Pomanda estimates the enterprise value of YIANDORA PROPERTIES LIMITED at £388k based on a Turnover of £114.9k and 3.38x industry multiple (adjusted for size and gross margin).
yiandora properties limitedEstimated Valuation
£16.1k
Pomanda estimates the enterprise value of YIANDORA PROPERTIES LIMITED at £16.1k based on an EBITDA of £2.4k and a 6.6x industry multiple (adjusted for size and gross margin).
yiandora properties limitedEstimated Valuation
£1.4m
Pomanda estimates the enterprise value of YIANDORA PROPERTIES LIMITED at £1.4m based on Net Assets of £806.9k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Yiandora Properties LimitedOverview
Yiandora Properties Limited is a live company located in pinner, HA5 4HS with a Companies House number of 05846268. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in June 2006, it's largest shareholder is
demetrios papacharalambous
with a 55% stake. Yiandora Properties Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£114.9k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Yiandora Properties Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £114.9k, make it smaller than the average company (£918.1k)
£114.9k - Yiandora Properties Limited
£918.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 59%, show it is growing at a faster rate (4.9%)
59% - Yiandora Properties Limited
4.9% - Industry AVG
Production
with a gross margin of 75.5%, this company has a comparable cost of product (75.5%)
75.5% - Yiandora Properties Limited
75.5% - Industry AVG
Profitability
an operating margin of -5.3% make it less profitable than the average company (29.4%)
-5.3% - Yiandora Properties Limited
29.4% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Yiandora Properties Limited
4 - Industry AVG
Pay Structure
on an average salary of £32.3k, the company has an equivalent pay structure (£32.3k)
£32.3k - Yiandora Properties Limited
£32.3k - Industry AVG
Efficiency
resulting in sales per employee of £57.5k, this is less efficient (£177.7k)
£57.5k - Yiandora Properties Limited
£177.7k - Industry AVG
Debtor Days
it gets paid by customers after 8 days, this is earlier than average (30 days)
8 days - Yiandora Properties Limited
30 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (38 days)
0 days - Yiandora Properties Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Yiandora Properties Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (11 weeks)
0 weeks - Yiandora Properties Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 52.1%, this is a lower level of debt than the average (64.5%)
52.1% - Yiandora Properties Limited
64.5% - Industry AVG
YIANDORA PROPERTIES LIMITED financials
EXPORT
Yiandora Properties Limited's latest turnover from March 2024 is estimated at £114.9 thousand and the company has net assets of £806.9 thousand. According to their latest financial statements, Yiandora Properties Limited has 2 employees and maintains cash reserves of £3.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Turnover
114,935
109,557
95,144
28,837
21,051
50,035
48,417
155,505
135,158
240,356
66,926
82,347
131,726
55,449
Other Income Or Grants
Cost Of Sales
28,175
27,524
23,747
7,191
5,469
13,405
12,163
39,482
44,321
87,288
22,904
27,539
44,168
17,474
Gross Profit
86,760
82,033
71,396
21,646
15,582
36,630
36,254
116,022
90,837
153,068
44,023
54,808
87,558
37,975
Admin Expenses
92,824
-112,929
-54,080
-1,133,980
