castlegate (tutbury) limited

Live EstablishedMicroHigh

castlegate (tutbury) limited Company Information

Share CASTLEGATE (TUTBURY) LIMITED

Company Number

05814324

Directors

William Auden

David Nally

View All

Shareholders

robert tunley

donald chapman

View All

Group Structure

View All

Industry

Management of real estate on a fee or contract basis

 

Registered Address

25 church street, ashbourne, derbyshire, DE6 1AE

Website

-

castlegate (tutbury) limited Estimated Valuation

£101.5k

Pomanda estimates the enterprise value of CASTLEGATE (TUTBURY) LIMITED at £101.5k based on a Turnover of £65.2k and 1.56x industry multiple (adjusted for size and gross margin).

castlegate (tutbury) limited Estimated Valuation

£13.6k

Pomanda estimates the enterprise value of CASTLEGATE (TUTBURY) LIMITED at £13.6k based on an EBITDA of £3.3k and a 4.1x industry multiple (adjusted for size and gross margin).

castlegate (tutbury) limited Estimated Valuation

£65.2k

Pomanda estimates the enterprise value of CASTLEGATE (TUTBURY) LIMITED at £65.2k based on Net Assets of £35.9k and 1.82x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Castlegate (tutbury) Limited Overview

Castlegate (tutbury) Limited is a live company located in derbyshire, DE6 1AE with a Companies House number of 05814324. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in May 2006, it's largest shareholder is robert tunley with a 7.4% stake. Castlegate (tutbury) Limited is a established, micro sized company, Pomanda has estimated its turnover at £65.2k with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Castlegate (tutbury) Limited Health Check

Pomanda's financial health check has awarded Castlegate (Tutbury) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2out of 5
positive_score

2 Strong

positive_score

1 Regular

positive_score

7 Weak

size

Size

annual sales of £65.2k, make it smaller than the average company (£413.5k)

£65.2k - Castlegate (tutbury) Limited

£413.5k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (6.1%)

17% - Castlegate (tutbury) Limited

6.1% - Industry AVG

production

Production

with a gross margin of 15.4%, this company has a higher cost of product (58%)

15.4% - Castlegate (tutbury) Limited

58% - Industry AVG

profitability

Profitability

an operating margin of 5.1% make it less profitable than the average company (7.7%)

5.1% - Castlegate (tutbury) Limited

7.7% - Industry AVG

employees

Employees

with 3 employees, this is below the industry average (6)

3 - Castlegate (tutbury) Limited

6 - Industry AVG

paystructure

Pay Structure

on an average salary of £40k, the company has an equivalent pay structure (£40k)

£40k - Castlegate (tutbury) Limited

£40k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £21.7k, this is less efficient (£101.5k)

£21.7k - Castlegate (tutbury) Limited

£101.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 87 days, this is later than average (45 days)

87 days - Castlegate (tutbury) Limited

45 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 17 days, this is quicker than average (30 days)

17 days - Castlegate (tutbury) Limited

30 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Castlegate (tutbury) Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Castlegate (tutbury) Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 6.9%, this is a lower level of debt than the average (59.9%)

6.9% - Castlegate (tutbury) Limited

59.9% - Industry AVG

CASTLEGATE (TUTBURY) LIMITED financials

EXPORTms excel logo

Castlegate (Tutbury) Limited's latest turnover from March 2024 is estimated at £65.2 thousand and the company has net assets of £35.9 thousand. According to their latest financial statements, Castlegate (Tutbury) Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012May 2011May 2010
Turnover65,24657,44463,07241,18882,71824,26314,38515,1884,0492,3353,9102,0253,8883,4556,154
Other Income Or Grants
Cost Of Sales55,21947,79452,74435,14968,32919,90011,63712,0313,3251,9883,3641,7973,4513,0995,569
Gross Profit10,0289,65010,3286,03814,3894,3632,7483,157724348546227437357585
Admin Expenses6,7129,51711,9696,7865,706-5063,554-22,631184-2,584616315-1,741-273479
Operating Profit3,316133-1,641-7488,6834,869-80625,7885402,932-70-882,178630106
Interest Payable
Interest Receivable92923181115198
Pre-Tax Profit3,316133-1,641-7488,6834,869-80625,7965692,956-52-772,193649114
Tax-829-25-1,650-925-5,159-114-621-570-169-32
Profit After Tax2,487108-1,641-7487,0333,944-80620,6374552,335-52-771,62348082
Dividends Paid
Retained Profit2,487108-1,641-7487,0333,944-80620,6374552,335-52-771,62348082
Employee Costs120,000118,693110,60935,15933,71333,11131,77331,75935,34732,85332,72131,58331,65532,89733,770
Number Of Employees333111111111111
EBITDA*3,316133-1,641-7488,6834,869-80625,7885402,932-70-882,178630106

