prorsus limited
prorsus limited Company Information
Company Number
07081864
Next Accounts
Aug 2025
Shareholders
angus horner
Group Structure
View All
Industry
Management of real estate on a fee or contract basis
Registered Address
manor farm house south stoke, bath, BA2 7DP
Website
www.prorsus.co.ukprorsus limited Estimated Valuation
Pomanda estimates the enterprise value of PRORSUS LIMITED at £5.8m based on a Turnover of £3.3m and 1.73x industry multiple (adjusted for size and gross margin).
prorsus limited Estimated Valuation
Pomanda estimates the enterprise value of PRORSUS LIMITED at £1.7m based on an EBITDA of £372.7k and a 4.55x industry multiple (adjusted for size and gross margin).
prorsus limited Estimated Valuation
Pomanda estimates the enterprise value of PRORSUS LIMITED at £11.7m based on Net Assets of £6.5m and 1.82x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Prorsus Limited Overview
Prorsus Limited is a live company located in bath, BA2 7DP with a Companies House number of 07081864. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in November 2009, it's largest shareholder is angus horner with a 100% stake. Prorsus Limited is a established, small sized company, Pomanda has estimated its turnover at £3.3m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Prorsus Limited Health Check
Pomanda's financial health check has awarded Prorsus Limited a 4 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
4 Strong
1 Regular
5 Weak
Size
annual sales of £3.3m, make it larger than the average company (£323.6k)
- Prorsus Limited
£323.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -15%, show it is growing at a slower rate (3.7%)
- Prorsus Limited
3.7% - Industry AVG
Production
with a gross margin of 17.7%, this company has a higher cost of product (70.1%)
- Prorsus Limited
70.1% - Industry AVG
Profitability
an operating margin of 11.1% make it more profitable than the average company (7.4%)
- Prorsus Limited
7.4% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
2 - Prorsus Limited
6 - Industry AVG
Pay Structure
on an average salary of £40.1k, the company has an equivalent pay structure (£40.1k)
- Prorsus Limited
£40.1k - Industry AVG
Efficiency
resulting in sales per employee of £1.7m, this is more efficient (£100k)
- Prorsus Limited
£100k - Industry AVG
Debtor Days
it gets paid by customers after 275 days, this is later than average (49 days)
- Prorsus Limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (32 days)
- Prorsus Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Prorsus Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Prorsus Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.4%, this is a lower level of debt than the average (53.8%)
0.4% - Prorsus Limited
53.8% - Industry AVG
PRORSUS LIMITED financials
Prorsus Limited's latest turnover from November 2023 is estimated at £3.3 million and the company has net assets of £6.5 million. According to their latest financial statements, Prorsus Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | ||||||||||||||
| Interest Payable | ||||||||||||||
| Interest Receivable | ||||||||||||||
| Pre-Tax Profit | ||||||||||||||
| Tax | ||||||||||||||
| Profit After Tax | ||||||||||||||
| Dividends Paid | ||||||||||||||
| Retained Profit | ||||||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 3,917,748 | 2,849,501 | 1,450,814 | 2,175,498 | 937 | 1,375 | 60 | 504 | 1,010 | 1,516 | ||||
| Intangible Assets | ||||||||||||||
| Investments & Other | 60 | 60 | 60 | |||||||||||
| Debtors (Due After 1 year) | 24,940 | 74,940 | ||||||||||||
| Total Fixed Assets | 3,917,748 | 2,849,501 | 1,450,814 | 2,175,498 | 937 | 1,375 | 60 | 25,000 | 60 | 75,000 | 504 | 1,010 | 1,516 | |
| Stock & work in progress | ||||||||||||||
| Trade Debtors | 2,529,534 | 3,342,556 | 5,023,968 | 4,398,716 | 137,589 | 14,684 | 44,530 | 9,210 | 63,190 | 33,595 | 16,801 | 60,000 | 232 | 176 |
| Group Debtors | ||||||||||||||
| Misc Debtors | 42,154 | 800 | 6,667 | 13,250 | 26,187 | |||||||||
| Cash | 75,014 | 85,591 | 64,677 | 49,698 | 43,388 | 70,341 | 254 | |||||||
| misc current assets | 13,476 | 19,760 | ||||||||||||
| total current assets | 2,571,688 | 3,343,356 | 5,030,635 | 4,411,966 | 163,776 | 28,160 | 64,290 | 84,224 | 148,781 | 98,272 | 66,499 | 103,388 | 70,573 | 430 |
