movewithme ltd
movewithme ltd Company Information
Company Number
06668011
Website
-Registered Address
37-38 grand parade, green lanes, london, N4 1AQ
Industry
Buying and selling of own real estate
Telephone
-
Next Accounts Due
May 2025
Group Structure
View All
Shareholders
abdul kuddus 50%
richard andrew bartelous 50%
movewithme ltd Estimated Valuation
Pomanda estimates the enterprise value of MOVEWITHME LTD at £607.3k based on a Turnover of £256.6k and 2.37x industry multiple (adjusted for size and gross margin).
movewithme ltd Estimated Valuation
Pomanda estimates the enterprise value of MOVEWITHME LTD at £47.5k based on an EBITDA of £8k and a 5.93x industry multiple (adjusted for size and gross margin).
movewithme ltd Estimated Valuation
Pomanda estimates the enterprise value of MOVEWITHME LTD at £821.5k based on Net Assets of £574.1k and 1.43x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Movewithme Ltd Overview
Movewithme Ltd is a live company located in london, N4 1AQ with a Companies House number of 06668011. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in August 2008, it's largest shareholder is abdul kuddus with a 50% stake. Movewithme Ltd is a established, micro sized company, Pomanda has estimated its turnover at £256.6k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Movewithme Ltd Health Check
Pomanda's financial health check has awarded Movewithme Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
1 Strong
3 Regular
6 Weak
Size
annual sales of £256.6k, make it smaller than the average company (£864.6k)
- Movewithme Ltd
£864.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -73%, show it is growing at a slower rate (2.5%)
- Movewithme Ltd
2.5% - Industry AVG
Production
with a gross margin of 69.2%, this company has a comparable cost of product (69.2%)
- Movewithme Ltd
69.2% - Industry AVG
Profitability
an operating margin of 3.1% make it less profitable than the average company (26.2%)
- Movewithme Ltd
26.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Movewithme Ltd
4 - Industry AVG
Pay Structure
on an average salary of £36.4k, the company has an equivalent pay structure (£36.4k)
- Movewithme Ltd
£36.4k - Industry AVG
Efficiency
resulting in sales per employee of £128.3k, this is less efficient (£191k)
- Movewithme Ltd
£191k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Movewithme Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Movewithme Ltd
- - Industry AVG
Stock Days
it holds stock equivalent to 1200 days, this is more than average (375 days)
- Movewithme Ltd
375 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 18 weeks, this is more cash available to meet short term requirements (8 weeks)
18 weeks - Movewithme Ltd
8 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 60.2%, this is a similar level of debt than the average (64.1%)
60.2% - Movewithme Ltd
64.1% - Industry AVG
MOVEWITHME LTD financials
Movewithme Ltd's latest turnover from August 2023 is estimated at £256.6 thousand and the company has net assets of £574.1 thousand. According to their latest financial statements, Movewithme Ltd has 2 employees and maintains cash reserves of £41.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 56,616 | 208,358 | 630,456 | 147,317 | 23,950 | 9,000 | |||||||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | |||||||||||
| Cost Of Sales | 0 | 0 | 0 | 0 | |||||||||||
| Gross Profit | 630,456 | 147,317 | 23,950 | 9,000 | |||||||||||
| Admin Expenses | 560,628 | 84,762 | 25,494 | 10,280 | |||||||||||
| Operating Profit | 69,828 | 62,555 | -1,544 | -1,280 | |||||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | ||||||||||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| Pre-Tax Profit | -76,829 | 6,320 | 69,828 | 62,555 | -1,544 | -1,280 | |||||||||
| Tax | 0 | -1,264 | -13,966 | -12,511 | 0 | 0 | |||||||||
| Profit After Tax | -76,829 | 5,056 | 55,862 | 50,044 | -1,544 | -1,280 | |||||||||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| Retained Profit | -76,829 | 5,056 | 55,862 | 50,044 | -1,544 | -1,280 | |||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | |||||||||||||
| EBITDA* | 69,828 | 62,555 | -1,544 | -1,280 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 750,000 | 369,610 | 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 | 0 |
| Total Fixed Assets | 750,000 | 369,610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 260,000 | 260,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,067,000 | 798,659 | 513,140 | 258,981 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 1,359,188 | 1,350,732 | 1,259,726 | 1,229,973 | 1,099,711 | 1,601,254 | 28,463 | 71,665 | 11,175 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 390,360 | 386,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 41,182 | 34,716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,000 | 16,694 | 5,300 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 691,542 | 680,841 | 1,359,188 | 1,350,732 | 1,259,726 | 1,229,973 | 1,099,711 | 1,601,254 | 1,095,463 | 888,324 | 541,009 | 264,281 | 0 | 0 | 0 |
