S & M Real Estate Limited

POWER SEARCH PRICING

SOLUTIONS

s & m real estate limited Company Information

Company Number

06247756

Next Accounts

42 days late

Directors

Jarair Malik

Iqbal Sekhon

Shareholders

jerair imtiaz malik

iqbal singh sekhon

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

249 york house manningham lane, bradford, BD8 7ER

Website

www.drakeley.com

s & m real estate limited Estimated Valuation

£11.7m

Pomanda estimates the enterprise value of S & M REAL ESTATE LIMITED at £11.7m based on an EBITDA of £2.5m and a 4.74x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

S & M Real Estate Limited is a live company located in bradford, BD8 7ER with a Companies House number of 06247756. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in May 2007, it's largest shareholder is jerair imtiaz malik with a 50% stake. S & M Real Estate Limited is a established, small sized company, Pomanda has estimated its turnover at £812.4k with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded S & M Real Estate Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

5 Strong

2 Regular

3 Weak

Size

annual sales of £812.4k, make it in line with the average company (£824k)

Growth

3 year (CAGR) sales growth of 75%, show it is growing at a faster rate (2.3%)

EXPORT

S & M Real Estate Limited's latest turnover from May 2023 is estimated at £812.4 thousand and the company has net assets of £2.2 million. According to their latest financial statements, we estimate that S & M Real Estate Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	812,395	298,539	339,317	151,477	37,248	237,719	154,984	82,379	7,494,443	10,435	14,744	178,606	180,678	123,444
Other Income Or Grants
Cost Of Sales	570,479	213,257	245,212	106,662	26,417	164,545	104,698	56,541	5,412,722	7,584	10,958	130,564	131,967	86,650
Gross Profit	241,916	85,281	94,105	44,815	10,831	73,174	50,286	25,837	2,081,722	2,851	3,786	48,042	48,711	36,794
Admin Expenses	-2,228,513	-25,138	-8,637	-53,954	-179,569	-36,600	-148,246	-36,320	1,666,563	-239,682	-109,386	-1,209	55,915	350,261
Operating Profit	2,470,429	110,419	102,742	98,769	190,400	109,774	198,532	62,157	415,159	242,533	113,172	49,251	-7,204	-313,467
Interest Payable	35,329	49,683	42,264	41,152	132,133	195,274	177,196	93,170					149	149
Interest Receivable	634	163	12	11	44	140	99	281	221	25	4	27	26
Pre-Tax Profit	2,435,735	60,899	60,490	57,627	58,311	-85,359	21,435	-30,732	415,380	242,558	113,175	49,278	-7,327	-313,616
Tax	-608,934	-11,571	-11,493	-10,949	-11,079		-4,073		-83,076	-50,937	-26,030	-11,827
Profit After Tax	1,826,801	49,328	48,997	46,678	47,232	-85,359	17,362	-30,732	332,304	191,621	87,145	37,451	-7,327	-313,616
Dividends Paid
Retained Profit	1,826,801	49,328	48,997	46,678	47,232	-85,359	17,362	-30,732	332,304	191,621	87,145	37,451	-7,327	-313,616
Employee Costs	62,094	30,348	27,502	28,062	27,629	26,552	25,705	26,221	498,750	25,000	24,000	24,084	23,515	24,657
Number Of Employees	2	1	1	1	1	1	1	1	19	1	1	1	1	1
EBITDA*	2,470,429	110,761	103,169	99,303	190,400	110,607	199,574	63,460	416,788	244,569	115,717	52,433	-3,229	-308,497

* Earnings Before Interest, Tax, Depreciation and Amortisation

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	2,747,583	1,275,005	1,275,347	1,212,898	1,213,432	1,214,099	1,214,932	1,215,974	1,217,277	3,168,906	3,170,942	3,173,487	3,155,781	3,159,756
Intangible Assets
Investments & Other		1,472,851	1,472,851	1,472,851	1,472,851					100
Debtors (Due After 1 year)
Total Fixed Assets	2,747,583	2,747,856	2,748,198	2,685,749	2,686,283	1,214,099	1,214,932	1,215,974	1,217,277	3,169,006	3,170,942	3,173,487	3,155,781	3,159,756
Stock & work in progress
Trade Debtors	226,954	111,887	126,351	46,135		61,385	37,688	19,872	1,743,904	1,723	2,716		30,170	30,170
Group Debtors		90,068	86,289	86,467	86,005	1,332,658	1,478,061	1,579,705
Misc Debtors				6,146		502,228	85,452	79,459
Cash		28,189	4,351	20,013	1,801	9,960	46,180	32,747	79,687	8,666	1,300	218	10,400
misc current assets
total current assets	226,954	230,144	216,991	158,761	87,806	1,906,231	1,647,381	1,711,783	1,823,591	10,389	4,016	218	40,570	30,170
total assets	2,974,537	2,978,000	2,965,189	2,844,510	2,774,089	3,120,330	2,862,313	2,927,757	3,040,868	3,179,395	3,174,958	3,173,705	3,196,351	3,189,926
Bank overdraft		174	174	16,173	174									4,580
Bank loan
Trade Creditors	116,023	11,514	24,219	16,538	1,634	1,098	4,698	2,044	111,299	8,147	9,964	22,616	63,330	3,368
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities		93,636	43,786	17,543	11,271	34,486	88,885	111,103
total current liabilities	116,023	105,324	68,179	50,254	13,079	35,584	93,583	113,147	111,299	8,147	9,964	22,616	63,330	7,948
loans		672,752	746,414	622,943	709,972	3,204,897	2,803,522	2,866,764
hp & lease commitments
Accruals and Deferred Income
other liabilities	610,629	3,883	3,883	73,597					2,950,991	3,524,974	3,710,341	3,783,581	3,802,964	3,844,594
provisions
total long term liabilities	610,629	676,635	750,297	696,540	709,972	3,204,897	2,803,522	2,866,764	2,950,991	3,524,974	3,710,341	3,783,581	3,802,964	3,844,594
total liabilities	726,652	781,959	818,476	746,794	723,051	3,240,481	2,897,105	2,979,911	3,062,290	3,533,121	3,720,305	3,806,197	3,866,294	3,852,542
net assets	2,247,885	2,196,041	2,146,713	2,097,716	2,051,038	-120,151	-34,792	-52,154	-21,422	-353,726	-545,347	-632,492	-669,943	-662,616
total shareholders funds	2,247,885	2,196,041	2,146,713	2,097,716	2,051,038	-120,151	-34,792	-52,154	-21,422	-353,726	-545,347	-632,492	-669,943	-662,616

