Edward Knight Estate Agents (rugby) Limited

POWER SEARCH PRICING

SOLUTIONS

edward knight estate agents (rugby) limited Company Information

Company Number

06988196

Next Accounts

Jun 2025

Directors

Terry Dainty

Dean O'Brien

Shareholders

terry graham dainty

mr dean patrick o'brien

View All

Group Structure

View All

Industry

Real estate agencies

Registered Address

the robbins building, albert street, rugby, warwickshire, CV21 2SD

Website

www.edwardknight.co.uk

edward knight estate agents (rugby) limited Estimated Valuation

£3.1m

Pomanda estimates the enterprise value of EDWARD KNIGHT ESTATE AGENTS (RUGBY) LIMITED at £3.1m based on a Turnover of £2m and 1.56x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Edward Knight Estate Agents (rugby) Limited is a live company located in rugby, CV21 2SD with a Companies House number of 06988196. It operates in the real estate agencies sector, SIC Code 68310. Founded in August 2009, it's largest shareholder is terry graham dainty with a 50% stake. Edward Knight Estate Agents (rugby) Limited is a established, small sized company, Pomanda has estimated its turnover at £2m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Edward Knight Estate Agents (Rugby) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

1 Regular

5 Weak

Size

annual sales of £2m, make it larger than the average company (£589.2k)

Growth

3 year (CAGR) sales growth of -13%, show it is growing at a slower rate (4.6%)

EXPORT

Edward Knight Estate Agents (Rugby) Limited's latest turnover from September 2023 is estimated at £2 million and the company has net assets of £734.2 thousand. According to their latest financial statements, we estimate that Edward Knight Estate Agents (Rugby) Limited has 15 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010
Turnover	2,017,845	2,616,355	2,898,617	3,043,121	2,495,831	2,376,283	2,305,847	2,728,912	2,617,229	1,040,364	991,146	18,112	30,927	149,268
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,181,188	1,405,128	1,684,761	1,813,579	1,499,794	1,351,607	1,050,216	1,167,462	1,083,302	445,881	487,424	8,590	14,391	78,087
Gross Profit	836,658	1,211,227	1,213,856	1,229,542	996,037	1,024,676	1,255,630	1,561,450	1,533,928	594,483	503,722	9,522	16,536	71,181
Admin Expenses	949,728	1,256,728	1,200,957	1,166,343	1,002,261	926,195	1,142,435	1,434,265	1,398,353	473,763	377,198	-186,640	-16,092	-50,557
Operating Profit	-113,070	-45,501	12,899	63,199	-6,224	98,481	113,195	127,185	135,575	120,720	126,524	196,162	32,628	121,738
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	81	158	580	428	1	376	713	337
Pre-Tax Profit	-113,070	-45,501	12,899	63,199	-6,224	98,481	113,277	127,343	136,155	121,148	126,525	196,538	33,341	122,075
Tax	0	0	-2,451	-12,008	0	-18,711	-21,523	-25,468	-27,231	-25,441	-29,101	-47,169	-8,669	-34,181
Profit After Tax	-113,070	-45,501	10,448	51,191	-6,224	79,770	91,754	101,874	108,924	95,707	97,424	149,369	24,672	87,894
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-113,070	-45,501	10,448	51,191	-6,224	79,770	91,754	101,874	108,924	95,707	97,424	149,369	24,672	87,894
Employee Costs	0	0	1,005,409	0	0	0	0	939,517	989,553	343,800	373,217	33,177	35,147	69,756
Number Of Employees	15	21	28	25	21	21	22	25	25	9	11	1	1	2
EBITDA*	-113,070	-45,501	12,899	63,199	-6,224	98,481	113,195	127,185	135,575	120,720	127,040	196,680	33,146	122,256

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010
Tangible Assets	1	1	1	1	1	1	1	1	1	1	1	517	1,035	1,553
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	1	1	1	1	1	1	1	1	1	1	1	517	1,035	1,553
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	764,181	902,563	936,270	897,525	854,814	859,112	783,454	613,399	500,512	192,917	167,848	2,848	5,503	25,925
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	65,025	61,156	171,016	131	151	150,323	134,883
misc current assets	0	0	0	0	0	0	0	17,372	34,064	119,435	220,251	305,313	0	0
total current assets	764,181	902,563	936,270	897,525	854,814	859,112	783,454	695,796	595,732	483,368	388,230	308,312	155,826	160,808
total assets	764,182	902,564	936,271	897,526	854,815	859,113	783,455	695,797	595,733	483,369	388,231	308,829	156,861	162,361
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	11,510	34,392	19,510	11,486	20,066	20,065	24,177	28,933	30,743	27,303	27,872	45,894	43,295	73,467
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	11,510	34,392	19,510	11,486	20,066	20,065	24,177	28,933	30,743	27,303	27,872	45,894	43,295	73,467
loans	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
Accruals and Deferred Income	2,071	3,787	1,875	3,685	3,585	1,660	1,660	0	0	0	0	0	0	0
other liabilities	16,369	17,083	22,083	0	0	0	0	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	18,440	20,870	23,958	3,685	3,585	1,660	1,660	0	0	0	0	0	0	0
total liabilities	29,950	55,262	43,468	15,171	23,651	21,725	25,837	28,933	30,743	27,303	27,872	45,894	43,295	73,467
net assets	734,232	847,302	892,803	882,355	831,164	837,388	757,618	666,864	564,990	456,066	360,359	262,935	113,566	88,894
total shareholders funds	734,232	847,302	892,803	882,355	831,164	837,388	757,618	666,864	564,990	456,066	360,359	262,935	113,566	88,894

