blantyre west limited

Live EstablishedMicroRapid

blantyre west limited Company Information

Share BLANTYRE WEST LIMITED

Company Number

06736539

Shareholders

jayant vithaldas gangani

sudhirkumar vithaldas gangani

View All

Group Structure

View All

Industry

Buying and selling of own real estate

 

Registered Address

6 deedsworth house, 17 south park drive, gerrards cross, SL9 8JJ

blantyre west limited Estimated Valuation

£171.9k

Pomanda estimates the enterprise value of BLANTYRE WEST LIMITED at £171.9k based on a Turnover of £83.6k and 2.06x industry multiple (adjusted for size and gross margin).

blantyre west limited Estimated Valuation

£240.1k

Pomanda estimates the enterprise value of BLANTYRE WEST LIMITED at £240.1k based on an EBITDA of £54.4k and a 4.41x industry multiple (adjusted for size and gross margin).

blantyre west limited Estimated Valuation

£479.6k

Pomanda estimates the enterprise value of BLANTYRE WEST LIMITED at £479.6k based on Net Assets of £304.5k and 1.58x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Blantyre West Limited Overview

Blantyre West Limited is a live company located in gerrards cross, SL9 8JJ with a Companies House number of 06736539. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in October 2008, it's largest shareholder is jayant vithaldas gangani with a 33.3% stake. Blantyre West Limited is a established, micro sized company, Pomanda has estimated its turnover at £83.6k with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Blantyre West Limited Health Check

Pomanda's financial health check has awarded Blantyre West 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 Check Image
Health Rating3.5out of 5
positive_score

4 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £83.6k, make it smaller than the average company (£813.6k)

£83.6k - Blantyre West Limited

£813.6k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 33%, show it is growing at a faster rate (3.1%)

33% - Blantyre West Limited

3.1% - Industry AVG

production

Production

with a gross margin of 25.9%, this company has a higher cost of product (67.5%)

25.9% - Blantyre West Limited

67.5% - Industry AVG

profitability

Profitability

an operating margin of 65.2% make it more profitable than the average company (26.4%)

65.2% - Blantyre West Limited

26.4% - Industry AVG

employees

Employees

with 1 employees, this is below the industry average (4)

1 - Blantyre West Limited

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £38.4k, the company has an equivalent pay structure (£38.4k)

£38.4k - Blantyre West Limited

£38.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £83.6k, this is less efficient (£195k)

£83.6k - Blantyre West Limited

£195k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 95 days, this is later than average (26 days)

95 days - Blantyre West Limited

26 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 73 days, this is slower than average (32 days)

73 days - Blantyre West Limited

32 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Blantyre West Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Blantyre West Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 51.1%, this is a lower level of debt than the average (63.4%)

51.1% - Blantyre West Limited

63.4% - Industry AVG

BLANTYRE WEST LIMITED financials

EXPORTms excel logo

Blantyre West Limited's latest turnover from March 2024 is estimated at £83.6 thousand and the company has net assets of £304.5 thousand. According to their latest financial statements, we estimate that Blantyre West Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover83,55585,19137,54735,53940,53759,9488,1285,75011,319284,432326,829216,635190,131160,852183,502
Other Income Or Grants
Cost Of Sales61,88362,75427,93327,48532,12444,9506,0734,3558,371216,882257,932170,313149,699130,063150,752
Gross Profit21,67322,4379,6138,0538,41314,9982,0551,3952,94867,55068,89746,32240,43230,78932,750
Admin Expenses-32,768-27,645-35,565-49,375-47,790-28,480-26,838168,806-24,37943,09659,105-9,837-26,782-24,581-28,515
Operating Profit54,44150,08245,17857,42856,20343,47828,893-167,41127,32724,4549,79256,15967,21455,37061,265
Interest Payable14,48814,488
Interest Receivable483180314029719089180130152130216047
Pre-Tax Profit54,44150,56445,35842,97241,75643,77529,083-167,32227,50824,5849,94456,28967,23555,42961,313
Tax-13,610-9,607-8,618-8,165-7,934-8,317-5,526-5,501-5,163-2,287-13,509-17,481-15,520-17,167
Profit After Tax40,83140,95736,74034,80733,82235,45823,557-167,32222,00619,4217,65742,78049,75439,90944,145
Dividends Paid
Retained Profit40,83140,95736,74034,80733,82235,45823,557-167,32222,00619,4217,65742,78049,75439,90944,145
Employee Costs38,43136,04873,52071,30377,61477,33837,68435,04435,69432,91732,60333,17432,589
Number Of Employees112222111111111
EBITDA*54,44150,08245,17857,42856,20343,47828,893-167,41127,32724,4549,79256,15967,21455,37061,265

