silver homes (developments) limited
silver homes (developments) limited Company Information
Company Number
07213473
Next Accounts
Mar 2026
Shareholders
uday bhardwaj
richard anthony lazaro-silver
Group Structure
View All
Industry
Development of building projects
Registered Address
rays house north circular road, london, NW10 7XP
Website
www.silver-homes.co.uksilver homes (developments) limited Estimated Valuation
Pomanda estimates the enterprise value of SILVER HOMES (DEVELOPMENTS) LIMITED at £160.1k based on a Turnover of £474.8k and 0.34x industry multiple (adjusted for size and gross margin).
silver homes (developments) limited Estimated Valuation
Pomanda estimates the enterprise value of SILVER HOMES (DEVELOPMENTS) LIMITED at £3.5k based on an EBITDA of £1.3k and a 2.59x industry multiple (adjusted for size and gross margin).
silver homes (developments) limited Estimated Valuation
Pomanda estimates the enterprise value of SILVER HOMES (DEVELOPMENTS) LIMITED at £0 based on Net Assets of £-119.4k and 1.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Silver Homes (developments) Limited Overview
Silver Homes (developments) Limited is a live company located in london, NW10 7XP with a Companies House number of 07213473. It operates in the development of building projects sector, SIC Code 41100. Founded in April 2010, it's largest shareholder is uday bhardwaj with a 60% stake. Silver Homes (developments) Limited is a established, micro sized company, Pomanda has estimated its turnover at £474.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Silver Homes (developments) Limited Health Check
Pomanda's financial health check has awarded Silver Homes (Developments) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
7 Weak
Size
annual sales of £474.8k, make it smaller than the average company (£2.3m)
- Silver Homes (developments) Limited
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (7%)
- Silver Homes (developments) Limited
7% - Industry AVG
Production
with a gross margin of 9.4%, this company has a higher cost of product (26.5%)
- Silver Homes (developments) Limited
26.5% - Industry AVG
Profitability
an operating margin of 0.3% make it less profitable than the average company (7.5%)
- Silver Homes (developments) Limited
7.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (7)
- Silver Homes (developments) Limited
7 - Industry AVG
Pay Structure
on an average salary of £49.1k, the company has an equivalent pay structure (£49.1k)
- Silver Homes (developments) Limited
£49.1k - Industry AVG
Efficiency
resulting in sales per employee of £474.8k, this is more efficient (£280.5k)
- Silver Homes (developments) Limited
£280.5k - Industry AVG
Debtor Days
it gets paid by customers after 43 days, this is later than average (28 days)
- Silver Homes (developments) Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 149 days, this is slower than average (32 days)
- Silver Homes (developments) Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Silver Homes (developments) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Silver Homes (developments) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 312.4%, this is a higher level of debt than the average (73.6%)
312.4% - Silver Homes (developments) Limited
73.6% - Industry AVG
SILVER HOMES (DEVELOPMENTS) LIMITED financials
Silver Homes (Developments) Limited's latest turnover from June 2024 is estimated at £474.8 thousand and the company has net assets of -£119.4 thousand. According to their latest financial statements, we estimate that Silver Homes (Developments) Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | ||||||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | ||||||||||||||
| Intangible Assets | ||||||||||||||
| Investments & Other | ||||||||||||||
| Debtors (Due After 1 year) | ||||||||||||||
| Total Fixed Assets | ||||||||||||||
| Stock & work in progress | 2,611,982 | 2,431,300 | 1,572,723 | 1,287,359 | ||||||||||
| Trade Debtors | 56,219 | 56,291 | 56,509 | 56,840 | 62,066 | 6,395 | 15,226 | 9,981 | 1,090 | |||||
| Group Debtors | ||||||||||||||
| Misc Debtors | ||||||||||||||
| Cash | 29,002 | 11,229 | 34,048 | 11,322 | ||||||||||
| misc current assets | ||||||||||||||
| total current assets | 56,219 | 56,291 | 56,509 | 56,840 | 62,066 | 2,647,379 | 2,457,755 | 1,616,752 | 1,299,771 | |||||
| total assets | 56,219 | 56,291 | 56,509 | 56,840 | 62,066 | 2,647,379 | 2,457,755 | 1,616,752 | 1,299,771 | |||||
