1st class student homes ltd
1st class student homes ltd Company Information
Company Number
07411110
Next Accounts
Jul 2025
Shareholders
louise earp
alan earp
Group Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
4 clews road, redditch, worcestershire, B98 7ST
Website
1stclassstudenthomes.com1st class student homes ltd Estimated Valuation
Pomanda estimates the enterprise value of 1ST CLASS STUDENT HOMES LTD at £13.9m based on a Turnover of £3.8m and 3.62x industry multiple (adjusted for size and gross margin).
1st class student homes ltd Estimated Valuation
Pomanda estimates the enterprise value of 1ST CLASS STUDENT HOMES LTD at £2.4m based on an EBITDA of £337.3k and a 7.08x industry multiple (adjusted for size and gross margin).
1st class student homes ltd Estimated Valuation
Pomanda estimates the enterprise value of 1ST CLASS STUDENT HOMES LTD at £3m based on Net Assets of £1.7m and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
1st Class Student Homes Ltd Overview
1st Class Student Homes Ltd is a live company located in worcestershire, B98 7ST with a Companies House number of 07411110. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in October 2010, it's largest shareholder is louise earp with a 50% stake. 1st Class Student Homes Ltd is a established, small sized company, Pomanda has estimated its turnover at £3.8m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
1st Class Student Homes Ltd Health Check
Pomanda's financial health check has awarded 1St Class Student Homes Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
3 Weak
Size
annual sales of £3.8m, make it larger than the average company (£850.2k)
- 1st Class Student Homes Ltd
£850.2k - Industry AVG
Growth
3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (2.9%)
- 1st Class Student Homes Ltd
2.9% - Industry AVG
Production
with a gross margin of 73%, this company has a comparable cost of product (73%)
- 1st Class Student Homes Ltd
73% - Industry AVG
Profitability
an operating margin of 8.8% make it less profitable than the average company (27.1%)
- 1st Class Student Homes Ltd
27.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - 1st Class Student Homes Ltd
4 - Industry AVG
Pay Structure
on an average salary of £31.8k, the company has an equivalent pay structure (£31.8k)
- 1st Class Student Homes Ltd
£31.8k - Industry AVG
Efficiency
resulting in sales per employee of £1.9m, this is more efficient (£179.2k)
- 1st Class Student Homes Ltd
£179.2k - Industry AVG
Debtor Days
it gets paid by customers after 48 days, this is later than average (32 days)
- 1st Class Student Homes Ltd
32 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- 1st Class Student Homes Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- 1st Class Student Homes Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 27 weeks, this is more cash available to meet short term requirements (12 weeks)
27 weeks - 1st Class Student Homes Ltd
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 66%, this is a similar level of debt than the average (67.5%)
66% - 1st Class Student Homes Ltd
67.5% - Industry AVG
1ST CLASS STUDENT HOMES LTD financials
1St Class Student Homes Ltd's latest turnover from October 2023 is estimated at £3.8 million and the company has net assets of £1.7 million. According to their latest financial statements, 1St Class Student Homes Ltd has 2 employees and maintains cash reserves of £44 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 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 | 2 | 1 | 1 | 1 | 1 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 4,481,484 | 4,480,719 | 4,480,719 | 3,630,000 | 3,630,000 | 3,630,000 | 3,047,000 | 2,010,000 | 657,104 | 500,370 | 178,558 | ||
| Intangible Assets | |||||||||||||
| Investments & Other | |||||||||||||
| Debtors (Due After 1 year) | |||||||||||||
| Total Fixed Assets | 4,481,484 | 4,480,719 | 4,480,719 | 3,630,000 | 3,630,000 | 3,630,000 | 3,047,000 | 2,010,000 | 657,104 | 500,370 | 178,558 | ||
| Stock & work in progress | |||||||||||||
| Trade Debtors | 512,393 | 470,185 | 421,169 | 370,934 | 328,096 | 300,748 | 261,534 | 219,677 | 247,895 | 147,897 | 65,353 | 38,135 | 25,137 |
| Group Debtors | 59,326 | 32,758 | 13,239 | 55,071 | 33,902 | 3,783 | |||||||
| Misc Debtors | 38,229 | 74,446 | 68,382 | ||||||||||
| Cash | 44,015 | 70,038 | 114,644 | 29,696 | 10,816 | 79,941 | 56,743 | 26,976 | 92,907 | 903 | 1,175 | 1,796 | |
| misc current assets | |||||||||||||
| total current assets | 615,734 | 572,981 | 549,052 | 455,701 | 411,043 | 446,818 | 392,723 | 318,818 | 340,802 | 148,800 | 66,528 | 39,931 | 25,137 |
| total assets | 5,097,218 | 5,053,700 | 5,029,771 | 4,085,701 | 4,041,043 | 4,076,818 | 3,439,723 | 2,328,818 | 997,906 | 649,170 | 245,086 | 39,931 | 25,137 |
| Bank overdraft | |||||||||||||
| Bank loan | |||||||||||||
| Trade Creditors | 144 | 9,513 | 216,234 | 53,878 | 51,159 | 8,802 | 6,799 | ||||||
| Group/Directors Accounts | 840 | 8,210 | 58,312 | 199,317 | 206,306 | 505,290 | 250,022 | ||||||
