sainsbury propco c limited
sainsbury propco c limited Company Information
Company Number
05676364
Website
www.j-sainsbury.co.ukRegistered Address
33 holborn, london, EC1N 2HT
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
-
Next Accounts Due
December 2024
Group Structure
View All
Directors
Geraint Cowen4 Years
Shareholders
j sainsbury plc 100%
sainsbury propco c limited Estimated Valuation
The estimated valuation range for sainsbury propco c limited, derived from financial data as of March 2023 and the most recent industry multiples, is between £11.6m to £27.2m
sainsbury propco c limited Estimated Valuation
The estimated valuation range for sainsbury propco c limited, derived from financial data as of March 2023 and the most recent industry multiples, is between £11.6m to £27.2m
sainsbury propco c limited Estimated Valuation
The estimated valuation range for sainsbury propco c limited, derived from financial data as of March 2023 and the most recent industry multiples, is between £11.6m to £27.2m
Get a detailed valuation report, edit figures and unlock valuation multiples.
Sainsbury Propco C Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Sainsbury Propco C Limited Overview
Sainsbury Propco C Limited is a live company located in london, EC1N 2HT with a Companies House number of 05676364. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in January 2006, it's largest shareholder is j sainsbury plc with a 100% stake. Sainsbury Propco C Limited is a established, small sized company, Pomanda has estimated its turnover at £3.6m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sainsbury Propco C Limited Health Check
Pomanda's financial health check has awarded Sainsbury Propco C Limited a 3.5 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
2 Regular
1 Weak
Size
annual sales of £3.6m, make it larger than the average company (£801.4k)
£3.6m - Sainsbury Propco C Limited
£801.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (1.8%)
- Sainsbury Propco C Limited
1.8% - Industry AVG
Production
with a gross margin of 89.1%, this company has a lower cost of product (74.2%)
89.1% - Sainsbury Propco C Limited
74.2% - Industry AVG
Profitability
an operating margin of 88.4% make it more profitable than the average company (37.1%)
88.4% - Sainsbury Propco C Limited
37.1% - Industry AVG
Employees
with 22 employees, this is above the industry average (4)
- Sainsbury Propco C Limited
4 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Sainsbury Propco C Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £165.4k, this is equally as efficient (£173.2k)
- Sainsbury Propco C Limited
£173.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Sainsbury Propco C Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Sainsbury Propco C Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sainsbury Propco C Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Sainsbury Propco C Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 65.5%, this is a similar level of debt than the average (62.6%)
65.5% - Sainsbury Propco C Limited
62.6% - Industry AVG
sainsbury propco c limited Credit Report and Business Information
Sainsbury Propco C Limited Competitor Analysis
Perform a competitor analysis for sainsbury propco c limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
sainsbury propco c limited Ownership
SAINSBURY PROPCO C LIMITED group structure
Sainsbury Propco C Limited has no subsidiary companies.
sainsbury propco c limited directors
Sainsbury Propco C Limited currently has 1 director, Mr Geraint Cowen serving since Jun 2019.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Geraint Cowen | United Kingdom | 51 years | Jun 2019 | - | Director |
SAINSBURY PROPCO C LIMITED financials
Sainsbury Propco C Limited's latest turnover from March 2023 is £3.6 million and the company has net assets of £16.9 million. According to their latest financial statements, we estimate that Sainsbury Propco C Limited has 22 employees and maintains cash reserves of 0 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 | 3,639,000 | 3,670,000 | 3,671,000 | 3,679,000 | 3,661,000 | 3,670,000 | 3,679,000 | 3,668,000 | 3,670,000 | 3,678,000 | 3,663,000 | 3,670,000 | 3,670,000 | 3,670,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 398,000 | 398,000 | 398,000 | 421,000 | 459,000 | 474,000 | 486,000 | 494,000 | 508,000 | 523,000 | 575,000 | 681,000 | 689,000 | 705,000 |
