	0	0	-14,500	0	0	-9,204	1,605	-36,163	-48,000	0	0
Change in Investments	0	-2,901	2,901	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	2,900	0	0	-14,500	0	0	-9,204	1,605	-36,163	-48,000	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-36	48	-69,544	69,544	-262,913	-554,200	243,579	573,534	-260,604	243,714	-117,355	114,346	0	19,899
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-19,374	-2,355	50,000	0	0	0	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	0	0	0	0
share issue	0	0	0	0	0	0	0	0	5,000	0	0	0	0	100
interest	-788	-2,552	-1,476	24	257	173	379	1,294	35	4	17	635	696	409
cash flow from financing	-20,198	-4,859	-21,020	69,568	-262,656	-554,027	243,958	574,828	-255,569	243,718	-117,338	114,981	696	20,408
cash and cash equivalents
cash	-61,889	33,041	67,919	-19,361	-204	-535	-232,999	18,109	88	106,614	3,954	24,452	-48,963	163,644
overdraft	9,808	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-71,697	33,041	67,919	-19,361	-204	-535	-232,999	18,109	88	106,614	3,954	24,452	-48,963	163,644

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for stadium residential ltd. Get real-time insights into stadium residential ltd'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 stadium residential ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in W1U area or any other competitors across 12 key performance metrics.

STADIUM RESIDENTIAL LTD group structure

Stadium Residential Ltd has no subsidiary companies.

Ultimate parent company

STADIUM RESIDENTIAL LTD

05655847

STADIUM RESIDENTIAL LTD Shareholders

stadium residential trust company limited

100%

Stadium Residential Ltd currently has 2 directors. The longest serving directors include Mr Antony Spencer (Dec 2005) and Mr Graham McKee (Dec 2016).

officer	country	age	start	end	role
Mr Antony Spencer	England	64 years	Dec 2005	-	Director
Mr Graham McKee	United Kingdom	64 years	Dec 2016	-	Director

P&L

March 2023

turnover

857.9k

+29%

operating profit

-61.3k

gross margin

82.5%

-5.06%

turnover

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

Balance Sheet

March 2023

net assets

88.7k

-0.41%

total assets

249.5k

-0.03%

cash

53.9k

-0.53%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

jan futures limited

aspire clapham limited

oskar sage ltd

ewemove stratford ltd

1.5

elmiradi ltd

company number

05655847

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

December 2005

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

March 2023

address

10 jacobs well mews, london, W1U 3DY

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 stadium residential ltd.

stadium residential ltd Company Information

stadium residential ltd Estimated Valuation

stadium residential ltd Estimated Valuation

stadium residential ltd Estimated Valuation

Stadium Residential Ltd Overview

Stadium Residential Ltd Health Check

STADIUM RESIDENTIAL LTD financials

stadium residential ltd Credit Report and Business Information

Stadium Residential Ltd Competitor Analysis

stadium residential ltd Ownership

stadium residential ltd directors

stadium residential ltd company details

stadium residential ltd Charges & Mortgages

stadium residential ltd Companies House Filings - See Documents