Anthem Estates Limited

POWER SEARCH PRICING

SOLUTIONS

anthem estates limited Company Information

Live

EstablishedMicroHigh

Company Number

06315905

Website

www.anthemnz.co.nz

Registered Address

2nd floor - parkgates, bury new road, manchester, M25 0TL

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

01612202935

Next Accounts Due

December 2024

Group Structure

View All

Directors

Paul Simon16 Years

View All

Shareholders

si-si investments ltd 100%

anthem estates limited Estimated Valuation

£1m

Pomanda estimates the enterprise value of ANTHEM ESTATES LIMITED at £1m based on a Turnover of £471.6k and 2.12x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Anthem Estates Limited is a live company located in manchester, M25 0TL with a Companies House number of 06315905. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in July 2007, it's largest shareholder is si-si investments ltd with a 100% stake. Anthem Estates Limited is a established, micro sized company, Pomanda has estimated its turnover at £471.6k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Anthem Estates Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

1 Regular

5 Weak

Size

annual sales of £471.6k, make it smaller than the average company (£802.9k)

Growth

3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (1.9%)

EXPORT

Anthem Estates Limited's latest turnover from March 2023 is estimated at £471.6 thousand and the company has net assets of £273.8 thousand. According to their latest financial statements, Anthem Estates Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	471,632	371,369	353,947	258,210	256,139	205,258	202,883	137,035	139,003	114,395	110,671	98,011	45,887	46,844
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	317,382	250,759	232,300	171,355	171,741	136,096	130,014	91,537	97,845	80,321	78,556	69,681	32,312	32,274
Gross Profit	154,250	120,610	121,646	86,855	84,399	69,162	72,869	45,498	41,158	34,074	32,115	28,330	13,575	14,570
Admin Expenses	95,248	74,091	68,609	38,917	52,192	28,309	32,089	12,042	16,539	3,653	18,912	-10,164	-45,322	26,904
Operating Profit	59,002	46,519	53,037	47,938	32,207	40,853	40,780	33,456	24,619	30,421	13,203	38,494	58,897	-12,334
Interest Payable	0	0	0	0	0	0	9,149	20,890	22,750	22,750	22,750	22,750	22,750	11,375
Interest Receivable	0	0	0	0	0	0	6	31	29	31	48	53	39	14
Pre-Tax Profit	59,002	46,519	53,037	47,938	32,207	40,853	31,638	12,598	1,897	7,701	-9,499	15,797	36,186	-23,695
Tax	-11,210	-8,839	-10,077	-9,108	-6,119	-7,762	-6,327	-2,519	-398	-1,771	0	-4,107	-10,132	0
Profit After Tax	47,792	37,680	42,960	38,830	26,088	33,091	25,310	10,078	1,499	5,930	-9,499	11,690	26,054	-23,695
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	47,792	37,680	42,960	38,830	26,088	33,091	25,310	10,078	1,499	5,930	-9,499	11,690	26,054	-23,695
Employee Costs	61,015	57,952	53,771	54,852	54,527	51,999	76,717	26,221	26,025	24,811	23,932	23,916	23,289	24,352
Number Of Employees	2	2	2	2	2	2	3	1	1	1	1	1	1	1
EBITDA*	59,002	46,519	53,037	47,938	32,207	40,853	40,780	33,456	24,619	30,421	13,203	38,494	58,897	-12,334

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	370,982	370,982	370,982	370,982	370,982	370,982	370,982	600,000	600,000	600,000	600,000	600,000	600,000	600,000
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	370,982	370,982	370,982	370,982	370,982	370,982	370,982	600,000	600,000	600,000	600,000	600,000	600,000	600,000
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	159,965	135,593	120,786	72,645	71,806	58,923	46,557	27,157	28,251	24,046	22,859	20,771	8,873	8,095
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	6,410	5,964	5,800	5,611	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	5,195	7,200	4,351	7,882	11,192	10,097	5,686
misc current assets	0	0	0	0	5,442	5,407	0	0	0	0	0	0	0	0
total current assets	166,375	141,557	126,586	78,256	77,248	64,330	46,557	32,352	35,451	28,397	30,741	31,963	18,970	13,781
total assets	537,357	512,539	497,568	449,238	448,230	435,312	417,539	632,352	635,451	628,397	630,741	631,963	618,970	613,781
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	83,248	85,750	85,284	80,464	77,021	74,465	92,466	88,412	44,354	38,799	47,073	38,796	37,493	58,358
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	83,248	85,750	85,284	80,464	77,021	74,465	92,466	88,412	44,354	38,799	47,073	38,796	37,493	58,358
loans	0	0	0	0	0	0	0	292,765	350,000	350,000	350,000	350,000	350,000	350,000
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	24,056	22,821	22,954	20,970	20,075	19,167	0	0	0	0	0	0	0	0
other liabilities	156,245	177,952	200,994	202,428	244,588	261,222	277,706	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	180,301	200,773	223,948	223,398	264,663	280,389	277,706	292,765	350,000	350,000	350,000	350,000	350,000	350,000
total liabilities	263,549	286,523	309,232	303,862	341,684	354,854	370,172	381,177	394,354	388,799	397,073	388,796	387,493	408,358
net assets	273,808	226,016	188,336	145,376	106,546	80,458	47,367	251,175	241,097	239,598	233,668	243,167	231,477	205,423
total shareholders funds	273,808	226,016	188,336	145,376	106,546	80,458	47,367	251,175	241,097	239,598	233,668	243,167	231,477	205,423

