urban splash (rwy) limited
urban splash (rwy) limited Company Information
Company Number
05716197
Next Accounts
Sep 2025
Shareholders
urban splash (rwy investments) ltd
Group Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
timber wharf, 16-22 worsley street, castlefield, manchester, M15 4LD
Website
www.urbansplash.co.ukurban splash (rwy) limited Estimated Valuation
Pomanda estimates the enterprise value of URBAN SPLASH (RWY) LIMITED at £8.6m based on a Turnover of £2.1m and 4.1x industry multiple (adjusted for size and gross margin).
urban splash (rwy) limited Estimated Valuation
Pomanda estimates the enterprise value of URBAN SPLASH (RWY) LIMITED at £0 based on an EBITDA of £-7.3m and a 8.02x industry multiple (adjusted for size and gross margin).
urban splash (rwy) limited Estimated Valuation
Pomanda estimates the enterprise value of URBAN SPLASH (RWY) LIMITED at £17.3m based on Net Assets of £9.9m and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Urban Splash (rwy) Limited Overview
Urban Splash (rwy) Limited is a live company located in castlefield, M15 4LD with a Companies House number of 05716197. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in February 2006, it's largest shareholder is urban splash (rwy investments) ltd with a 100% stake. Urban Splash (rwy) Limited is a established, small sized company, Pomanda has estimated its turnover at £2.1m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Urban Splash (rwy) Limited Health Check
Pomanda's financial health check has awarded Urban Splash (Rwy) Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
4 Weak
Size
annual sales of £2.1m, make it larger than the average company (£1.1m)
£2.1m - Urban Splash (rwy) Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (3.6%)
2% - Urban Splash (rwy) Limited
3.6% - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (71%)
100% - Urban Splash (rwy) Limited
71% - Industry AVG
Profitability
an operating margin of -347.9% make it less profitable than the average company (21.6%)
-347.9% - Urban Splash (rwy) Limited
21.6% - Industry AVG
Employees
with 11 employees, this is above the industry average (4)
- Urban Splash (rwy) Limited
4 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Urban Splash (rwy) Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £190.2k, this is equally as efficient (£202.7k)
- Urban Splash (rwy) Limited
£202.7k - Industry AVG
Debtor Days
it gets paid by customers after 130 days, this is later than average (33 days)
130 days - Urban Splash (rwy) Limited
33 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Urban Splash (rwy) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Urban Splash (rwy) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 6 weeks, this is less cash available to meet short term requirements (10 weeks)
6 weeks - Urban Splash (rwy) Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 68.2%, this is a similar level of debt than the average (71.6%)
68.2% - Urban Splash (rwy) Limited
71.6% - Industry AVG
URBAN SPLASH (RWY) LIMITED financials
