good harvest properties (crawley) limited
good harvest properties (crawley) limited Company Information
Company Number
05778191
Website
www.goodharvest.co.ukRegistered Address
1 radian court, knowlhill, milton keynes, MK5 8PJ
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
02084296422
Next Accounts Due
October 2024
Group Structure
View All
Shareholders
good harvest group ltd 100%
good harvest properties (crawley) limited Estimated Valuation
Pomanda estimates the enterprise value of GOOD HARVEST PROPERTIES (CRAWLEY) LIMITED at £591.8k based on a Turnover of £198.4k and 2.98x industry multiple (adjusted for size and gross margin).
good harvest properties (crawley) limited Estimated Valuation
Pomanda estimates the enterprise value of GOOD HARVEST PROPERTIES (CRAWLEY) LIMITED at £940.1k based on an EBITDA of £137.9k and a 6.81x industry multiple (adjusted for size and gross margin).
good harvest properties (crawley) limited Estimated Valuation
Pomanda estimates the enterprise value of GOOD HARVEST PROPERTIES (CRAWLEY) LIMITED at £3.9m based on Net Assets of £2.4m and 1.62x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Good Harvest Properties (crawley) Limited Overview
Good Harvest Properties (crawley) Limited is a dissolved company that was located in milton keynes, MK5 8PJ with a Companies House number of 05778191. It operated in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in April 2006, it's largest shareholder was good harvest group ltd with a 100% stake. The last turnover for Good Harvest Properties (crawley) Limited was estimated at £198.4k.
Upgrade for unlimited company reports & a free credit check
Good Harvest Properties (crawley) Limited Health Check
Pomanda's financial health check has awarded Good Harvest Properties (Crawley) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
4 Weak
Size
annual sales of £198.4k, make it smaller than the average company (£622.9k)
£198.4k - Good Harvest Properties (crawley) Limited
£622.9k - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (2.9%)
-6% - Good Harvest Properties (crawley) Limited
2.9% - Industry AVG
Production
with a gross margin of 69%, this company has a comparable cost of product (69%)
69% - Good Harvest Properties (crawley) Limited
69% - Industry AVG
Profitability
an operating margin of 69.5% make it more profitable than the average company (42.2%)
69.5% - Good Harvest Properties (crawley) Limited
42.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
- Good Harvest Properties (crawley) Limited
4 - Industry AVG
Pay Structure
on an average salary of £28.1k, the company has an equivalent pay structure (£28.1k)
- Good Harvest Properties (crawley) Limited
£28.1k - Industry AVG
Efficiency
resulting in sales per employee of £99.2k, this is less efficient (£156.2k)
- Good Harvest Properties (crawley) Limited
£156.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Good Harvest Properties (crawley) Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Good Harvest Properties (crawley) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Good Harvest Properties (crawley) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Good Harvest Properties (crawley) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5.4%, this is a lower level of debt than the average (67.3%)
5.4% - Good Harvest Properties (crawley) Limited
67.3% - Industry AVG
GOOD HARVEST PROPERTIES (CRAWLEY) LIMITED financials
Good Harvest Properties (Crawley) Limited's latest turnover from December 2018 is £198.4 thousand and the company has net assets of £2.4 million. According to their latest financial statements, we estimate that Good Harvest Properties (Crawley) Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 198,400 | 254,666 | 254,610 | 237,736 | 212,671 | 168,944 | 103,819 | 103,583 | 36,270 | 105,859 |
| Other Income Or Grants | ||||||||||
| Cost Of Sales | ||||||||||
| Gross Profit | ||||||||||
| Admin Expenses | ||||||||||
| Operating Profit | 137,946 | 206,241 | 217,985 | 193,581 | 181,758 | 141,300 | 85,915 | 91,984 | -51,547 | 60,451 |
| Interest Payable | 44,846 | 39,264 | 224,858 | 77,920 | 116,473 | 1,981 | 153,234 | 297,262 | 90,373 | 109,586 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | 1,686,641 | 990,877 | 442,843 | 115,661 | 65,285 | 139,319 | -67,319 | -205,278 | -141,920 | -49,135 |
| Tax | -138,003 | -32,137 | -88,569 | -666 | -750 | 0 | 0 | 0 | -13,758 | 13,758 |
| Profit After Tax | 1,548,638 | 958,740 | 354,274 | 114,995 | 64,535 | 139,319 | -67,319 | -205,278 | -155,678 | -35,377 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 1,548,638 | 958,740 | 354,274 | 114,995 | 64,535 | 139,319 | -67,319 | -205,278 | -155,678 | -35,377 |
| Employee Costs | ||||||||||
| Number Of Employees | ||||||||||
| EBITDA* | 137,946 | 206,241 | 217,985 | 193,581 | 181,758 | 141,300 | 85,915 | 91,984 | -51,547 | 60,451 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 3,025,000 | 3,025,000 | 2,770,000 | 2,660,000 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 3,900,000 | 3,025,000 | 3,025,000 | 0 | 0 | 0 | 0 | 2,660,000 | 2,565,000 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 3,900,000 | 3,025,000 | 3,025,000 | 3,025,000 | 3,025,000 | 2,770,000 | 2,660,000 | 2,660,000 | 2,565,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 74,975 | 0 | 0 | 5,566 | 0 | 35,175 | 0 | 39,976 | 0 |