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	59,002	46,519	53,037	47,938	32,207	40,853	40,780	33,456	24,619	30,421	13,203	38,494	58,897	-12,334
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-11,210	-8,839	-10,077	-9,108	-6,119	-7,762	-6,327	-2,519	-398	-1,771	0	-4,107	-10,132	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	24,818	14,971	48,330	6,450	12,883	12,366	19,400	-1,094	4,205	1,187	2,088	11,898	778	8,095
Creditors	-2,502	466	4,820	3,443	2,556	-18,001	4,054	44,058	5,555	-8,274	8,277	1,303	-20,865	58,358
Accruals and Deferred Income	1,235	-133	1,984	895	908	19,167	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	21,707	23,042	1,434	36,718	16,669	21,891	19,107	76,089	25,571	19,189	19,392	23,792	27,122	37,929
Investing Activities
capital expenditure	0	0	0	0	0	0	229,018	0	0	0	0	0	0	-600,000
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	0	229,018	0	0	0	0	0	0	-600,000
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	-292,765	-57,235	0	0	0	0	0	350,000
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-21,707	-23,042	-1,434	-42,160	-16,634	-16,484	277,706	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	-229,118	0	0	0	0	0	0	229,118
interest	0	0	0	0	0	0	-9,143	-20,859	-22,721	-22,719	-22,702	-22,697	-22,711	-11,361
cash flow from financing	-21,707	-23,042	-1,434	-42,160	-16,634	-16,484	-253,320	-78,094	-22,721	-22,719	-22,702	-22,697	-22,711	567,757
cash and cash equivalents
cash	0	0	0	0	0	0	-5,195	-2,005	2,849	-3,531	-3,310	1,095	4,411	5,686
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-5,195	-2,005	2,849	-3,531	-3,310	1,095	4,411	5,686

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for anthem estates limited. Get real-time insights into anthem estates 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 anthem estates limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

ANTHEM ESTATES LIMITED group structure

Anthem Estates Limited has no subsidiary companies.

Ultimate parent company

SI-SI INVESTMENTS LTD

04365281

1 parent

ANTHEM ESTATES LIMITED

06315905

ANTHEM ESTATES LIMITED Shareholders

si-si investments ltd

100%

Anthem Estates Limited currently has 3 directors. The longest serving directors include Mr Paul Simon (Jul 2007) and Mr Paul Simon (Jul 2007).

officer	country	age	start	end	role
Mr Paul Simon	England	55 years	Jul 2007	-	Director
Mr Paul Simon	England	55 years	Jul 2007	-	Director
Mr Simon Gould	England	62 years	Jul 2007	-	Director

P&L

March 2023

turnover

471.6k

+27%

operating profit

59k

gross margin

32.8%

+0.7%

turnover

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

Balance Sheet

March 2023

net assets

273.8k

+0.21%

total assets

537.4k

+0.05%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

edwards property partners ltd

central medway properties limited

4.5

1st leads limited

magnussen interiors limited

wesley properties (northern) limited

company number

06315905

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

July 2007

age

accounts

Micro-Entity Accounts

ultimate parent company

SI-SI INVESTMENTS LTD

previous names

northome ltd (March 2008)

incorporated

address

2nd floor - parkgates, bury new road, manchester, M25 0TL

last accounts submitted

March 2023

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 anthem estates limited.

anthem estates limited Company Information

anthem estates limited Estimated Valuation

anthem estates limited Estimated Valuation

anthem estates limited Estimated Valuation

Anthem Estates Limited Overview

Anthem Estates Limited Health Check

ANTHEM ESTATES LIMITED financials

anthem estates limited Credit Report and Business Information

Anthem Estates Limited Competitor Analysis

anthem estates limited Ownership

anthem estates limited directors

anthem estates limited company details

anthem estates limited Charges & Mortgages

anthem estates limited Companies House Filings - See Documents