landed property solutions limited
landed property solutions limited Company Information
Company Number
07101035
Website
www.landed-psl.comRegistered Address
warren lane bath road, langford, bristol, BS40 5EB
Industry
Development of building projects
Telephone
-
Next Accounts Due
September 2025
Group Structure
View All
Shareholders
grounded property trading company limited 47.5%
adam christopher thompson 23.8%
View Alllanded property solutions limited Estimated Valuation
Pomanda estimates the enterprise value of LANDED PROPERTY SOLUTIONS LIMITED at £548.4k based on a Turnover of £956.6k and 0.57x industry multiple (adjusted for size and gross margin).
landed property solutions limited Estimated Valuation
Pomanda estimates the enterprise value of LANDED PROPERTY SOLUTIONS LIMITED at £826.3k based on an EBITDA of £197.8k and a 4.18x industry multiple (adjusted for size and gross margin).
landed property solutions limited Estimated Valuation
Pomanda estimates the enterprise value of LANDED PROPERTY SOLUTIONS LIMITED at £2.9m based on Net Assets of £1.8m and 1.55x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Landed Property Solutions Limited Overview
Landed Property Solutions Limited is a live company located in bristol, BS40 5EB with a Companies House number of 07101035. It operates in the development of building projects sector, SIC Code 41100. Founded in December 2009, it's largest shareholder is grounded property trading company limited with a 47.5% stake. Landed Property Solutions Limited is a established, small sized company, Pomanda has estimated its turnover at £956.6k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Landed Property Solutions Limited Health Check
Pomanda's financial health check has awarded Landed Property Solutions Limited a 4.5 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
4 Strong
3 Regular
5 Weak
Size
annual sales of £956.6k, make it smaller than the average company (£2.7m)
- Landed Property Solutions Limited
£2.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a faster rate (4.7%)
- Landed Property Solutions Limited
4.7% - Industry AVG
Production
with a gross margin of 26%, this company has a comparable cost of product (26%)
- Landed Property Solutions Limited
26% - Industry AVG
Profitability
an operating margin of 20.7% make it more profitable than the average company (6.7%)
- Landed Property Solutions Limited
6.7% - Industry AVG
Employees
with 4 employees, this is below the industry average (6)
- Landed Property Solutions Limited
6 - Industry AVG
Pay Structure
on an average salary of £49.3k, the company has an equivalent pay structure (£49.3k)
- Landed Property Solutions Limited
£49.3k - Industry AVG
Efficiency
resulting in sales per employee of £239.2k, this is less efficient (£312.4k)
- Landed Property Solutions Limited
£312.4k - Industry AVG
Debtor Days
it gets paid by customers after 28 days, this is near the average (27 days)
- Landed Property Solutions Limited
27 days - Industry AVG
Creditor Days
its suppliers are paid after 2 days, this is quicker than average (30 days)
- Landed Property Solutions Limited
30 days - Industry AVG
Stock Days
it holds stock equivalent to 1034 days, this is more than average (157 days)
- Landed Property Solutions Limited
157 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 20 weeks, this is more cash available to meet short term requirements (11 weeks)
20 weeks - Landed Property Solutions Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 17.7%, this is a lower level of debt than the average (73.8%)
17.7% - Landed Property Solutions Limited
73.8% - Industry AVG
LANDED PROPERTY SOLUTIONS LIMITED financials
Landed Property Solutions Limited's latest turnover from December 2023 is estimated at £956.6 thousand and the company has net assets of £1.8 million. According to their latest financial statements, we estimate that Landed Property Solutions Limited has 4 employees and maintains cash reserves of £158.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 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 | 4 | 4 | ||||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 601 | 14 | 14 | 14 | 14 | 14 | 11 | 11 | 8 | 6 | 4 | 0 | 0 | 0 |
| 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 | 601 | 14 | 14 | 14 | 14 | 14 | 11 | 11 | 8 | 6 | 4 | 0 | 0 | 0 |
| Stock & work in progress | 2,004,977 | 1,995,532 | 1,983,545 | 1,968,234 | 1,968,234 | 1,916,683 | 2,378,559 | 2,319,912 | 2,179,218 | 1,861,229 | 1,962,691 | 2,454,491 | 2,420,589 | 1,715,238 |
| Trade Debtors | 74,203 | 121,347 | 72,221 | 66,784 | 67,147 | 23,097 | 17,009 | 18,625 | 20,197 | 99,019 | 12,527 | 4,378 | 7,045 | 24,327 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 42,343 | 0 | 0 | 0 | 0 | 0 |
| Cash | 158,342 | 232,263 | 157,822 | 115,636 | 91,029 | 151,067 | 132,834 | 195,058 | 206,933 | 242,257 | 319,209 | 30,576 | 19,832 | 178,887 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,237,522 | 2,349,142 | 2,213,588 | 2,150,654 | 2,126,410 | 2,090,847 | 2,528,406 | 2,533,599 | 2,448,691 | 2,202,505 | 2,294,427 | 2,489,445 | 2,447,466 | 1,918,452 |