| Group Debtors | 2,485,056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 63,012 | 382 | 4,368 | 4,633 | 4,283 | 4,190 | 4,082 | 3,892 | 3,716 | 18,004 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,548,068 | 75,357 | 4,368 | 4,633 | 9,849 | 4,190 | 39,257 | 3,892 | 43,692 | 18,004 |
| total assets | 2,548,068 | 3,975,357 | 3,029,368 | 3,029,633 | 3,034,849 | 3,029,190 | 2,809,257 | 2,663,892 | 2,703,692 | 2,583,004 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 2,948,423 | 2,950,909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 138,726 | 166,230 | 176,495 | 83,129 | 74,757 | 73,894 | 37,878 | 37,668 | 36,087 | 0 |
| total current liabilities | 138,726 | 3,114,653 | 3,127,404 | 83,129 | 74,757 | 73,894 | 37,878 | 37,668 | 36,087 | 0 |
| loans | 0 | 0 | 0 | 3,398,814 | 3,527,397 | 3,587,136 | 3,797,538 | 3,695,064 | 3,531,167 | 3,385,888 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 3,398,814 | 3,527,397 | 3,587,136 | 3,797,538 | 3,695,064 | 3,531,167 | 3,385,888 |
| total liabilities | 138,726 | 3,114,653 | 3,127,404 | 3,481,943 | 3,602,154 | 3,661,030 | 3,835,416 | 3,732,732 | 3,567,254 | 3,385,888 |
| net assets | 2,409,342 | 860,704 | -98,036 | -452,310 | -567,305 | -631,840 | -1,026,159 | -1,068,840 | -863,562 | -802,884 |
| total shareholders funds | 2,409,342 | 860,704 | -98,036 | -452,310 | -567,305 | -631,840 | -1,026,159 | -1,068,840 | -863,562 | -802,884 |
| Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | 137,946 | 206,241 | 217,985 | 193,581 | 181,758 | 141,300 | 85,915 | 91,984 | -51,547 | 60,451 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -138,003 | -32,137 | -88,569 | -666 | -750 | 0 | 0 | 0 | -13,758 | 13,758 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 2,472,711 | 70,989 | -265 | -5,216 | 5,659 | -35,067 | 35,365 | -39,800 | 25,688 | 18,004 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | -27,504 | -10,265 | 93,366 | 8,372 | 863 | 36,016 | 210 | 1,581 | 36,087 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -2,500,272 | 92,850 | 223,047 | 206,503 | 176,212 | 212,383 | 50,760 | 133,365 | -54,906 | 56,205 |
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | -3,900,000 | 875,000 | 0 | 3,025,000 | 0 | 0 | 0 | -2,660,000 | 95,000 | 2,565,000 |
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -2,948,423 | -2,486 | 2,950,909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | -3,398,814 | -128,583 | -59,739 | -210,402 | 102,474 | 163,897 | 145,279 | 3,385,888 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||
| interest | -44,846 | -39,264 | -224,858 | -77,920 | -116,473 | -1,981 | -153,234 | -297,262 | -90,373 | -109,586 |
| cash flow from financing | -2,993,269 | -41,750 | -672,763 | -206,503 | -176,212 | 42,617 | 59,240 | -133,365 | 149,906 | 2,508,795 |
| cash and cash equivalents | ||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
good harvest properties (crawley) limited Credit Report and Business Information
Good Harvest Properties (crawley) Limited Competitor Analysis
Perform a competitor analysis for good harvest properties (crawley) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other undefined companies, companies in MK5 area or any other competitors across 12 key performance metrics.
good harvest properties (crawley) limited Ownership
GOOD HARVEST PROPERTIES (CRAWLEY) LIMITED group structure
Good Harvest Properties (Crawley) Limited has no subsidiary companies.
Ultimate parent company
1 parent
GOOD HARVEST PROPERTIES (CRAWLEY) LIMITED
05778191
good harvest properties (crawley) limited directors
Good Harvest Properties (Crawley) Limited currently has 3 directors. The longest serving directors include Mr Paul Beer (Apr 2006) and Mr Anthony Parfitt (Aug 2006).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Paul Beer | United Kingdom | 76 years | Apr 2006 | - | Director |
| Mr Anthony Parfitt | United Kingdom | 72 years | Aug 2006 | - | Director |
| Mr Michael Cowen | England | 62 years | Mar 2018 | - | Director |
P&L
December 2018turnover
198.4k
-22%
operating profit
137.9k
-33%
gross margin
69.1%
-2.62%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2018net assets
2.4m
+1.8%
total assets
2.5m
-0.36%
cash
0
0%
net assets
Total assets minus all liabilities
good harvest properties (crawley) limited company details
company number
05778191
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
April 2006
age
18
incorporated
UK
accounts
Small Company
ultimate parent company
previous names
N/A
last accounts submitted
December 2018
address
1 radian court, knowlhill, milton keynes, MK5 8PJ
accountant
-
auditor
DAVID SIMON LIMITED
good harvest properties (crawley) 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 3 charges/mortgages relating to good harvest properties (crawley) limited. Currently there are 0 open charges and 3 have been satisfied in the past.
good harvest properties (crawley) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