-29,784
-10,065
-12,178
93,328
45,289
121,470
22,933
-24,471
-11,453
-57,948
-31,627
Operating Profit
-6,064
194,962
125,476
1,155,626
45,366
46,695
48,432
22,694
45,548
31,598
21,090
79,279
99,011
95,923
31,627
Interest Payable
108,207
199,413
92,277
47,161
45,250
47,870
46,749
22,633
30,387
31,926
50,298
72,530
78,042
76,117
36,707
Interest Receivable
199
137
29
5
3
22
29
9
8
14
12
6
Pre-Tax Profit
-114,073
-4,313
33,228
1,108,470
119
-1,153
1,711
70
15,169
-314
-29,196
6,755
20,969
19,806
-5,080
Tax
-6,313
-210,609
-23
-325
-14
-3,034
-1,621
-5,452
-5,546
Profit After Tax
-114,073
-4,313
26,915
897,861
96
-1,153
1,386
56
12,135
-314
-29,196
5,134
15,517
14,260
-5,080
Dividends Paid
Retained Profit
-114,073
-4,313
26,915
897,861
96
-1,153
1,386
56
12,135
-314
-29,196
5,134
15,517
14,260
-5,080
Employee Costs
64,655
60,742
59,177
26,859
27,393
27,028
26,092
51,145
26,333
50,000
23,997
24,357
23,539
24,250
Number Of Employees
2
2
2
1
1
1
1
2
1
2
1
1
1
1
EBITDA*
2,444
198,659
130,934
1,161,084
49,416
48,015
49,752
22,694
45,548
31,598
21,090
79,279
99,011
95,923
31,627
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Tangible Assets
24,774
33,282
36,979
1,694,613
1,685,987
1,610,556
726,480
727,800
723,599
719,219
698,554
1,358,524
1,357,669
1,356,347
Intangible Assets
Investments & Other
1,652,176
1,652,176
1,652,176
1,357,669
Debtors (Due After 1 year)
Total Fixed Assets
1,676,950
1,685,458
1,689,155
1,694,613
1,685,987
1,610,556
726,480
727,800
723,599
719,219
698,554
1,358,524
1,357,669
1,357,669
1,356,347
Stock & work in progress
Trade Debtors
2,781
2,781
2,781
2,781
1,800
4,090
3,913
11,119
21,648
3,176
3,176
36,115
Group Debtors
1,187,765
1,224,515
Misc Debtors
1,800
1,800
1,800
Cash
3,177
4,391
2,069
5,759
3,771
1,523
4,277
7,124
91
3,233
2,475
2,454
misc current assets
total current assets
5,958
1,194,937
1,229,365
8,540
5,571
7,413
9,990
20,043
91
24,881
5,651
5,630
36,115
total assets
1,682,908
2,880,395
2,918,520
1,703,153
1,691,558
1,617,969
736,470
747,843
723,690
744,100
704,205
1,364,154
1,357,669
1,357,669
1,392,462
Bank overdraft
1,923,686
1,967,294
12,156
12,156
10,112
10,091
10,091
Bank loan
Trade Creditors
1
1
1
46,373
37,614
43,429
62,619
48,842
23,103
116,433
Group/Directors Accounts
873,832
15,279
875
337
2,500
other short term finances
hp & lease commitments
other current liabilities
2,200
20,481
25,089
37,975
25,918
25,486
20,755
23,423
total current liabilities
876,033
1,959,447
1,993,259
50,131
38,411
38,098
30,846
33,514
46,373
37,614
43,429
62,619
48,842
23,103
116,433
loans
754,676
767,266
694,086
704,082
714,173
457,234
477,754
504,598
1,043,035
1,188,661
1,212,622
1,129,440
hp & lease commitments
Accruals and Deferred Income
other liabilities
207,527
228,311
155,443
228,569
95,369
112,664
151,569
provisions
total long term liabilities
754,676
767,266
694,086
704,082
714,173
664,761
706,065
660,041
1,271,604
1,284,030
1,325,286
1,281,009
total liabilities
876,033
1,959,447
1,993,259
804,807
805,677
732,184
734,928
747,687
711,134
743,679
703,470
1,334,223
1,332,872
1,348,389
1,397,442
net assets
806,875
920,948
925,261
898,346
885,881
885,785
1,542
156
12,556
421
735
29,931
24,797
9,280
-4,980
total shareholders funds
806,875
920,948
925,261
898,346
885,881
885,785
1,542
156
12,556
421
735
29,931
24,797
9,280
-4,980
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Operating Activities
Operating Profit
-6,064
194,962