| total assets | 2,238,123 | 2,349,156 | 2,213,602 | 2,150,668 | 2,126,424 | 2,090,861 | 2,528,417 | 2,533,610 | 2,448,699 | 2,202,511 | 2,294,431 | 2,489,445 | 2,447,466 | 1,918,452 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 68,000 | 0 | 68,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 27,384 | 48,156 | 68,000 | 0 | 68,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 4,346 | 1,818 | 4,134 | 1,676 | 264 | 2,963 | 6,455 | 6,592 | 129,046 | 1,916,001 | 2,136,822 | 2,459,898 | 2,461,523 | 1,925,013 |
| 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 | 391,395 | 660,601 | 737,801 | 836,966 | 913,960 | 1,028,093 | 1,579,295 | 1,605,577 | 1,895,747 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 395,741 | 662,419 | 769,319 | 886,798 | 982,224 | 1,099,056 | 1,653,750 | 1,680,169 | 2,024,793 | 1,916,001 | 2,136,822 | 2,459,898 | 2,461,523 | 1,925,013 |
| loans | 0 | 0 | 0 | 0 | 31,156 | 99,156 | 167,156 | 235,156 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 31,156 | 99,156 | 167,156 | 235,156 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 395,741 | 662,419 | 769,319 | 886,798 | 1,013,380 | 1,198,212 | 1,820,906 | 1,915,325 | 2,024,793 | 1,916,001 | 2,136,822 | 2,459,898 | 2,461,523 | 1,925,013 |
| net assets | 1,842,382 | 1,686,737 | 1,444,283 | 1,263,870 | 1,113,044 | 892,649 | 707,511 | 618,285 | 423,906 | 286,510 | 157,609 | 29,547 | -14,057 | -6,561 |
| total shareholders funds | 1,842,382 | 1,686,737 | 1,444,283 | 1,263,870 | 1,113,044 | 892,649 | 707,511 | 618,285 | 423,906 | 286,510 | 157,609 | 29,547 | -14,057 | -6,561 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | ||||||||||||||
| Depreciation | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||||||||
| Stock | 9,445 | 11,987 | 15,311 | 0 | 51,551 | -461,876 | 58,647 | 140,694 | 317,989 | -101,462 | -491,800 | 33,902 | 705,351 | 1,715,238 |
| Debtors | -47,144 | 49,126 | 5,437 | -363 | 44,050 | 6,084 | -1,616 | -43,911 | -36,479 | 86,492 | 8,149 | -2,667 | -17,282 | 24,327 |
| Creditors | 2,528 | -2,316 | 2,458 | 1,412 | -2,699 | -3,492 | -137 | -122,454 | -1,786,955 | -220,821 | -323,076 | -1,625 | 536,510 | 1,925,013 |
| Accruals and Deferred Income | -269,206 | -77,200 | -99,165 | -76,994 | -114,133 | -551,202 | -26,282 | -290,170 | 1,895,747 | 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 | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | -27,384 | -20,772 | -19,844 | 68,000 | -68,000 | 68,000 | 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 | -31,156 | -68,000 | -68,000 | -68,000 | 235,156 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | -73,921 | 74,441 | 42,186 | 24,607 | -60,038 | 18,233 | -62,224 | -11,875 | -35,324 | -76,952 | 288,633 | 10,744 | -159,055 | 178,887 |
| overdraft | 0 | 0 | 0 | 0 | -68,000 | 68,000 | -68,000 | 68,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -73,921 | 74,441 | 42,186 | 24,607 | 7,962 | -49,767 | 5,776 | -79,875 | -35,324 | -76,952 | 288,633 | 10,744 | -159,055 | 178,887 |
landed property solutions limited Credit Report and Business Information
Landed Property Solutions Limited Competitor Analysis
Perform a competitor analysis for landed property solutions limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in BS40 area or any other competitors across 12 key performance metrics.
landed property solutions limited Ownership
LANDED PROPERTY SOLUTIONS LIMITED group structure
Landed Property Solutions Limited has no subsidiary companies.
Ultimate parent company
LANDED PROPERTY SOLUTIONS LIMITED
07101035
landed property solutions limited directors
Landed Property Solutions Limited currently has 4 directors. The longest serving directors include Mr Adam Thompson (Dec 2009) and Mr Robert Hoy (Dec 2009).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Adam Thompson | United Kingdom | 57 years | Dec 2009 | - | Director |
| Mr Robert Hoy | United Kingdom | 62 years | Dec 2009 | - | Director |
| Mr John Boyce | United Kingdom | 62 years | Dec 2009 | - | Director |
| Mr Stephen Branch | United Kingdom | 66 years | Dec 2009 | - | Director |
P&L
December 2023turnover
956.6k
-15%
operating profit
197.8k
0%
gross margin
26.1%
+0.61%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
1.8m
+0.09%
total assets
2.2m
-0.05%
cash
158.3k
-0.32%
net assets
Total assets minus all liabilities
landed property solutions limited company details
company number
07101035
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
December 2009
age
15
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
tbhb developments limited (March 2010)
last accounts submitted
December 2023
address
warren lane bath road, langford, bristol, BS40 5EB
accountant
-
auditor
-
landed property solutions 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 landed property solutions limited.
landed property solutions limited Companies House Filings - See Documents
| date | description | view/download |
|---|