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010
Operating Activities
Operating Profit	-113,070	-45,501	12,899	63,199	-6,224	98,481	113,195	127,185	135,575	120,720	126,524	196,162	32,628	121,738
Depreciation	0	0	0	0	0	0	0	0	0	0	516	518	518	518
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-2,451	-12,008	0	-18,711	-21,523	-25,468	-27,231	-25,441	-29,101	-47,169	-8,669	-34,181
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-138,382	-33,707	38,745	42,711	-4,298	75,658	170,055	112,887	307,595	25,069	165,000	-2,655	-20,422	25,925
Creditors	-22,882	14,882	8,024	-8,580	1	-4,112	-4,756	-1,810	3,440	-569	-18,022	2,599	-30,172	73,467
Accruals and Deferred Income	-1,716	1,912	-1,810	100	1,925	0	1,660	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	714	5,000	-22,083	0	0	0	-81,479	-12,980	-195,811	69,641	-85,083	154,765	14,727	135,617
Investing Activities
capital expenditure	0	0	0	0	0	0	0	0	0	0	0	0	0	-2,071
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	0	0	0	0	0	0	0	-2,071
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	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-714	-5,000	22,083	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	-1,000	0	0	0	0	0	0	1,000
interest	0	0	0	0	0	0	81	158	580	428	1	376	713	337
cash flow from financing	-714	-5,000	22,083	0	0	0	-919	158	580	428	1	376	713	1,337
cash and cash equivalents
cash	0	0	0	0	0	0	-65,025	3,869	-109,860	170,885	-20	-150,172	15,440	134,883
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-65,025	3,869	-109,860	170,885	-20	-150,172	15,440	134,883

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for edward knight estate agents (rugby) limited. Get real-time insights into edward knight estate agents (rugby) 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 edward knight estate agents (rugby) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in CV21 area or any other competitors across 12 key performance metrics.

EDWARD KNIGHT ESTATE AGENTS (RUGBY) LIMITED group structure

Edward Knight Estate Agents (Rugby) Limited has no subsidiary companies.

Ultimate parent company

EDWARD KNIGHT ESTATE AGENTS (RUGBY) LIMITED

06988196

EDWARD KNIGHT ESTATE AGENTS (RUGBY) LIMITED Shareholders

terry graham dainty	50%
mr dean patrick o'brien	45%
dawn lesley brazier	5%

Edward Knight Estate Agents (Rugby) Limited currently has 2 directors. The longest serving directors include Terry Dainty (Aug 2009) and Mr Dean O'Brien (Aug 2009).

officer	country	age	start	end	role
Terry Dainty	England	43 years	Aug 2009	-	Director
Mr Dean O'Brien	England	56 years	Aug 2009	-	Director

P&L

September 2023

turnover

-23%

operating profit

-113.1k

gross margin

41.5%

-10.44%

turnover

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

Balance Sheet

September 2023

net assets

734.2k

-0.13%

total assets

764.2k

-0.15%

cash

net assets

Total assets minus all liabilities

Similar Companies

rms estate agents limited

3.5

eastway enterprise centre limited

shortland horne land and development limited

tec sales ltd

cape verde for life limited

2.5

company number

06988196

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

August 2009

ultimate parent company

None

previous names

edward knight estate agents limited (October 2010)

address

the robbins building, albert street, rugby, warwickshire, CV21 2SD

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 1 charges/mortgages relating to edward knight estate agents (rugby) limited. Currently there are 1 open charges and 0 have been satisfied in the past.

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 EDWARD KNIGHT ESTATE AGENTS (RUGBY) LIMITED. This can take several minutes, an email will notify you when this has completed.

edward knight estate agents (rugby) limited Company Information

edward knight estate agents (rugby) limited Estimated Valuation

edward knight estate agents (rugby) limited Estimated Valuation

edward knight estate agents (rugby) limited Estimated Valuation

Edward Knight Estate Agents (rugby) Limited Overview

Edward Knight Estate Agents (rugby) Limited Health Check

EDWARD KNIGHT ESTATE AGENTS (RUGBY) LIMITED financials

edward knight estate agents (rugby) limited Credit Report and Business Information

Edward Knight Estate Agents (rugby) Limited Competitor Analysis

edward knight estate agents (rugby) limited Ownership

edward knight estate agents (rugby) limited directors

edward knight estate agents (rugby) limited company details

edward knight estate agents (rugby) limited Charges & Mortgages

edward knight estate agents (rugby) limited Capital Raised & Share Issues BETA

edward knight estate agents (rugby) limited Companies House Filings - See Documents