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets
Intangible Assets
Investments & Other600,000600,000600,000600,000600,000600,000600,000600,000791,518791,518791,518791,518791,518791,518791,518
Debtors (Due After 1 year)
Total Fixed Assets600,000600,000600,000600,000600,000600,000600,000600,000791,518791,518791,518791,518791,518791,518791,518
Stock & work in progress
Trade Debtors21,92523,0585132505503,5221,5121,0372,08620,00319,3956,151999999
Group Debtors59,67534,838
Misc Debtors5255253866432842,4271956,50412,093
Cash22,71325,24537,41642,26437,00638,83232,65539,49312,35148,5833,5724,96818,896
misc current assets
total current assets22,45023,58323,61226,13838,25048,21338,713106,04881,67259,49631,74654,7343,6715,06718,995
total assets622,450623,583623,612626,138638,250648,213638,713706,048873,190851,014823,264846,252795,189796,585810,513
Bank overdraft
Bank loan
Trade Creditors 12,48812,4523451,580222647,249638,920669,565661,282712,432766,269
Group/Directors Accounts550,000640,000640,000
other short term finances475,000
hp & lease commitments
other current liabilities400,434438,46511,74210,7496,7077,5997,419
total current liabilities12,48812,452400,779440,045486,964530,749556,707647,599647,419647,249638,920669,565661,282712,432766,269
loans
hp & lease commitments
Accruals and Deferred Income1,4401,440
other liabilities304,000346,000
provisions
total long term liabilities305,440347,440
total liabilities317,928359,892400,779440,045486,964530,749556,707647,599647,419647,249638,920669,565661,282712,432766,269
net assets304,522263,691222,833186,093151,286117,46482,00658,449225,771203,765184,344176,687133,90784,15344,244
total shareholders funds304,522263,691222,833186,093151,286117,46482,00658,449225,771203,765184,344176,687133,90784,15344,244
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit54,44150,08245,17857,42856,20343,47828,893-167,41127,32724,4549,79256,15967,21455,37061,265
Depreciation
Amortisation
Tax-13,610-9,607-8,618-8,165-7,934-8,317-5,526-5,501-5,163-2,287-13,509-17,481-15,520-17,167
Stock
Debtors-1,13322,684659-5,1154,242-65,50918,19929,01460813,2446,05299
Creditors3612,107-1,2351,358222-647,2498,329-30,6458,283-51,150-53,837766,269
Accruals and Deferred Income-398,994-38,031426,7239934,042-8921807,419
Deferred Taxes & Provisions
Cash flow from operations42,000-369,096-2,712477,28554,59934,96187,984-185,430-647,01827,012-36,38444,881-1,417-13,987810,268
Investing Activities
capital expenditure
Change in Investments-191,518791,518
cash flow from investments191,518-791,518
Financing Activities
Bank loans
Group/Directors Accounts-550,000-90,000640,000
Other Short Term Loans -475,000475,000
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities-42,000346,000
share issue-9999
interest483180-14,457-14,44829719089180130152130216047
cash flow from financing-42,000346,384180-489,457460,552-549,703-89,81089640,1801301521302160146
cash and cash equivalents
cash-22,713-2,532-12,171-4,8485,258-1,8266,177-6,83827,142-36,23245,011-1,396-13,92818,896
overdraft
change in cash-22,713-2,532-12,171-4,8485,258-1,8266,177-6,83827,142-36,23245,011-1,396-13,92818,896

blantyre west 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 blantyre west limited. Get real-time insights into blantyre west 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

Blantyre West Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for blantyre west limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SL9 area or any other competitors across 12 key performance metrics.

blantyre west limited Ownership

BLANTYRE WEST LIMITED group structure

Blantyre West Limited has no subsidiary companies.

Ultimate parent company

BLANTYRE WEST LIMITED

06736539

BLANTYRE WEST LIMITED Shareholders

jayant vithaldas gangani 33.33%
sudhirkumar vithaldas gangani 33.33%
prakash gangani 33.33%

blantyre west limited directors

Blantyre West Limited currently has 2 directors. The longest serving directors include Mr Jayant Gangani (Oct 2008) and Mr Sudhirkumar Gangani (Oct 2008).

officercountryagestartendrole
Mr Jayant GanganiEngland66 years Oct 2008- Director
Mr Sudhirkumar GanganiEngland69 years Oct 2008- Director

P&L

March 2024

turnover

83.6k

-2%

operating profit

54.4k

0%

gross margin

26%

-1.51%

turnover

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

Balance Sheet

March 2024

net assets

304.5k

+0.15%

total assets

622.5k

0%

cash

0

0%

net assets

Total assets minus all liabilities

blantyre west limited company details

company number

06736539

Type

Private limited with Share Capital

industry

68100 - Buying and selling of own real estate

incorporation date

October 2008

age

17

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

-

address

6 deedsworth house, 17 south park drive, gerrards cross, SL9 8JJ

Bank

-

Legal Advisor

-

blantyre west limited 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 did not find charges/mortgages relating to blantyre west limited.

blantyre west 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 BLANTYRE WEST LIMITED. This can take several minutes, an email will notify you when this has completed.

blantyre west limited Companies House Filings - See Documents

datedescriptionview/download