| Gross Profit | 3,241,000 | 3,272,000 | 3,273,000 | 3,258,000 | 3,202,000 | 3,196,000 | 3,193,000 | 3,174,000 | 3,162,000 | 3,155,000 | 3,088,000 | 2,989,000 | 2,981,000 | 2,965,000 |
| Admin Expenses | 26,000 | 26,000 | 26,000 | -62,000 | 26,000 | 26,000 | 26,000 | 26,000 | 52,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| Operating Profit | 3,215,000 | 3,246,000 | 3,247,000 | 3,320,000 | 3,176,000 | 3,170,000 | 3,167,000 | 3,148,000 | 3,110,000 | 3,135,000 | 3,068,000 | 2,969,000 | 2,961,000 | 2,945,000 |
| Interest Payable | 2,387,000 | 2,482,000 | 2,564,000 | 2,635,000 | 2,616,000 | 2,683,000 | 2,710,000 | 2,747,000 | 2,762,000 | 2,777,000 | 2,784,000 | 2,790,000 | 2,789,000 | 2,776,000 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 1,000 | 0 | 1,000 | 1,000 | 1,000 | 0 |
| Pre-Tax Profit | 828,000 | 764,000 | 683,000 | 685,000 | 560,000 | 487,000 | 458,000 | 402,000 | 349,000 | 358,000 | 285,000 | 180,000 | 173,000 | 169,000 |
| Tax | -219,000 | 10,000 | -1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -103,000 | 149,000 | 162,000 |
| Profit After Tax | 609,000 | 774,000 | 682,000 | 685,000 | 560,000 | 487,000 | 458,000 | 402,000 | 349,000 | 358,000 | 285,000 | 77,000 | 322,000 | 331,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 609,000 | 774,000 | 682,000 | 685,000 | 560,000 | 487,000 | 458,000 | 402,000 | 349,000 | 358,000 | 285,000 | 77,000 | 322,000 | 331,000 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Number Of Employees | ||||||||||||||
| EBITDA* | 3,215,000 | 3,644,000 | 3,645,000 | 3,741,000 | 3,180,000 | 3,188,000 | 3,197,000 | 3,642,000 | 3,618,000 | 3,658,000 | 3,643,000 | 3,182,000 | 3,196,000 | 3,195,000 |
* 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 | 0 | 48,731,000 | 49,090,000 | 49,360,000 | 47,388,000 | 47,549,000 | 47,642,000 | 47,667,000 | 47,615,000 | 47,535,000 | 47,369,000 | 47,183,000 | 47,127,000 | 46,814,000 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 38,183,000 | 38,581,000 | 38,979,000 | 39,377,000 | 37,628,000 | 38,083,000 | 38,537,000 | 38,992,000 | 39,447,000 | 39,902,000 | 40,357,000 | 40,812,000 | 41,295,000 | 41,750,000 |
| Debtors (Due After 1 year) | 10,101,000 | 10,150,000 | 10,111,000 | 9,983,000 | 9,760,000 | 9,462,000 | 9,083,000 | 8,622,000 | 8,076,000 | 7,462,000 | 6,773,000 | 6,012,000 | 5,173,000 | 4,273,000 |
| Total Fixed Assets | 48,284,000 | 48,731,000 | 49,090,000 | 49,360,000 | 47,388,000 | 47,549,000 | 47,642,000 | 47,667,000 | 47,615,000 | 47,535,000 | 47,369,000 | 47,183,000 | 47,127,000 | 46,814,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 682,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 642,000 | 0 | 0 | 0 | 705,000 | 706,000 | 699,000 | 681,000 | 683,000 | 674,000 | 658,000 | 657,000 | 656,000 | 648,000 |
| Misc Debtors | 0 | 678,000 | 670,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 7,000 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 5,000 | 5,000 | 6,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 | 5,000 | 3,000 |
| total current assets | 642,000 | 678,000 | 670,000 | 687,000 | 710,000 | 718,000 | 711,000 | 686,000 | 688,000 | 678,000 | 662,000 | 661,000 | 661,000 | 651,000 |
| total assets | 48,926,000 | 49,409,000 | 49,760,000 | 50,047,000 | 48,098,000 | 48,267,000 | 48,353,000 | 48,353,000 | 48,303,000 | 48,213,000 | 48,031,000 | 47,844,000 | 47,788,000 | 47,465,000 |
| Bank overdraft | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 280,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 19,000 | 19,000 | 19,000 | 19,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 209,000 | 299,000 | 317,000 | 334,000 | 374,000 | 412,000 | 416,000 | 436,000 | 440,000 | 436,000 | 24,000 | 24,000 | 24,000 | 24,000 |
| total current liabilities | 508,000 | 318,000 | 336,000 | 353,000 | 374,000 | 412,000 | 416,000 | 436,000 | 440,000 | 436,000 | 24,000 | 24,000 | 24,000 | 24,000 |
| loans | 30,542,000 | 1,976,000 | 1,976,000 | 1,976,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 988,000 | 988,000 | 988,000 | 988,000 | 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 | 31,824,000 | 32,921,000 | 33,874,000 | 34,740,000 | 35,431,000 | 36,000,000 | 36,438,000 | 36,786,000 | 37,049,000 | 37,637,000 | 37,735,000 | 37,756,000 | 37,709,000 |
