Pomanda estimates the enterprise value of BLANTYRE WEST LIMITED at £160.8k based on a Turnover of £83.2k and 1.93x industry multiple (adjusted for size and gross margin).
blantyre west limitedEstimated Valuation
£226.3k
Pomanda estimates the enterprise value of BLANTYRE WEST LIMITED at £226.3k based on an EBITDA of £54.4k and a 4.16x industry multiple (adjusted for size and gross margin).
blantyre west limitedEstimated Valuation
£460.4k
Pomanda estimates the enterprise value of BLANTYRE WEST LIMITED at £460.4k based on Net Assets of £304.5k and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blantyre West LimitedOverview
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
prakash gangani
with a 33.3% stake. Blantyre West Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£83.2k with
rapid
growth in recent years.
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 Rating3.5out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £83.2k, make it smaller than the average company (£810k)
£83.2k - Blantyre West Limited
£810k - Industry AVG
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
with a gross margin of 26.4%, this company has a higher cost of product (68.2%)
26.4% - Blantyre West Limited
68.2% - Industry AVG
Profitability
an operating margin of 65.4% make it more profitable than the average company (26%)
65.4% - Blantyre West Limited
26% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Blantyre West Limited
4 - Industry AVG
Pay Structure
on an average salary of £38.6k, the company has an equivalent pay structure (£38.6k)
£38.6k - Blantyre West Limited
£38.6k - Industry AVG
Efficiency
resulting in sales per employee of £83.2k, this is less efficient (£196.2k)
£83.2k - Blantyre West Limited
£196.2k - Industry AVG
Debtor Days
it gets paid by customers after 96 days, this is later than average (26 days)
96 days - Blantyre West Limited
26 days - Industry AVG
Creditor Days
its suppliers are paid after 74 days, this is slower than average (32 days)
74 days - Blantyre West Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Blantyre West Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Blantyre West Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 51.1%, this is a lower level of debt than the average (63.8%)
51.1% - Blantyre West Limited
63.8% - Industry AVG
BLANTYRE WEST LIMITED financials
EXPORT
Blantyre West Limited's latest turnover from March 2024 is estimated at £83.2 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 House, Pomanda Estimates
Mar 2024
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
83,196
85,103
37,480
35,680
40,495
60,638
8,167
5,750
11,319
285,266
329,440
215,953
190,253
159,981
181,815
Other Income Or Grants
Cost Of Sales
61,258
62,607
27,884
27,578
32,041
45,387
6,103
4,347
8,368
217,091
259,935
169,660
149,458
128,916
149,175
Gross Profit
21,938
22,496
9,596
8,102
8,455
15,251
2,065
1,403
2,951
68,175
69,505
46,292
40,795
31,066
32,640
Admin Expenses
-32,503
-27,586
-35,582
-49,326
-47,748
-28,227
-26,828
168,814
-24,376
43,721
59,713
-9,867
-26,419
-24,304
-28,625
Operating Profit
54,441
50,082
45,178
57,428
56,203
43,478
28,893
-167,411
27,327
24,454
9,792
56,159
67,214
55,370
61,265
Interest Payable
14,488
14,488
Interest Receivable
483
180
31
40
297
190
89
180
130
152
130
21
60
47
Pre-Tax Profit
54,441
50,564
45,358
42,972
41,756
43,775
29,083
-167,322
27,508
24,584
9,944
56,289
67,235
55,429
61,313
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 Tax
40,831
40,957
36,740
34,807
33,822
35,458
23,557
-167,322
22,006
19,421
7,657
42,780
49,754
39,909
44,145
Dividends Paid
Retained Profit
40,831
40,957
36,740
34,807
33,822
35,458
23,557
-167,322
22,006
19,421
7,657
42,780
49,754
39,909
44,145
Employee Costs
38,567
36,160
73,577
71,303
77,614
77,450
37,706
35,039
35,672
32,725
32,392
33,103
32,539
Number Of Employees
1
1
2
2
2
2
1
1
1
1
1
1
1
1
1
EBITDA*
54,441
50,082
45,178
57,428
56,203
