westscape (primrose) ltd
westscape (primrose) ltd Company Information
Company Number
07014264
Website
http://landerpr.comRegistered Address
winston house 2 dollis park, finchley, london, N3 1HF
Industry
Buying and selling of own real estate
Telephone
0208468881
Next Accounts Due
1260 days late
Group Structure
View All
Shareholders
living land ltd 100%
westscape (primrose) ltd Estimated Valuation
Pomanda estimates the enterprise value of WESTSCAPE (PRIMROSE) LTD at £501.1k based on a Turnover of £305.8k and 1.64x industry multiple (adjusted for size and gross margin).
westscape (primrose) ltd Estimated Valuation
Pomanda estimates the enterprise value of WESTSCAPE (PRIMROSE) LTD at £0 based on an EBITDA of £-344.5k and a 4.03x industry multiple (adjusted for size and gross margin).
westscape (primrose) ltd Estimated Valuation
Pomanda estimates the enterprise value of WESTSCAPE (PRIMROSE) LTD at £3.9k based on Net Assets of £3.2k and 1.23x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Westscape (primrose) Ltd Overview
Westscape (primrose) Ltd is a live company located in london, N3 1HF with a Companies House number of 07014264. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in September 2009, it's largest shareholder is living land ltd with a 100% stake. Westscape (primrose) Ltd is a established, micro sized company, Pomanda has estimated its turnover at £305.8k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Westscape (primrose) Ltd Health Check
Pomanda's financial health check has awarded Westscape (Primrose) Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
1 Regular
6 Weak
Size
annual sales of £305.8k, make it smaller than the average company (£676.9k)
- Westscape (primrose) Ltd
£676.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 94%, show it is growing at a faster rate (3.8%)
- Westscape (primrose) Ltd
3.8% - Industry AVG
Production
with a gross margin of 25.6%, this company has a higher cost of product (69.4%)
- Westscape (primrose) Ltd
69.4% - Industry AVG
Profitability
an operating margin of -112.6% make it less profitable than the average company (47.1%)
- Westscape (primrose) Ltd
47.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
- Westscape (primrose) Ltd
4 - Industry AVG
Pay Structure
on an average salary of £38.7k, the company has an equivalent pay structure (£38.7k)
- Westscape (primrose) Ltd
£38.7k - Industry AVG
Efficiency
resulting in sales per employee of £305.8k, this is more efficient (£210.6k)
- Westscape (primrose) Ltd
£210.6k - Industry AVG
Debtor Days
it gets paid by customers after 101 days, this is later than average (22 days)
- Westscape (primrose) Ltd
22 days - Industry AVG
Creditor Days
its suppliers are paid after 131 days, this is slower than average (37 days)
- Westscape (primrose) Ltd
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Westscape (primrose) Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Westscape (primrose) Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 96.3%, this is a higher level of debt than the average (59.7%)
96.3% - Westscape (primrose) Ltd
59.7% - Industry AVG
WESTSCAPE (PRIMROSE) LTD financials
Westscape (Primrose) Ltd's latest turnover from March 2019 is estimated at £305.8 thousand and the company has net assets of £3.2 thousand. According to their latest financial statements, we estimate that Westscape (Primrose) Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 0 | 0 | 0 | |||||||
| Other Income Or Grants | 0 | 0 | 0 | |||||||
| Cost Of Sales | 0 | 0 | 0 | |||||||
| Gross Profit | 0 | 0 | 0 | |||||||
| Admin Expenses | 26 | 354 | 252 | |||||||
| Operating Profit | -26 | -354 | -252 | |||||||
| Interest Payable | 0 | 0 | 0 | |||||||
| Interest Receivable | 0 | 0 | 0 | |||||||
| Pre-Tax Profit | -26 | -354 | -252 | |||||||
| Tax | 0 | 0 | 0 | |||||||
| Profit After Tax | -26 | -354 | -252 | |||||||
| Dividends Paid | 0 | 0 | 0 | |||||||
| Retained Profit | -26 | -354 | -252 | |||||||
| Employee Costs | ||||||||||
| Number Of Employees | ||||||||||