| total assets | 1,441,542 | 1,050,451 | 1,359,188 | 1,350,732 | 1,259,726 | 1,229,973 | 1,099,711 | 1,601,254 | 1,095,463 | 888,324 | 541,009 | 264,281 | 0 | 0 | 0 |
| Bank overdraft | 0 | 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 | 0 |
| Trade Creditors | 0 | 0 | 423,180 | 201,672 | 216,276 | 173,314 | 140,148 | 142,113 | 0 | 0 | 100 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85,116 | 96,241 | 4,421 | 0 | 0 | 0 |
| other short term finances | 0 | 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 | 0 |
| other current liabilities | 115,339 | 112,075 | 0 | 0 | 0 | 0 | 0 | 0 | 17,466 | 18,598 | 6,037 | 6,137 | 0 | 0 | 0 |
| total current liabilities | 115,339 | 112,075 | 423,180 | 201,672 | 216,276 | 173,314 | 140,148 | 142,113 | 17,466 | 103,714 | 102,378 | 10,558 | 0 | 0 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 974,912 | 737,387 | 441,452 | 255,000 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 657,000 | 657,000 | 657,000 | 876,902 | 928,250 | 928,250 | 928,250 | 1,351,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 95,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 752,098 | 657,000 | 657,000 | 876,902 | 928,250 | 932,250 | 928,250 | 1,351,000 | 974,912 | 737,387 | 441,452 | 255,000 | 0 | 0 | 0 |
| total liabilities | 867,437 | 769,075 | 1,080,180 | 1,078,574 | 1,144,526 | 1,105,564 | 1,068,398 | 1,493,113 | 992,378 | 841,101 | 543,830 | 265,558 | 0 | 0 | 0 |
| net assets | 574,105 | 281,376 | 279,008 | 272,158 | 115,200 | 124,409 | 31,313 | 108,141 | 103,085 | 47,223 | -2,821 | -1,277 | 0 | 0 | 0 |
| total shareholders funds | 574,105 | 281,376 | 279,008 | 272,158 | 115,200 | 124,409 | 31,313 | 108,141 | 103,085 | 47,223 | -2,821 | -1,277 | 0 | 0 | 0 |
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 69,828 | 62,555 | -1,544 | -1,280 | |||||||||||
| Depreciation | 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 | |||
| Tax | 0 | -1,264 | -13,966 | -12,511 | 0 | 0 | |||||||||
| Stock | 0 | 260,000 | 0 | 0 | 0 | 0 | 0 | -1,067,000 | 268,341 | 285,519 | 254,159 | 258,981 | 0 | 0 | 0 |
| Debtors | 4,235 | -973,063 | 8,456 | 91,006 | 29,753 | 130,262 | -501,543 | 1,572,791 | -43,202 | 60,490 | 11,175 | 0 | 0 | 0 | 0 |
| Creditors | 0 | -423,180 | 221,508 | -14,604 | 42,962 | 33,166 | -1,965 | 142,113 | 0 | -100 | 100 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 3,264 | 112,075 | 0 | 0 | -4,000 | 4,000 | 0 | -17,466 | -1,132 | 12,561 | -100 | 6,137 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 95,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -170,409 | -283,504 | -266,878 | -254,124 | |||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 380,390 | 369,610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 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 | -85,116 | -11,125 | 91,820 | 4,421 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -974,912 | 237,525 | 295,935 | 186,452 | 255,000 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | -219,902 | -51,348 | 0 | 0 | -422,750 | 1,351,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | ||||||||||
| cash flow from financing | -422,749 | 376,088 | 152,409 | 278,272 | 259,424 | ||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 6,466 | 34,716 | 0 | 0 | 0 | 0 | 0 | 0 | -18,000 | 1,306 | 11,394 | 5,300 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 6,466 | 34,716 | 0 | 0 | 0 | 0 | 0 | 0 | -18,000 | 1,306 | 11,394 | 5,300 | 0 | 0 | 0 |
movewithme ltd Credit Report and Business Information
Movewithme Ltd Competitor Analysis
Perform a competitor analysis for movewithme ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in N 4 area or any other competitors across 12 key performance metrics.
movewithme ltd Ownership
MOVEWITHME LTD group structure
Movewithme Ltd has no subsidiary companies.
Ultimate parent company
MOVEWITHME LTD
06668011
movewithme ltd directors
Movewithme Ltd currently has 2 directors. The longest serving directors include Mr Abdul Kuddus (Aug 2011) and Mr Richard Bartelous (Aug 2011).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Abdul Kuddus | United Kingdom | 45 years | Aug 2011 | - | Director |
| Mr Richard Bartelous | England | 44 years | Aug 2011 | - | Director |
P&L
August 2023turnover
256.6k
+4%
operating profit
8k
0%
gross margin
69.3%
+3.03%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
574.1k
+1.04%
total assets
1.4m
+0.37%
cash
41.2k
+0.19%
net assets
Total assets minus all liabilities
movewithme ltd company details
company number
06668011
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
incorporation date
August 2008
age
16
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
August 2023
previous names
N/A
accountant
-
auditor
-
address
37-38 grand parade, green lanes, london, N4 1AQ
Bank
-
Legal Advisor
-
movewithme ltd 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 found 8 charges/mortgages relating to movewithme ltd. Currently there are 7 open charges and 1 have been satisfied in the past.
movewithme ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