| other short term finances | 382,150 | ||||||||||||
| hp & lease commitments | |||||||||||||
| other current liabilities | 81,015 | 74,851 | 62,117 | 73,693 | 62,921 | 8,752 | 7,294 | ||||||
| total current liabilities | 81,855 | 83,061 | 120,573 | 282,523 | 269,227 | 399,836 | 514,042 | 257,316 | 216,234 | 53,878 | 51,159 | 8,802 | 6,799 |
| loans | 2,942,430 | 2,956,825 | 2,975,229 | 1,871,222 | 1,895,474 | 1,747,134 | 1,014,013 | 563,175 | |||||
| hp & lease commitments | |||||||||||||
| Accruals and Deferred Income | |||||||||||||
| other liabilities | 373,387 | 139,000 | |||||||||||
| provisions | 341,152 | 288,084 | 288,084 | 288,084 | 288,084 | 181,114 | 165,979 | ||||||
| total long term liabilities | 3,283,582 | 3,244,909 | 3,263,313 | 2,159,306 | 2,183,558 | 2,183,558 | 1,928,248 | 1,179,992 | 563,175 | 373,387 | 139,000 | ||
| total liabilities | 3,365,437 | 3,327,970 | 3,383,886 | 2,441,829 | 2,452,785 | 2,583,394 | 2,442,290 | 1,437,308 | 779,409 | 427,265 | 190,159 | 8,802 | 6,799 |
| net assets | 1,731,781 | 1,725,730 | 1,645,885 | 1,643,872 | 1,588,258 | 1,493,424 | 997,433 | 891,510 | 218,497 | 221,905 | 54,927 | 31,129 | 18,338 |
| total shareholders funds | 1,731,781 | 1,725,730 | 1,645,885 | 1,643,872 | 1,588,258 | 1,493,424 | 997,433 | 891,510 | 218,497 | 221,905 | 54,927 | 31,129 | 18,338 |
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Profit | |||||||||||||
| Depreciation | 383 | ||||||||||||
| Amortisation | |||||||||||||
| Tax | |||||||||||||
| Stock | |||||||||||||
| Debtors | 68,776 | 68,535 | 8,403 | 25,778 | 99,479 | -35,232 | 44,138 | 43,947 | 99,998 | 82,544 | 27,218 | 12,998 | 25,137 |
| Creditors | -144 | -9,369 | 9,513 | -216,234 | 162,356 | 2,719 | 42,357 | 2,003 | 6,799 | ||||
| Accruals and Deferred Income | 6,164 | 12,734 | -11,576 | 10,772 | 62,921 | -8,752 | 1,458 | 7,294 | |||||
| Deferred Taxes & Provisions | 53,068 | 288,084 | -181,114 | 15,135 | 165,979 | ||||||||
| Cash flow from operations | |||||||||||||
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | |||||||||||||
| cash flow from investments | |||||||||||||
| Financing Activities | |||||||||||||
| Bank loans | |||||||||||||
| Group/Directors Accounts | -7,370 | -50,102 | -141,005 | -6,989 | 206,306 | -505,290 | 255,268 | 250,022 | |||||
| Other Short Term Loans | -382,150 | 382,150 | |||||||||||
| Long term loans | -14,395 | -18,404 | 1,104,007 | -24,252 | 1,895,474 | -1,747,134 | 733,121 | 450,838 | 563,175 | ||||
| Hire Purchase and Lease Commitments | |||||||||||||
| other long term liabilities | -373,387 | 234,387 | 139,000 | ||||||||||
| share issue | |||||||||||||
| interest | |||||||||||||
| cash flow from financing | |||||||||||||
| cash and cash equivalents | |||||||||||||
| cash | -26,023 | -44,606 | 84,948 | 18,880 | -69,125 | 23,198 | 29,767 | -65,931 | 92,004 | -272 | -621 | 1,796 | |
| overdraft | |||||||||||||
| change in cash | -26,023 | -44,606 | 84,948 | 18,880 | -69,125 | 23,198 | 29,767 | -65,931 | 92,004 | -272 | -621 | 1,796 |
1st class student homes ltd Credit Report and Business Information
1st Class Student Homes Ltd Competitor Analysis
Perform a competitor analysis for 1st class student homes ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in B98 area or any other competitors across 12 key performance metrics.
1st class student homes ltd Ownership
1ST CLASS STUDENT HOMES LTD group structure
1St Class Student Homes Ltd has no subsidiary companies.
Ultimate parent company
1ST CLASS STUDENT HOMES LTD
07411110
1st class student homes ltd directors
1St Class Student Homes Ltd currently has 2 directors. The longest serving directors include Mr Alan Earp (Jul 2011) and Mrs Louise Earp (Mar 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Alan Earp | United Kingdom | 52 years | Jul 2011 | - | Director |
| Mrs Louise Earp | England | 50 years | Mar 2023 | - | Director |
P&L
October 2023turnover
3.8m
+15%
operating profit
336.9k
0%
gross margin
73%
+0.69%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2023net assets
1.7m
0%
total assets
5.1m
+0.01%
cash
44k
-0.37%
net assets
Total assets minus all liabilities
1st class student homes ltd company details
company number
07411110
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
October 2010
age
15
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
October 2023
previous names
hwl client001 ltd (July 2011)
accountant
HAYWARD WRIGHT LTD
auditor
-
address
4 clews road, redditch, worcestershire, B98 7ST
Bank
-
Legal Advisor
-
1st class student homes 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 found 34 charges/mortgages relating to 1st class student homes ltd. Currently there are 33 open charges and 1 have been satisfied in the past.
1st class student homes 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 1ST CLASS STUDENT HOMES LTD. This can take several minutes, an email will notify you when this has completed.
1st class student homes ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