Urban Splash (Rwy) Limited's latest turnover from December 2023 is £2.1 million and the company has net assets of £9.9 million. According to their latest financial statements, we estimate that Urban Splash (Rwy) Limited has 11 employees and maintains cash reserves of £227.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 2,092,028 | 2,640,246 | 1,870,897 | 1,990,019 | 2,332,601 | 1,850,932 | 1,907,790 | 1,915,509 | 2,006,167 | 1,135,184 | 520,681 | 79,220 | ||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | 2,092,028 | 2,640,246 | 1,870,897 | 1,990,019 | 2,332,601 | 1,850,932 | 1,907,790 | 1,915,509 | 2,006,167 | |||||
| Admin Expenses | 9,370,006 | 43,749 | 1,229,574 | 1,028,757 | 828,414 | -351,094 | -1,350,156 | -647,792 | -7,263,540 | |||||
| Operating Profit | -7,277,978 | 2,596,497 | 641,323 | 961,262 | 1,504,187 | 2,202,026 | 3,257,946 | 2,563,301 | 9,269,707 | 589,385 | -53,966 | -5,558 | ||
| Interest Payable | 674,881 | 861,517 | 675,536 | 641,795 | 535,533 | 535,547 | 507,531 | 503,903 | 454,499 | 2,821 | 5,060 | 1,645 | ||
| Interest Receivable | 1,673 | 19,552 | 2,722 | 1,827 | 2,927 | 6,714 | ||||||||
| Pre-Tax Profit | -7,951,186 | 1,734,980 | -34,213 | 339,019 | 971,376 | 1,668,306 | 2,753,342 | 2,066,112 | 9,482,360 | 868,130 | -404,065 | -7,203 | ||
| Tax | 1,983,311 | -350,339 | -1,016,996 | -352,481 | 136,997 | -276,797 | -385,100 | 58,125 | -2,355,781 | -890 | ||||
| Profit After Tax | -5,967,875 | 1,384,641 | -1,051,209 | -13,462 | 1,108,373 | 1,391,509 | 2,368,242 | 2,124,237 | 7,126,579 | 868,130 | -404,065 | -8,093 | ||
| Dividends Paid | ||||||||||||||
| Retained Profit | -5,967,875 | 1,384,641 | -1,051,209 | -13,462 | 1,108,373 | 1,391,509 | 2,368,242 | 2,124,237 | 7,126,579 | 868,130 | -404,065 | -8,093 | ||
| Employee Costs | ||||||||||||||
| Number Of Employees | ||||||||||||||
| EBITDA* | -7,277,978 | 2,596,497 | 641,323 | 961,262 | 1,504,187 | 2,202,263 | 3,258,306 | 2,581,241 | 9,289,371 | 609,049 | -26,279 | 5,068 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 24,413,780 | 23,044,017 | 20,539,377 | 18,647,317 | 1,005,813 | 945,251 | 198,149 | |||||||
| Intangible Assets | ||||||||||||||
| Investments & Other | 19,028,183 | 26,416,591 | 25,016,666 | 24,792,311 | 24,698,593 | 1 | 1 | |||||||
| Debtors (Due After 1 year) | ||||||||||||||
| Total Fixed Assets | 19,028,183 | 26,416,591 | 25,016,666 | 24,792,311 | 24,698,593 | 24,413,780 | 23,044,017 | 20,539,377 | 18,647,317 | 1,005,814 | 945,252 | 198,149 | ||
| Stock & work in progress | ||||||||||||||
| Trade Debtors | 748,311 | 540,601 | 483,316 | 741,836 | 368,310 | 173,839 | 196,270 | 105,558 | 296,000 | 41,515 | 88,064 | 31,022 | ||
| Group Debtors | 10,512,491 | 10,700,898 | 8,374,434 | 5,820,530 | 4,044,547 | 3,781,921 | 3,376,122 | 2,640,185 | 2,527,624 | 1,158,902 | 652,110 | |||
| Misc Debtors | 598,362 | 296,670 | 2,207,079 | 4,556,536 | 359,572 | 122,808 | 133,856 | 190,819 | 544,152 | 574,682 | 13,280 | |||
| Cash | 227,170 | 528,023 | 475,885 | 623,710 | 720,958 | 556,778 | 1,308,345 | 1,989,691 | 1,274,228 | 283,180 | 408,190 | |||
| misc current assets | ||||||||||||||
| total current assets | 12,086,334 | 12,066,192 | 11,540,714 | 11,742,612 | 5,493,387 | 4,635,346 | 5,014,593 | 4,926,253 | 4,642,004 | 2,058,279 | 1,161,644 | 31,022 | ||
| total assets | 31,114,517 | 38,482,783 | 36,557,380 | 36,534,923 | 30,191,980 | 29,049,126 | 28,058,610 | 25,465,630 | 23,289,321 | 3,064,093 | 2,106,896 | 229,171 | ||
