Pomanda estimates the enterprise value of CROWN PROPERTIES (GB) LTD at £763.2k based on a Turnover of £473.5k and 1.61x industry multiple (adjusted for size and gross margin).
crown properties (gb) ltdEstimated Valuation
£125.1k
Pomanda estimates the enterprise value of CROWN PROPERTIES (GB) LTD at £125.1k based on an EBITDA of £29.4k and a 4.25x industry multiple (adjusted for size and gross margin).
crown properties (gb) ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of CROWN PROPERTIES (GB) LTD at £0 based on Net Assets of £-456k and 1.82x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crown Properties (gb) LtdOverview
Crown Properties (gb) Ltd is a live company located in london, SW15 2BF with a Companies House number of 05981915. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in October 2006, it's largest shareholder is
yaumna sattar mahomed
with a 99% stake. Crown Properties (gb) Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£473.5k with
low
growth in recent years.
Pomanda's financial health check has awarded Crown Properties (Gb) Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £473.5k, make it larger than the average company (£320k)
£473.5k - Crown Properties (gb) Ltd
£320k - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (3.7%)
0% - Crown Properties (gb) Ltd
3.7% - Industry AVG
Production
with a gross margin of 17.7%, this company has a higher cost of product (70.1%)
17.7% - Crown Properties (gb) Ltd
70.1% - Industry AVG
Profitability
an operating margin of 6.2% make it as profitable than the average company (7.3%)
6.2% - Crown Properties (gb) Ltd
7.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
2 - Crown Properties (gb) Ltd
6 - Industry AVG
Pay Structure
on an average salary of £39.8k, the company has an equivalent pay structure (£39.8k)
£39.8k - Crown Properties (gb) Ltd
£39.8k - Industry AVG
Efficiency
resulting in sales per employee of £236.8k, this is more efficient (£100.2k)
£236.8k - Crown Properties (gb) Ltd
£100.2k - Industry AVG
Debtor Days
it gets paid by customers after 117 days, this is later than average (50 days)
117 days - Crown Properties (gb) Ltd
50 days - Industry AVG
Creditor Days
its suppliers are paid after 617 days, this is slower than average (32 days)
617 days - Crown Properties (gb) Ltd
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crown Properties (gb) Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Crown Properties (gb) Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 317.9%, this is a higher level of debt than the average (53.9%)
317.9% - Crown Properties (gb) Ltd
53.9% - Industry AVG
CROWN PROPERTIES (GB) LTD financials
EXPORT
Crown Properties (Gb) Ltd's latest turnover from November 2023 is estimated at £473.5 thousand and the company has net assets of -£456 thousand. According to their latest financial statements, Crown Properties (Gb) Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Turnover
473,546
305,916
259,097
472,175
472,913
177,234
273,947
210,106
1,082,753
776,205
823,598
981,186
932,249
675,635
Other Income Or Grants
Cost Of Sales
389,705
254,163
222,888
395,346
381,253
144,618
216,343
174,779
919,761
685,505
726,212
872,086
836,543
605,939
Gross Profit
83,841
51,752
36,209
76,829
91,660
32,616
57,604
35,327
162,992
90,700
97,387
109,100
95,706
69,696
Admin Expenses
54,396
25,863
29,549
99,715
101,940
161,832
74,214
157,862
216,639
143,517
139,304
137,436
45,740
-34,393
138,666
Operating Profit
29,445
25,889
6,660
-22,886
-10,280
-129,216
-16,610
-122,535
-53,647
-52,817
-41,917
-28,336
49,966
104,089
-138,666
Interest Payable
Interest Receivable
56
97
76
26
20
61
69
47
29
32
25
Pre-Tax Profit
29,445
25,889
6,660
-22,886
-10,224
-129,119
-16,534
-122,509
-53,627
-52,756
-41,848
-28,289
49,996
104,121
-138,641
Tax
-7,361
-4,919
-1,265
-12,999
-29,154
Profit After Tax
22,084
20,970
5,395
-22,886
-10,224
-129,119
-16,534
-122,509
-53,627
-52,756
-41,848
-28,289
36,997
74,967
-138,641
Dividends Paid
Retained Profit
22,084
20,970
5,395
-22,886
-10,224
-129,119
-16,534
-122,509
-53,627
-52,756
-41,848
-28,289
36,997
74,967
-138,641
Employee Costs
79,574
38,507
36,155
34,387
132,462
128,181
154,034
98,130
135,702
98,811
98,150
131,932
132,948
103,200
Number Of Employees
2
1
1
1
4
4
5
3
4
3
3
4
4
3
EBITDA*
29,445
25,889
6,660
-22,886
-10,280
-125,679
-13,734
-118,417
-48,886
-47,897
-36,640
-24,399
53,290
107,862
-134,269
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Tangible Assets