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	2,470,429	110,419	102,742	98,769	190,400	109,774	198,532	62,157	415,159	242,533	113,172	49,251	-7,204	-313,467
Depreciation		342	427	534		833	1,042	1,303	1,629	2,036	2,545	3,182	3,975	4,970
Amortisation
Tax	-608,934	-11,571	-11,493	-10,949	-11,079		-4,073		-83,076	-50,937	-26,030	-11,827
Stock
Debtors	24,999	-10,685	73,892	52,743	-1,810,266	295,070	-77,835	-64,868	1,742,181	-993	2,716	-30,170		30,170
Creditors	104,509	-12,705	7,681	14,904	536	-3,600	2,654	-109,255	103,152	-1,817	-12,652	-40,714	59,962	3,368
Accruals and Deferred Income	-93,636	49,850	26,243	6,272	-23,215	-54,399	-22,218	111,103
Deferred Taxes & Provisions
Cash flow from operations	1,847,369	147,020	51,708	56,787	1,966,908	-242,462	253,772	130,176	-1,305,317	192,808	74,319	30,062	56,733	-335,299
Investing Activities
capital expenditure	-1,472,578		-62,876		667				1,950,000			-20,888		-3,164,726
Change in Investments	-1,472,851				1,472,851				-100	100
cash flow from investments	273		-62,876		-1,472,184				1,950,100	-100		-20,888		-3,164,726
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans	-672,752	-73,662	123,471	-87,029	-2,494,925	401,375	-63,242	2,866,764
Hire Purchase and Lease Commitments
other long term liabilities	606,746		-69,714	73,597				-2,950,991	-573,983	-185,367	-73,240	-19,383	-41,630	3,844,594
share issue	-1,774,957				2,123,957									-349,000
interest	-34,695	-49,520	-42,252	-41,141	-132,089	-195,134	-177,097	-92,889	221	25	4	27	-123	-149
cash flow from financing	-1,875,658	-123,182	11,505	-54,573	-503,057	206,241	-240,339	-177,116	-573,762	-185,342	-73,236	-19,356	-41,753	3,495,445
cash and cash equivalents
cash	-28,189	23,838	-15,662	18,212	-8,159	-36,220	13,433	-46,940	71,021	7,366	1,082	-10,182	10,400
overdraft	-174		-15,999	15,999	174								-4,580	4,580
change in cash	-28,015	23,838	337	2,213	-8,333	-36,220	13,433	-46,940	71,021	7,366	1,082	-10,182	14,980	-4,580

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for s & m real estate limited. Get real-time insights into s & m real estate 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

Perform a competitor analysis for s & m real estate limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in BD8 area or any other competitors across 12 key performance metrics.

S & M REAL ESTATE LIMITED group structure

S & M Real Estate Limited has 1 subsidiary company.

Ultimate parent company

S & M REAL ESTATE LIMITED

06247756

1 subsidiary

S M REAL ESTATE (RESIDENTIAL) LTD

08355930

S & M REAL ESTATE LIMITED Shareholders

jerair imtiaz malik	50%
iqbal singh sekhon	50%

S & M Real Estate Limited currently has 2 directors. The longest serving directors include Mr Jarair Malik (May 2007) and Mr Iqbal Sekhon (May 2007).

officer	country	age	start	end	role
Mr Jarair Malik		43 years	May 2007	-	Director
Mr Iqbal Sekhon	England	51 years	May 2007	-	Director

P&L

May 2023

turnover

812.4k

+172%

operating profit

2.5m

gross margin

29.8%

+4.24%

turnover

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

Balance Sheet

May 2023

net assets

2.2m

+0.02%

total assets

cash

-1%

net assets

Total assets minus all liabilities

Similar Companies

hawkhead, bray & son limited

3.5

a.t.k. properties limited

0.5

trees property developments ltd

1.5

town & country properties (uk) limited

deltalord ltd

company number

06247756

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

May 2007

ultimate parent company

None

previous names

N/A

address

249 york house manningham lane, bradford, BD8 7ER

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 s & m real estate limited.

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 S & M REAL ESTATE LIMITED. This can take several minutes, an email will notify you when this has completed.

s & m real estate limited Company Information

s & m real estate limited Estimated Valuation

s & m real estate limited Estimated Valuation

s & m real estate limited Estimated Valuation

S & M Real Estate Limited Overview

S & M Real Estate Limited Health Check

S & M REAL ESTATE LIMITED financials

s & m real estate limited Credit Report and Business Information

S & M Real Estate Limited Competitor Analysis

s & m real estate limited Ownership

s & m real estate limited directors

s & m real estate limited company details

s & m real estate limited Charges & Mortgages

s & m real estate limited Capital Raised & Share Issues BETA

s & m real estate limited Companies House Filings - See Documents