| Bank overdraft | ||||||||||||||
| Bank loan | ||||||||||||||
| Trade Creditors | 406,585 | 123,118 | 105,524 | 36,283 | 23,421 | 118,084 | 118,229 | 231,308 | 31,922 | 168,420 | 54,864 | 13,589 | ||
| Group/Directors Accounts | 24,651 | 24,651 | 24,651 | 45,766 | 25,100 | 30,170 | 24,651 | 24,651 | 44,488 | 45,653 | 54,308 | 126,524 | ||
| other short term finances | ||||||||||||||
| hp & lease commitments | ||||||||||||||
| other current liabilities | 1,391,676 | 1,143,387 | 1,034,618 | 1,077,238 | 914,407 | 749,822 | 1,326,360 | 772,803 | 826,296 | 218,799 | 216,416 | 34,910 | ||
| total current liabilities | 1,822,912 | 1,291,156 | 1,164,793 | 1,159,287 | 962,928 | 898,076 | 1,469,240 | 1,028,762 | 902,706 | 432,872 | 325,588 | 175,023 | ||
| loans | 16,146,453 | 16,095,289 | 16,031,229 | 15,980,065 | 10,172,500 | 10,172,500 | 10,172,500 | 10,172,500 | 10,172,500 | |||||
| hp & lease commitments | ||||||||||||||
| Accruals and Deferred Income | ||||||||||||||
| other liabilities | 636,188 | 636,188 | 636,188 | 636,188 | 636,188 | 636,188 | 636,188 | 1,237,028 | 1,252,887 | 1,152,353 | 1,170,570 | 62,240 | ||
| provisions | 2,614,739 | 4,598,050 | 4,247,711 | 3,230,715 | 2,878,234 | 2,908,605 | 2,738,434 | 2,353,334 | 2,411,459 | |||||
| total long term liabilities | 19,397,380 | 21,329,527 | 20,915,128 | 19,846,968 | 13,686,922 | 13,717,293 | 13,547,122 | 13,762,862 | 13,836,846 | 1,152,353 | 1,170,570 | 62,240 | ||
| total liabilities | 21,220,292 | 22,620,683 | 22,079,921 | 21,006,255 | 14,649,850 | 14,615,369 | 15,016,362 | 14,791,624 | 14,739,552 | 1,585,225 | 1,496,158 | 237,263 | ||
| net assets | 9,894,225 | 15,862,100 | 14,477,459 | 15,528,668 | 15,542,130 | 14,433,757 | 13,042,248 | 10,674,006 | 8,549,769 | 1,478,868 | 610,738 | -8,092 | ||
| total shareholders funds | 9,894,225 | 15,862,100 | 14,477,459 | 15,528,668 | 15,542,130 | 14,433,757 | 13,042,248 | 10,674,006 | 8,549,769 | 1,478,868 | 610,738 | -8,092 |
| Dec 2023 | Dec 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | -7,277,978 | 2,596,497 | 641,323 | 961,262 | 1,504,187 | 2,202,026 | 3,257,946 | 2,563,301 | 9,269,707 | 589,385 | -53,966 | -5,558 | ||
| Depreciation | 237 | 360 | 17,940 | 19,664 | 19,664 | 27,687 | 10,626 | |||||||
| Amortisation | ||||||||||||||
| Tax | 1,983,311 | -350,339 | -1,016,996 | -352,481 | 136,997 | -276,797 | -385,100 | 58,125 | -2,355,781 | -890 | ||||
| Stock | ||||||||||||||
| Debtors | 320,995 | 473,340 | -54,073 | 6,346,473 | 693,861 | 372,320 | 769,686 | -431,214 | 1,592,677 | 1,021,645 | 722,432 | 31,022 | ||
| Creditors | 283,467 | 17,594 | 69,241 | 12,862 | -94,663 | -145 | -113,079 | 199,386 | -136,498 | 113,556 | 41,275 | 13,589 | ||
| Accruals and Deferred Income | 248,289 | 108,769 | -42,620 | 162,831 | 164,585 | -576,538 | 553,557 | -53,493 | 607,497 | 2,383 | 181,506 | 34,910 | ||
| Deferred Taxes & Provisions | -1,983,311 | 350,339 | 1,016,996 | 352,481 | -30,371 | 170,171 | 385,100 | -58,125 | 2,411,459 | |||||
| Cash flow from operations | -7,067,217 | 2,249,520 | 722,017 | -5,209,518 | 986,874 | 1,146,634 | 2,929,098 | 3,158,348 | 8,223,371 | -296,657 | -525,930 | 21,655 | ||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | -7,388,408 | 1,399,925 | 224,355 | 93,718 | 24,698,593 | -1 | 1 | |||||||