| total assets | 6,489,436 | 6,192,857 | 6,481,449 | 6,587,464 | 164,713 | 29,535 | 64,350 | 109,224 | 148,841 | 173,272 | 66,499 | 103,892 | 71,583 | 1,946 |
| Bank overdraft | ||||||||||||||
| Bank loan | ||||||||||||||
| Trade Creditors | 14,937 | 3,537 | 47,003 | 15,767 | 32,137 | 8,055 | 4,422 | 3,782 | 9,190 | 48,788 | 58,780 | 74,026 | 50,389 | 21,636 |
| Group/Directors Accounts | ||||||||||||||
| other short term finances | ||||||||||||||
| hp & lease commitments | ||||||||||||||
| other current liabilities | ||||||||||||||
| total current liabilities | 14,937 | 3,537 | 47,003 | 15,767 | 32,137 | 8,055 | 4,422 | 3,782 | 9,190 | 48,788 | 58,780 | 74,026 | 50,389 | 21,636 |
| loans | ||||||||||||||
| hp & lease commitments | ||||||||||||||
| Accruals and Deferred Income | 13,009 | 7,331 | 2,000 | 2,000 | 1,300 | 1,300 | 1,300 | |||||||
| other liabilities | ||||||||||||||
| provisions | ||||||||||||||
| total long term liabilities | 13,009 | 7,331 | 2,000 | 2,000 | 1,300 | 1,300 | 1,300 | |||||||
| total liabilities | 27,946 | 10,868 | 49,003 | 17,767 | 33,437 | 9,355 | 5,722 | 3,782 | 9,190 | 48,788 | 58,780 | 74,026 | 50,389 | 21,636 |
| net assets | 6,461,490 | 6,181,989 | 6,432,446 | 6,569,697 | 131,276 | 20,180 | 58,628 | 105,442 | 139,651 | 124,484 | 7,719 | 29,866 | 21,194 | -19,690 |
| total shareholders funds | 6,461,490 | 6,181,989 | 6,432,446 | 6,569,697 | 131,276 | 20,180 | 58,628 | 105,442 | 139,651 | 124,484 | 7,719 | 29,866 | 21,194 | -19,690 |
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | ||||||||||||||
| Depreciation | 504 | 506 | 506 | 507 | ||||||||||
| Amortisation | ||||||||||||||
| Tax | ||||||||||||||
| Stock | ||||||||||||||
| Debtors | -771,668 | -1,687,279 | 618,669 | 4,248,190 | 149,092 | -29,846 | 10,380 | -29,040 | -45,345 | 91,734 | -43,199 | 59,768 | 56 | 176 |
| Creditors | 11,400 | -43,466 | 31,236 | -16,370 | 24,082 | 3,633 | 640 | -5,408 | -39,598 | -9,992 | -15,246 | 23,637 | 28,753 | 21,636 |
| Accruals and Deferred Income | 5,678 | 5,331 | 700 | 1,300 | ||||||||||
| Deferred Taxes & Provisions | ||||||||||||||
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | -60 | 60 | ||||||||||||
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | ||||||||||||||
| Group/Directors Accounts | ||||||||||||||
| Other Short Term Loans | ||||||||||||||
| Long term loans | ||||||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||||
| other long term liabilities | ||||||||||||||
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | -75,014 | -10,577 | 20,914 | 14,979 | 6,310 | -26,953 | 70,087 | 254 | ||||||
| overdraft | ||||||||||||||
| change in cash | -75,014 | -10,577 | 20,914 | 14,979 | 6,310 | -26,953 | 70,087 | 254 |
prorsus limited Credit Report and Business Information
Prorsus Limited Competitor Analysis
Perform a competitor analysis for prorsus limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in BA2 area or any other competitors across 12 key performance metrics.
prorsus limited Ownership
PRORSUS LIMITED group structure
Prorsus Limited has no subsidiary companies.
Ultimate parent company
PRORSUS LIMITED
07081864
prorsus limited directors
Prorsus Limited currently has 2 directors. The longest serving directors include Mr Angus Horner (Nov 2009) and Mrs Chloe Horner (Oct 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Angus Horner | England | 50 years | Nov 2009 | - | Director |
| Mrs Chloe Horner | England | 49 years | Oct 2022 | - | Director |
P&L
November 2023turnover
3.3m
-21%
operating profit
372.7k
0%
gross margin
17.8%
+3.53%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
6.5m
+0.05%
total assets
6.5m
+0.05%
cash
0
0%
net assets
Total assets minus all liabilities
prorsus limited company details
company number
07081864
Type
Private limited with Share Capital
industry
68320 - Management of real estate on a fee or contract basis
incorporation date
November 2009
age
16
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
November 2023
previous names
N/A
accountant
-
auditor
-
address
manor farm house south stoke, bath, BA2 7DP
Bank
-
Legal Advisor
-
prorsus 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 prorsus limited.
prorsus 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 PRORSUS LIMITED. This can take several minutes, an email will notify you when this has completed.
prorsus limited Companies House Filings - See Documents
| date | description | view/download |
|---|