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012May 2011May 2010
Tangible Assets22,32524,14514,97915,50416,12216,84917,70518,71212,00012,00012,00012,00012,00012,000
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets22,32524,14514,97915,50416,12216,84917,70518,71212,00012,00012,00012,00012,00012,000
Stock & work in progress
Trade Debtors15,63813,75421,62422,45740,88613,8238,5809,1326684973793721,11025
Group Debtors
Misc Debtors535487569553538
Cash6,8854,7234,6672,5911,7584,3683,079
misc current assets529483516
total current assets16,17314,24122,19323,01041,42414,3529,0639,6487,5535,2205,0462,9632,8684,3933,079
total assets38,49838,38637,17238,51457,54631,20126,76828,36019,55317,22017,04614,96314,86816,3933,079
Bank overdraft
Bank loan
Trade Creditors 2,6385,0133,9073,60821,8922,5802,0912,8772,6928142,9758406683,8162,982
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities2,6385,0133,9073,60821,8922,5802,0912,8772,6928142,9758406683,8162,982
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities2,6385,0133,9073,60821,8922,5802,0912,8772,6928142,9758406683,8162,982
net assets35,86033,37333,26534,90635,65428,62124,67725,48316,86116,40614,07114,12314,20012,57797
total shareholders funds35,86033,37333,26534,90635,65428,62124,67725,48316,86116,40614,07114,12314,20012,57797
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012May 2011May 2010
Operating Activities
Operating Profit3,316133-1,641-7488,6834,869-80625,7885402,932-70-882,178630106
Depreciation
Amortisation
Tax-829-25-1,650-925-5,159-114-621-570-169-32
Stock
Debtors1,932-7,952-817-18,41427,6015,243-5528,4641711187-7381,08525
Creditors-2,3751,106299-18,28419,312489-7861851,878-2,1612,135172-3,1488342,982
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations-1,8209,166-525-618-1,256-810-1,04012,3502,133322,058822-2,6251,2703,056
Investing Activities
capital expenditure1,820-9,1665256187278561,007-6,712-12,000
Change in Investments
cash flow from investments1,820-9,1665256187278561,007-6,712-12,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue-12,01512,00015
interest92923181115198
cash flow from financing-12,006292318111512,01923
cash and cash equivalents
cash-6,8852,162562,076833-2,6101,2893,079
overdraft
change in cash-6,8852,162562,076833-2,6101,2893,079

castlegate (tutbury) limited Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for castlegate (tutbury) limited. Get real-time insights into castlegate (tutbury) limited'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

Castlegate (tutbury) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for castlegate (tutbury) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in DE6 area or any other competitors across 12 key performance metrics.

castlegate (tutbury) limited Ownership

CASTLEGATE (TUTBURY) LIMITED group structure

Castlegate (Tutbury) Limited has no subsidiary companies.

Ultimate parent company

CASTLEGATE (TUTBURY) LIMITED

05814324

CASTLEGATE (TUTBURY) LIMITED Shareholders

robert tunley 7.41%
donald chapman 7.41%
matthew mcgibbon 7.41%
emma louise hogg 7.41%
alwyn dudley jackson 7.41%
stuart russell ayling & elaine anita ayling 7.41%
susan auden 7.41%
ann denise tunley 7.41%
doreen barber 7.41%
david nally 7.41%

castlegate (tutbury) limited directors

Castlegate (Tutbury) Limited currently has 3 directors. The longest serving directors include Mr William Auden (Jun 2009) and Mr David Nally (Jan 2020).

officercountryagestartendrole
Mr William Auden65 years Jun 2009- Director
Mr David NallyUnited Kingdom62 years Jan 2020- Director
Mrs Elaine AylingEngland62 years Nov 2022- Director

P&L

March 2024

turnover

65.2k

+14%

operating profit

3.3k

0%

gross margin

15.4%

-8.51%

turnover

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

Balance Sheet

March 2024

net assets

35.9k

+0.07%

total assets

38.5k

0%

cash

0

0%

net assets

Total assets minus all liabilities

castlegate (tutbury) limited company details

company number

05814324

Type

Private limited with Share Capital

industry

68320 - Management of real estate on a fee or contract basis

incorporation date

May 2006

age

19

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

-

address

25 church street, ashbourne, derbyshire, DE6 1AE

Bank

-

Legal Advisor

-

castlegate (tutbury) 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 did not find charges/mortgages relating to castlegate (tutbury) limited.

castlegate (tutbury) 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 CASTLEGATE (TUTBURY) LIMITED. This can take several minutes, an email will notify you when this has completed.

castlegate (tutbury) limited Companies House Filings - See Documents

datedescriptionview/download