125,476
1,155,626
45,366
46,695
48,432
22,694
45,548
31,598
21,090
79,279
99,011
95,923
31,627
Depreciation
8,508
3,697
5,458
5,458
4,050
1,320
1,320
Amortisation
Tax
-6,313
-210,609
-23
-325
-14
-3,034
-1,621
-5,452
-5,546
Stock
Debtors
-1,187,765
-36,750
1,224,515
981
-4,090
177
-7,206
12,919
-21,648
18,472
3,176
-36,115
36,115
Creditors
1
8,759
-5,815
-19,190
13,777
25,739
-93,330
116,433
Accruals and Deferred Income
-18,281
-4,608
-12,886
12,057
432
4,731
-2,668
23,423
Deferred Taxes & Provisions
Cash flow from operations
1,171,928
230,801
-1,112,779
961,551
53,915
52,569
53,965
33,184
72,921
7,311
1,900
88,259
119,298
33,162
111,945
Investing Activities
capital expenditure
1,652,176
-14,084
-79,481
-885,396
-727,800
-4,380
-20,665
659,970
-855
-1,357,669
1,356,347
-1,356,347
Change in Investments
1,652,176
-1,357,669
1,357,669
cash flow from investments
-14,084
-79,481
-885,396
-727,800
-4,380
-20,665
659,970
-855
-1,322
-1,356,347
Financing Activities
Bank loans
Group/Directors Accounts
858,553
14,404
875
-337
-2,163
2,500
Other Short Term Loans
Long term loans
-754,676
-12,590
73,180
-9,996
-10,091
714,173
-20,520
-26,844
-538,437
-145,626
-23,961
83,182
1,129,440
Hire Purchase and Lease Commitments
other long term liabilities
-20,784
72,868
-73,126
133,200
-17,295
-38,905
151,569
share issue
-885,396
885,396
100
100
interest
-108,008
-199,276
-92,248
-47,156
-45,247
-47,848
-46,720
-22,624
-30,379
-31,912
-50,286
-72,524
-78,042
-76,117
-36,707
cash flow from financing
750,545
-184,872
-846,049
-945,479
25,770
830,052
-56,811
691,649
-71,683
14,112
-661,849
-84,950
-119,298
-31,840
1,244,402
cash and cash equivalents
cash
-1,214
2,322
-3,690
1,988
2,248
-2,754
-2,847
7,124
-3,142
758
21
2,454
overdraft
-1,923,686
-43,608
1,955,138
2,044
21
10,091
change in cash
1,922,472
45,930
-1,958,828
1,988
204
-2,775
-2,847
-2,967
-3,142
758
21
2,454
yiandora properties 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 yiandora properties limited. Get real-time insights into yiandora properties limited's credit score, group structure and payment trends.
Perform a competitor analysis for yiandora properties limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in HA5 area or any other competitors across 12 key performance metrics.
yiandora properties limited Ownership
YIANDORA PROPERTIES LIMITED group structure
Yiandora Properties Limited has no subsidiary companies.
Ultimate parent company
YIANDORA PROPERTIES LIMITED
05846268
YIANDORA PROPERTIES LIMITED Shareholders
The largest shareholders in Yiandora Properties Limited include Demetrios Papacharalambous and Stella Papacharalambous.
demetrios papacharalambous
55%
stella papacharalambous
25%
yianoulla papacharalambous
10%
theodora papacharalambous
10%
yiandora properties limited directors
Yiandora Properties Limited currently has 2 directors.
The longest serving directors include
Mr Demetris Papacharalambous (Jun 2006) and
Mrs Stella Papacharalambous (Jun 2006).
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 15 charges/mortgages relating to yiandora properties limited. Currently there are 7 open charges and 8 have been satisfied in the past.
yiandora properties 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 YIANDORA PROPERTIES LIMITED. This can take several minutes, an email will notify you when this has completed.
yiandora properties limitedCompanies House Filings - See Documents