43,478
28,893
-167,411
27,327
24,454
9,792
56,159
67,214
55,370
61,265
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
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
Intangible Assets
Investments & Other
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
791,518
791,518
791,518
791,518
791,518
791,518
791,518
Debtors (Due After 1 year)
Total Fixed Assets
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
791,518
791,518
791,518
791,518
791,518
791,518
791,518
Stock & work in progress
Trade Debtors
21,925
23,058
513
250
550
3,522
1,512
1,037
2,086
20,003
19,395
6,151
99
99
99
Group Debtors
59,675
34,838
Misc Debtors
525
525
386
643
284
2,427
195
6,504
12,093
Cash
22,713
25,245
37,416
42,264
37,006
38,832
32,655
39,493
12,351
48,583
3,572
4,968
18,896
misc current assets
total current assets
22,450
23,583
23,612
26,138
38,250
48,213
38,713
106,048
81,672
59,496
31,746
54,734
3,671
5,067
18,995
total assets
622,450
623,583
623,612
626,138
638,250
648,213
638,713
706,048
873,190
851,014
823,264
846,252
795,189
796,585
810,513
Bank overdraft
Bank loan
Trade Creditors
12,488
12,452
345
1,580
222
647,249
638,920
669,565
661,282
712,432
766,269
Group/Directors Accounts
550,000
640,000
640,000
other short term finances
475,000
hp & lease commitments
other current liabilities
400,434
438,465
11,742
10,749
6,707
7,599
7,419
total current liabilities
12,488
12,452
400,779
440,045
486,964
530,749
556,707
647,599
647,419
647,249
638,920
669,565
661,282
712,432
766,269
loans
hp & lease commitments
Accruals and Deferred Income
1,440
1,440
other liabilities
304,000
346,000
provisions
total long term liabilities
305,440
347,440
total liabilities
317,928
359,892
400,779
440,045
486,964
530,749
556,707
647,599
647,419
647,249
638,920
669,565
661,282
712,432
766,269
net assets
304,522
263,691
222,833
186,093
151,286
117,464
82,006
58,449
225,771
203,765
184,344
176,687
133,907
84,153
44,244
total shareholders funds
304,522
263,691
222,833
186,093
151,286
117,464
82,006
58,449
225,771
203,765
184,344
176,687
133,907
84,153
44,244
Mar 2024
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
54,441
50,082
45,178
57,428
56,203
43,478
28,893
-167,411
27,327
24,454
9,792
56,159
67,214
55,370
61,265
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
-1,133
22,684
6
59
-5,115
4,242
-65,509
18,199
29,014
608
13,244
6,052
99
Creditors
36
12,107
-1,235
1,358
222
-647,249
8,329
-30,645
8,283
-51,150
-53,837
766,269
Accruals and Deferred Income
-398,994
-38,031
426,723
993
4,042
-892
180
7,419
Deferred Taxes & Provisions
Cash flow from operations
42,000
-369,096
-2,712
477,285
54,599
34,961
87,984
-185,430
-647,018
27,012
-36,384
44,881
-1,417
-13,987
810,268
Investing Activities
capital expenditure
Change in Investments
-191,518
791,518
cash flow from investments
191,518
-791,518
Financing Activities
Bank loans
Group/Directors Accounts
-550,000
-90,000
640,000
Other Short Term Loans
-475,000
475,000
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-42,000
346,000
share issue
-99
99
interest
483
180
-14,457
-14,448
297
190
89
180
130
152
130
21
60
47
cash flow from financing
-42,000
346,384
180
-489,457
460,552
-549,703
-89,810
89
640,180
130
152
130
21
60
146
cash and cash equivalents
cash
-22,713
-2,532
-12,171
-4,848
5,258
-1,826
6,177
-6,838
27,142
-36,232
45,011
-1,396
-13,928
18,896
overdraft
change in cash
-22,713
-2,532
-12,171
-4,848
5,258
-1,826
6,177
-6,838
27,142
-36,232
45,011
-1,396
-13,928
18,896
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.
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
The largest shareholders in Blantyre West Limited include Prakash Gangani and Jayant Vithaldas Gangani.
prakash gangani
33.33%
jayant vithaldas gangani
33.33%
sudhirkumar vithaldas 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).
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 limitedCompanies House Filings - See Documents