| EBITDA* | -26 | -354 | -252 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 89,742 | 73,999 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 64,100 | 62,183 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61,049 | 51,611 | 6,892 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 89,742 | 73,999 | 0 | 64,100 | 62,183 | 61,049 | 51,611 | 6,892 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 84,980 | 290,258 | 32,488 | 5,980 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 643 | 100 | 213 | 4,930 | 1,177 |
| Cash | 0 | 0 | 0 | 0 | 0 | 1,591 | 4,114 | 5,206 | 14,078 | 23,074 |
| misc current assets | 0 | 244,254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 84,980 | 534,512 | 32,488 | 5,980 | 0 | 2,234 | 4,214 | 5,419 | 19,008 | 24,251 |
| total assets | 84,980 | 534,512 | 122,230 | 79,979 | 0 | 66,334 | 66,397 | 66,468 | 70,619 | 31,143 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 81,817 | 186,851 | 123,102 | 80,826 | 0 | 0 | 0 | 0 | 9,125 | 1,295 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67,000 | 62,000 | 30,000 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 67,013 | 67,000 | 0 | 0 | 0 |
| total current liabilities | 81,817 | 186,851 | 123,102 | 80,826 | 0 | 67,013 | 67,000 | 67,000 | 71,125 | 31,295 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 81,817 | 186,851 | 123,102 | 80,826 | 0 | 67,013 | 67,000 | 67,000 | 71,125 | 31,295 |
| net assets | 3,163 | 347,661 | -872 | -847 | 0 | -679 | -603 | -532 | -506 | -152 |
| total shareholders funds | 3,163 | 347,661 | -872 | -847 | 0 | -679 | -603 | -532 | -506 | -152 |
| Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | -26 | -354 | -252 | |||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Tax | 0 | 0 | 0 | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -205,278 | 257,770 | 26,508 | 5,980 | -643 | 543 | -113 | -4,717 | 3,753 | 1,177 |
| Creditors | -105,034 | 63,749 | 42,276 | 80,826 | 0 | 0 | 0 | -9,125 | 7,830 | 1,295 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | -67,013 | 13 | 67,000 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -4,434 | 3,723 | -134 | |||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | -61,049 | 9,438 | 44,719 | 6,892 |
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | -67,000 | 5,000 | 32,000 | 30,000 |
| Long term loans | 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 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||
| interest | 0 | 0 | 0 | |||||||
| cash flow from financing | 5,000 | 32,000 | 30,100 | |||||||
| cash and cash equivalents | ||||||||||
| cash | 0 | 0 | 0 | 0 | -1,591 | -2,523 | -1,092 | -8,872 | -8,996 | 23,074 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | -1,591 | -2,523 | -1,092 | -8,872 | -8,996 | 23,074 |
westscape (primrose) ltd Credit Report and Business Information
Westscape (primrose) Ltd Competitor Analysis
Perform a competitor analysis for westscape (primrose) ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in N 3 area or any other competitors across 12 key performance metrics.
westscape (primrose) ltd Ownership
WESTSCAPE (PRIMROSE) LTD group structure
Westscape (Primrose) Ltd has no subsidiary companies.
Ultimate parent company
WESTSCAPE (PRIMROSE) LTD
07014264
westscape (primrose) ltd directors
Westscape (Primrose) Ltd currently has 2 directors. The longest serving directors include Mr Hugo Reeve (Sep 2009) and Mr Peter Murphy (May 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Hugo Reeve | 50 years | Sep 2009 | - | Director | |
| Mr Peter Murphy | England | 79 years | May 2015 | - | Director |
P&L
March 2019turnover
305.8k
-72%
operating profit
-344.5k
0%
gross margin
25.6%
+2%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2019net assets
3.2k
-0.99%
total assets
85k
-0.84%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
westscape (primrose) ltd company details
company number
07014264
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
incorporation date
September 2009
age
15
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
March 2019
address
winston house 2 dollis park, finchley, london, N3 1HF
accountant
-
auditor
-
westscape (primrose) 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 did not find charges/mortgages relating to westscape (primrose) ltd.
westscape (primrose) ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