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | ||||||||||||||
| Group/Directors Accounts | -21,115 | 20,666 | -5,070 | 5,519 | -19,837 | -1,165 | -8,655 | -72,216 | 126,524 | |||||
| Other Short Term Loans | ||||||||||||||
| Long term loans | 51,164 | 64,060 | 51,164 | 5,807,565 | 10,172,500 | |||||||||
| Hire Purchase and Lease Commitments | ||||||||||||||
| other long term liabilities | -600,840 | -15,859 | 100,534 | -18,217 | 1,108,330 | 62,240 | ||||||||
| share issue | ||||||||||||||
| interest | -673,208 | -861,517 | -675,536 | -622,243 | -532,811 | -533,720 | -504,604 | -497,189 | -454,499 | -2,821 | -5,060 | -1,645 | ||
| cash flow from financing | -622,044 | -797,457 | -645,487 | 5,205,988 | -537,881 | -528,201 | -1,105,444 | -532,885 | 9,761,692 | -29,693 | 2,053,949 | 187,120 | ||
| cash and cash equivalents | ||||||||||||||
| cash | -300,853 | 52,138 | -147,825 | -97,248 | 164,180 | -751,567 | -681,346 | 715,463 | 991,048 | -125,010 | 408,190 | |||
| overdraft | ||||||||||||||
| change in cash | -300,853 | 52,138 | -147,825 | -97,248 | 164,180 | -751,567 | -681,346 | 715,463 | 991,048 | -125,010 | 408,190 |
urban splash (rwy) limited Credit Report and Business Information
Urban Splash (rwy) Limited Competitor Analysis
Perform a competitor analysis for urban splash (rwy) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in M15 area or any other competitors across 12 key performance metrics.
urban splash (rwy) limited Ownership
URBAN SPLASH (RWY) LIMITED group structure
Urban Splash (Rwy) Limited has no subsidiary companies.
Ultimate parent company
2 parents
URBAN SPLASH (RWY) LIMITED
05716197
urban splash (rwy) limited directors
Urban Splash (Rwy) Limited currently has 2 directors. The longest serving directors include Mr Nathan Cornish (Feb 2010) and Mr Julian Curnuck (Oct 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Nathan Cornish | England | 50 years | Feb 2010 | - | Director |
| Mr Julian Curnuck | United Kingdom | 56 years | Oct 2024 | - | Director |
P&L
December 2023turnover
2.1m
-21%
operating profit
-7.3m
-380%
gross margin
100%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
9.9m
-0.38%
total assets
31.1m
-0.19%
cash
227.2k
-0.57%
net assets
Total assets minus all liabilities
urban splash (rwy) limited company details
company number
05716197
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
February 2006
age
19
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
December 2023
previous names
urban splash three limited (December 2009)
accountant
-
auditor
BDO LLP
address
timber wharf, 16-22 worsley street, castlefield, manchester, M15 4LD
Bank
-
Legal Advisor
-
urban splash (rwy) 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 5 charges/mortgages relating to urban splash (rwy) limited. Currently there are 3 open charges and 2 have been satisfied in the past.
urban splash (rwy) 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 URBAN SPLASH (RWY) LIMITED. This can take several minutes, an email will notify you when this has completed.
urban splash (rwy) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