| provisions | 0 | 0 | 20,000 | 18,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92,000 |
| total long term liabilities | 31,530,000 | 32,812,000 | 33,919,000 | 34,871,000 | 34,740,000 | 35,431,000 | 36,000,000 | 36,438,000 | 36,786,000 | 37,049,000 | 37,637,000 | 37,735,000 | 37,756,000 | 37,755,000 |
| total liabilities | 32,038,000 | 33,130,000 | 34,255,000 | 35,224,000 | 35,114,000 | 35,843,000 | 36,416,000 | 36,874,000 | 37,226,000 | 37,485,000 | 37,661,000 | 37,759,000 | 37,780,000 | 37,779,000 |
| net assets | 16,888,000 | 16,279,000 | 15,505,000 | 14,823,000 | 12,984,000 | 12,424,000 | 11,937,000 | 11,479,000 | 11,077,000 | 10,728,000 | 10,370,000 | 10,085,000 | 10,008,000 | 9,686,000 |
| total shareholders funds | 16,888,000 | 16,279,000 | 15,505,000 | 14,823,000 | 12,984,000 | 12,424,000 | 11,937,000 | 11,479,000 | 11,077,000 | 10,728,000 | 10,370,000 | 10,085,000 | 10,008,000 | 9,686,000 |
| 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 | 3,215,000 | 3,246,000 | 3,247,000 | 3,320,000 | 3,176,000 | 3,170,000 | 3,167,000 | 3,148,000 | 3,110,000 | 3,135,000 | 3,068,000 | 2,969,000 | 2,961,000 | 2,945,000 |
| Depreciation | 0 | 398,000 | 398,000 | 421,000 | 4,000 | 18,000 | 30,000 | 494,000 | 508,000 | 523,000 | 575,000 | 213,000 | 235,000 | 250,000 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -219,000 | 10,000 | -1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -103,000 | 149,000 | 162,000 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -85,000 | 47,000 | 116,000 | 200,000 | 297,000 | 386,000 | 479,000 | 544,000 | 623,000 | 705,000 | 762,000 | 840,000 | 908,000 | 4,921,000 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | -90,000 | -18,000 | -17,000 | -40,000 | -38,000 | -4,000 | -20,000 | -4,000 | 4,000 | 412,000 | 0 | 0 | 0 | 24,000 |
| Deferred Taxes & Provisions | 0 | -20,000 | 2,000 | 18,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -92,000 | 92,000 |
| Cash flow from operations | 2,991,000 | 3,569,000 | 3,513,000 | 3,519,000 | 2,845,000 | 2,798,000 | 2,698,000 | 3,094,000 | 2,999,000 | 3,365,000 | 2,881,000 | 2,239,000 | 2,345,000 | -1,448,000 |
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | -398,000 | -398,000 | -398,000 | 1,749,000 | -455,000 | -454,000 | -455,000 | -455,000 | -455,000 | -455,000 | -455,000 | -483,000 | -455,000 | 41,750,000 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 280,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 28,566,000 | 0 | 0 | 1,976,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 1,007,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -31,824,000 | -1,097,000 | -953,000 | -866,000 | -691,000 | -569,000 | -438,000 | -348,000 | -263,000 | -588,000 | -98,000 | -21,000 | 47,000 | 37,709,000 |
| share issue | ||||||||||||||
| interest | -2,387,000 | -2,482,000 | -2,564,000 | -2,635,000 | -2,616,000 | -2,683,000 | -2,709,000 | -2,746,000 | -2,761,000 | -2,777,000 | -2,783,000 | -2,789,000 | -2,788,000 | -2,776,000 |
| cash flow from financing | -5,365,000 | -3,579,000 | -3,517,000 | 636,000 | -3,307,000 | -3,252,000 | -3,147,000 | -3,094,000 | -3,024,000 | -3,365,000 | -2,881,000 | -2,810,000 | -2,741,000 | 44,288,000 |
| cash and cash equivalents | ||||||||||||||
| cash | 0 | 0 | 0 | 0 | -7,000 | 1,000 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | -7,000 | 1,000 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
P&L
March 2023turnover
3.6m
-1%
operating profit
3.2m
-1%
gross margin
89.1%
-0.1%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
16.9m
+0.04%
total assets
48.9m
-0.01%
cash
0
0%
net assets
Total assets minus all liabilities
sainsbury propco c limited company details
company number
05676364
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
January 2006
age
18
accounts
Full Accounts
ultimate parent company
previous names
holborn propco c limited (February 2006)
incorporated
UK
address
33 holborn, london, EC1N 2HT
last accounts submitted
March 2023
sainsbury propco c 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 sainsbury propco c limited. Currently there are 0 open charges and 2 have been satisfied in the past.
sainsbury propco c limited Companies House Filings - See Documents
| date | description | view/download |
|---|