| Bank overdraft | ||||||||||||||
| Bank loan | 1,598,518 | 1,473,817 | 825,533 | |||||||||||
| Trade Creditors | 175,599 | 176,678 | 176,598 | 176,862 | 180,424 | 11,615 | 9,901 | 7,334 | 735,117 | |||||
| Group/Directors Accounts | ||||||||||||||
| other short term finances | ||||||||||||||
| hp & lease commitments | ||||||||||||||
| other current liabilities | 244,220 | 239,603 | 139,436 | |||||||||||
| total current liabilities | 175,599 | 176,678 | 176,598 | 176,862 | 180,424 | 1,854,353 | 1,723,321 | 972,303 | 735,117 | |||||
| loans | 745,000 | 650,000 | ||||||||||||
| hp & lease commitments | ||||||||||||||
| Accruals and Deferred Income | ||||||||||||||
| other liabilities | 915,000 | 565,000 | ||||||||||||
| provisions | ||||||||||||||
| total long term liabilities | 915,000 | 745,000 | 650,000 | 565,000 | ||||||||||
| total liabilities | 175,599 | 176,678 | 176,598 | 176,862 | 180,424 | 2,769,353 | 2,468,321 | 1,622,303 | 1,300,117 | |||||
| net assets | -119,380 | -120,387 | -120,089 | -120,022 | -118,358 | -121,974 | -10,566 | -5,551 | -346 | |||||
| total shareholders funds | -119,380 | -120,387 | -120,089 | -120,022 | -118,358 | -121,974 | -10,566 | -5,551 | -346 |
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | ||||||||||||||
| Depreciation | ||||||||||||||
| Amortisation | ||||||||||||||
| Tax | ||||||||||||||
| Stock | -2,611,982 | 180,682 | 858,577 | 285,364 | 1,287,359 | |||||||||
| Debtors | -72 | -218 | -331 | -5,226 | 55,671 | -8,831 | 5,245 | 8,891 | 1,090 | |||||
| Creditors | -1,079 | 80 | -264 | -3,562 | 168,809 | 1,714 | 2,567 | -727,783 | 735,117 | |||||
| Accruals and Deferred Income | -244,220 | 4,617 | 100,167 | 139,436 | ||||||||||
| Deferred Taxes & Provisions | ||||||||||||||
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | ||||||||||||||
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | -1,598,518 | 124,701 | 648,284 | 825,533 | ||||||||||
| Group/Directors Accounts | ||||||||||||||
| Other Short Term Loans | ||||||||||||||
| Long term loans | -745,000 | 95,000 | 650,000 | |||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||||
| other long term liabilities | -915,000 | 915,000 | -565,000 | 565,000 | ||||||||||
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | -29,002 | 17,773 | -22,819 | 22,726 | 11,322 | |||||||||
| overdraft | ||||||||||||||
| change in cash | -29,002 | 17,773 | -22,819 | 22,726 | 11,322 |
silver homes (developments) limited Credit Report and Business Information
Silver Homes (developments) Limited Competitor Analysis
Perform a competitor analysis for silver homes (developments) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in NW10 area or any other competitors across 12 key performance metrics.
silver homes (developments) limited Ownership
SILVER HOMES (DEVELOPMENTS) LIMITED group structure
Silver Homes (Developments) Limited has no subsidiary companies.
Ultimate parent company
SILVER HOMES (DEVELOPMENTS) LIMITED
07213473
silver homes (developments) limited directors
Silver Homes (Developments) Limited currently has 2 directors. The longest serving directors include Mr Udayan Bhardwaj (May 2015) and Mr Richard Lazaro-Silver (May 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Udayan Bhardwaj | United Kingdom | 53 years | May 2015 | - | Director |
| Mr Richard Lazaro-Silver | United Kingdom | 64 years | May 2015 | - | Director |
P&L
June 2024turnover
474.8k
-4%
operating profit
1.3k
0%
gross margin
9.5%
+0.02%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2024net assets
-119.4k
-0.01%
total assets
56.2k
0%
cash
0
0%
net assets
Total assets minus all liabilities
silver homes (developments) limited company details
company number
07213473
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
April 2010
age
15
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
-
address
rays house north circular road, london, NW10 7XP
Bank
-
Legal Advisor
-
silver homes (developments) 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 found 2 charges/mortgages relating to silver homes (developments) limited. Currently there are 0 open charges and 2 have been satisfied in the past.
silver homes (developments) 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 SILVER HOMES (DEVELOPMENTS) LIMITED. This can take several minutes, an email will notify you when this has completed.
silver homes (developments) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