56,479
54,802
55,648
56,838
58,303
11,390
11,389
10,899
12,187
15,913
20,833
18,964
18,527
21,385
24,915
Intangible Assets
Investments & Other
7,060
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
Debtors (Due After 1 year)
64,523
65,423
65,423
Total Fixed Assets
56,479
61,862
55,648
56,838
58,303
125,913
126,812
126,322
62,187
65,913
70,833
68,964
68,527
71,385
74,915
Stock & work in progress
Trade Debtors
152,850
81,682
36,325
205,968
199,123
112,276
204,469
111,505
218,471
154,384
153,849
207,955
222,558
168,974
5,338
Group Debtors
Misc Debtors
5,362
5,362
17,862
19,257
13,369
Cash
14,888
10,909
19,520
1,452
6,451
18,013
9,503
9,244
2,540
10,124
misc current assets
6,240
5,399
total current assets
152,850
87,044
41,687
223,830
199,123
146,421
228,747
131,025
219,923
167,075
177,261
217,458
231,802
171,514
15,462
total assets
209,329
148,906
97,335
280,668
257,426
272,334
355,559
257,347
282,110
232,988
248,094
286,422
300,329
242,899
90,377
Bank overdraft
Bank loan
Trade Creditors
659,715
625,840
591,279
771,627
730,629
18,095
6,034
4,856
485,306
382,557
344,907
341,387
327,005
306,572
229,017
Group/Directors Accounts
143,331
120,703
47,610
other short term finances
hp & lease commitments
other current liabilities
582,266
571,061
530,586
total current liabilities
659,715
625,840
591,279
771,627
730,629
743,692
697,798
583,052
485,306
382,557
344,907
341,387
327,005
306,572
229,017
loans
hp & lease commitments
Accruals and Deferred Income
5,634
1,170
5,130
13,510
8,380
other liabilities
provisions
total long term liabilities
5,634
1,170
5,130
13,510
8,380
total liabilities
665,349
627,010
596,409
785,137
739,009
743,692
697,798
583,052
485,306
382,557
344,907
341,387
327,005
306,572
229,017
net assets
-456,020
-478,104
-499,074
-504,469
-481,583
-471,358
-342,239
-325,705
-203,196
-149,569
-96,813
-54,965
-26,676
-63,673
-138,640
total shareholders funds
-456,020
-478,104
-499,074
-504,469
-481,583
-471,358
-342,239
-325,705
-203,196
-149,569
-96,813
-54,965
-26,676
-63,673
-138,640
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Operating Activities
Operating Profit
29,445
25,889
6,660
-22,886
-10,280
-129,216
-16,610
-122,535
-53,647
-52,817
-41,917
-28,336
49,966
104,089
-138,666
Depreciation
3,537
2,876
4,118
4,761
4,920
5,277
3,937
3,324
3,773
4,397
Amortisation
Tax
-7,361
-4,919
-1,265
-12,999
-29,154
Stock
Debtors
65,806
45,357
-182,143
24,707
3,067
-87,205
106,333
-41,543
64,087
535
-54,106
-14,603
53,584
163,636
5,338
Creditors
33,875
34,561
-180,348
40,998
712,534
12,061
1,178
-480,450
102,749
37,650
3,520
14,382
20,433
77,555
229,017
Accruals and Deferred Income
4,464
-3,960
-8,380
5,130
-573,886
11,205
40,475
530,586
Deferred Taxes & Provisions
Cash flow from operations
-5,383
6,214
-1,190
-1,465
125,301
-15,208
-78,414
-26,738
-10,224
-10,782
20,986
4,586
7,140
-7,373
89,410
Investing Activities
capital expenditure
-1,677
846
1,190
1,465
-46,913
-3,538
-3,366
-2,830
-1,035
-7,146
-4,374
-466
-243
-29,312
Change in Investments
-7,060
7,060
-50,000
50,000
cash flow from investments
5,383
-6,214
1,190
1,465
3,087
-3,538
-3,366
-2,830
-1,035
-7,146
-4,374
-466
-243
-79,312
Financing Activities
Bank loans
Group/Directors Accounts
-143,331
22,628
73,093
47,610
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
1
interest
56
97
76
26
20
61
69
47
29
32
25
cash flow from financing
-143,276
22,725
73,169
47,636
20
61
69
47
29
32
26
cash and cash equivalents
cash
-14,888
3,979
-8,611
18,068
-4,999
-11,562
8,510
259
6,704
-7,584
10,124
overdraft
change in cash
-14,888
3,979
-8,611
18,068
-4,999
-11,562
8,510
259
6,704
-7,584
10,124
crown properties (gb) ltd 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 crown properties (gb) ltd. Get real-time insights into crown properties (gb) ltd's credit score, group structure and payment trends.
Perform a competitor analysis for crown properties (gb) ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SW15 area or any other competitors across 12 key performance metrics.
crown properties (gb) ltd Ownership
CROWN PROPERTIES (GB) LTD group structure
Crown Properties (Gb) Ltd has 1 subsidiary company.
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 crown properties (gb) ltd.
crown properties (gb) ltd 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 CROWN PROPERTIES (GB) LTD. This can take several minutes, an email will notify you when this has completed.
crown properties (gb) ltdCompanies House Filings - See Documents
