Pomanda estimates the enterprise value of BUILDMAJOR LTD at £14.2m based on a Turnover of £4.3m and 3.31x industry multiple (adjusted for size and gross margin).
buildmajor ltdEstimated Valuation
£683.2k
Pomanda estimates the enterprise value of BUILDMAJOR LTD at £683.2k based on an EBITDA of £96.3k and a 7.09x industry multiple (adjusted for size and gross margin).
buildmajor ltdEstimated Valuation
£2m
Pomanda estimates the enterprise value of BUILDMAJOR LTD at £2m based on Net Assets of £1.3m and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Buildmajor LtdOverview
Buildmajor Ltd is a live company located in london, N16 6DW with a Companies House number of 07028079. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in September 2009, it's largest shareholder is
david menashe benedikt
with a 50% stake. Buildmajor Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£4.3m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Buildmajor Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £4.3m, make it larger than the average company (£868.9k)
£4.3m - Buildmajor Ltd
£868.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 171%, show it is growing at a faster rate (2.6%)
171% - Buildmajor Ltd
2.6% - Industry AVG
Production
with a gross margin of 68.9%, this company has a comparable cost of product (68.9%)
68.9% - Buildmajor Ltd
68.9% - Industry AVG
Profitability
an operating margin of 2.2% make it less profitable than the average company (27.3%)
2.2% - Buildmajor Ltd
27.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Buildmajor Ltd
4 - Industry AVG
Pay Structure
on an average salary of £36.8k, the company has an equivalent pay structure (£36.8k)
£36.8k - Buildmajor Ltd
£36.8k - Industry AVG
Efficiency
resulting in sales per employee of £2.1m, this is more efficient (£192.4k)
£2.1m - Buildmajor Ltd
£192.4k - Industry AVG
Debtor Days
it gets paid by customers after 38 days, this is later than average (25 days)
38 days - Buildmajor Ltd
25 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Buildmajor Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Buildmajor Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 6 weeks, this is less cash available to meet short term requirements (8 weeks)
6 weeks - Buildmajor Ltd
8 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 57.2%, this is a lower level of debt than the average (65%)
57.2% - Buildmajor Ltd
65% - Industry AVG
BUILDMAJOR LTD financials
EXPORT
Buildmajor Ltd's latest turnover from September 2023 is estimated at £4.3 million and the company has net assets of £1.3 million. According to their latest financial statements, Buildmajor Ltd has 2 employees and maintains cash reserves of £59.4 thousand 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
4,293,596
390,809
203,360
215,800
233,158
102,271
101,097
209,323
27
Other Income Or Grants
Cost Of Sales
1,335,069
129,561
64,070
69,550
73,027
32,832
32,248
67,564
9
Gross Profit
2,958,527
261,248
139,290
146,251
160,131
69,439
68,849
141,760
18
Admin Expenses
2,862,204
194,279
110,195
113,149
131,479
41,663
55,354
142,660
18
Operating Profit
96,323
66,969
29,095
33,102
28,652
27,776
13,495
-900
Interest Payable
112,500
41,250
Interest Receivable
14,667
6,008
26
13
58
58
10
Pre-Tax Profit
-1,510
31,727
29,121
33,115
28,710
27,835
13,505
-900
Tax
-6,028
-5,533
-6,292
-5,455
-5,289
-2,566
Profit After Tax
-1,510
25,699
23,588
26,823
23,255
22,546
10,939
-900
Dividends Paid
Retained Profit
-1,510
25,699
23,588
26,823
23,255
22,546
10,939
-900
Employee Costs
73,650
75,923
36,094
37,859
40,363
39,072
35,582
37,616
35,973
Number Of Employees
2
2
1
1
1
1
1
1
1
EBITDA*
96,323
66,969
29,095
33,102
28,652
27,776
13,495
-900
* 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
1,062,066
Intangible Assets
Investments & Other
2,500,000
2,500,000
2,500,000
2,002,905
2,002,905
2,002,905
2,000,000
Debtors (Due After 1 year)
Total Fixed Assets
2,500,000
2,500,000
2,500,000
2,002,905
2,002,905
2,002,905
2,000,000
1,062,066
Stock & work in progress
Trade Debtors
447,667
2
Group Debtors
Misc Debtors
2
Cash
59,432
499,326
34,712
17,212
7,778
7,778
7,778
misc current assets
total current assets
507,099
499,326
34,712
17,212
7,778
7,778
7,778
2
2
total assets
3,007,099
2,999,326
2,534,712
2,020,117
2,010,683
2,010,683
2,007,778
1,062,068
2
Bank overdraft
Bank loan
Trade Creditors
814
814
Group/Directors Accounts
440,777
431,556
993,354
993,258
1,016,429
1,039,637
1,062,134
1,062,066
other short term finances
hp & lease commitments
other current liabilities
7,027
6,965
6,253
12,437
6,655
5,888
3,032
900
total current liabilities
447,804
438,521
999,607
1,005,695
1,023,084
1,046,339
1,065,980
1,062,966
loans
1,000,000
1,000,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
271,482
271,482
271,482
177,034
177,034
177,034
177,034
total long term liabilities
1,271,482
1,271,482
271,482
177,034
177,034
177,034
177,034
total liabilities
1,719,286
1,710,003
1,271,089
1,182,729
1,200,118
1,223,373
1,243,014
1,062,966
net assets
1,287,813
1,289,323
1,263,623
837,388
810,565
787,310
764,764
-898
2
total shareholders funds
1,287,813
1,289,323
1,263,623
837,388
810,565
787,310
764,764
-898
2
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
96,323
66,969
29,095
33,102
28,652
27,776
13,495
-900
Depreciation
Amortisation
Tax
-6,028
-5,533
-6,292
-5,455
-5,289
-2,566
Stock
Debtors
447,667
-2
2
Creditors
-814
814
Accruals and Deferred Income
62
712
-6,184
5,782
767
2,856
2,132
900
Deferred Taxes & Provisions
94,448
177,034
Cash flow from operations
-351,282
61,653
111,826
32,592
23,150
25,343
190,911
-2
Investing Activities
capital expenditure
1,062,066
-1,062,066
Change in Investments
497,095
2,905
2,000,000
cash flow from investments
-497,095
-2,905
-937,934
-1,062,066
Financing Activities
Bank loans
Group/Directors Accounts
9,221
-561,798
96
-23,171
-23,208
-22,497
68
1,062,066
Other Short Term Loans
Long term loans
1,000,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
402,647
754,723
2
interest
-97,833
-35,242
26
13
58
58
10
cash flow from financing
-88,612
402,961
402,769
-23,158
-23,150
-22,439
754,801
1,062,066
2
cash and cash equivalents
cash
-439,894
464,614
17,500
9,434
7,778
overdraft
change in cash
-439,894
464,614
17,500
9,434
7,778
buildmajor ltd 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 buildmajor ltd. Get real-time insights into buildmajor ltd's credit score, group structure and payment trends.
Perform a competitor analysis for buildmajor ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in N16 area or any other competitors across 12 key performance metrics.
buildmajor ltd Ownership
BUILDMAJOR LTD group structure
Buildmajor Ltd has no subsidiary companies.
Ultimate parent company
BUILDMAJOR LTD
07028079
BUILDMAJOR LTD Shareholders
The largest shareholders in Buildmajor Ltd include David Menashe Benedikt and Chaim Benedikt.
david menashe benedikt
50%
chaim benedikt
50%
buildmajor ltd directors
Buildmajor Ltd currently has 1 director, Mr Chaim Benedikt serving since Jul 2015.
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 2 charges/mortgages relating to buildmajor ltd. Currently there are 2 open charges and 0 have been satisfied in the past.
buildmajor ltd 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 BUILDMAJOR LTD. This can take several minutes, an email will notify you when this has completed.
buildmajor ltdCompanies House Filings - See Documents
