Grace Miller And Co Limited

POWER SEARCH PRICING

SOLUTIONS

grace miller and co limited Company Information

Live

EstablishedMicroLow

Company Number

07503515

Next Accounts

Dec 2024

Industry

Management of real estate on a fee or contract basis

Real estate agencies

Directors

Diane Miller

Jonathan Miller

Shareholders

jonathan miller

diane miller

Group Structure

View All

Contact

Registered Address

84 coombe road, new malden, KT3 4QS

Website

www.gracemiller.co.uk

grace miller and co limited Estimated Valuation

£309.2k

Pomanda estimates the enterprise value of GRACE MILLER AND CO LIMITED at £309.2k based on a Turnover of £223.3k and 1.38x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Grace Miller And Co Limited is a live company located in new malden, KT3 4QS with a Companies House number of 07503515. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in January 2011, it's largest shareholder is jonathan miller with a 72.8% stake. Grace Miller And Co Limited is a established, micro sized company, Pomanda has estimated its turnover at £223.3k with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Grace Miller And Co Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

5 Strong

1 Regular

5 Weak

Size

annual sales of £223.3k, make it smaller than the average company (£1.1m)

Growth

3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (4.4%)

EXPORT

Grace Miller And Co Limited's latest turnover from March 2023 is estimated at £223.4 thousand and the company has net assets of £99.4 thousand. According to their latest financial statements, Grace Miller And Co Limited has 16 employees and maintains cash reserves of £147.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012
Turnover	223,350	214,490	200,472	208,100	260,425	164,798	210,436	259,343	177,234	49,548	32,625	26,327
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	160,007	146,500	137,131	145,297	183,613	111,424	131,493	157,291	108,048	31,998	21,676	17,572
Gross Profit	63,343	67,990	63,342	62,803	76,813	53,373	78,943	102,053	69,186	17,550	10,949	8,756
Admin Expenses	128,701	25,032	-29,122	71,478	60,441	52,267	76,643	91,203	49,322	16,715	26,780	-17,657
Operating Profit	-65,358	42,958	92,464	-8,675	16,372	1,106	2,300	10,850	19,864	835	-15,831	26,413
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	7,307	1,584	142	29	0	0	0	0	41	79	84	46
Pre-Tax Profit	-58,051	44,542	92,606	-8,646	16,372	1,106	2,300	10,850	19,905	914	-15,747	26,459
Tax	0	-8,463	-17,595	0	-3,111	-210	-460	-2,170	-4,180	-210	0	-6,879
Profit After Tax	-58,051	36,079	75,011	-8,646	13,261	896	1,840	8,680	15,725	704	-15,747	19,580
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-58,051	36,079	75,011	-8,646	13,261	896	1,840	8,680	15,725	704	-15,747	19,580
Employee Costs	623,147	627,039	577,569	578,038	73,835	68,932	70,067	72,370	70,942	34,773	32,647	32,065
Number Of Employees	16	16	16	16	2	2	2	2	2	1	1	1
EBITDA*	-65,358	42,958	92,464	-8,675	16,372	1,106	2,300	10,850	19,864	3,615	-11,488	29,916

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012
Tangible Assets	14,241	16,705	17,238	7,440	9,750	10,450	8,555	9,835	12,294	14,593	17,373	21,716
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	14,241	16,705	17,238	7,440	9,750	10,450	8,555	9,835	12,294	14,593	17,373	21,716
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	7,637	7,189	7,019	6,862	106,465	65,823	82,158	87,370	54,995	13,880	8,763	7,794
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	5,614	34,780	6,458	16,163	0	0	0	0	0	0	0	0
Cash	147,892	195,962	226,396	58,261	0	0	0	0	0	16,575	14,993	18,515
misc current assets	0	0	0	0	8,416	7,874	9,658	9,664	0	0	0	0
total current assets	161,143	237,931	239,873	81,286	114,881	73,697	91,816	97,034	54,995	30,455	23,756	26,309
total assets	175,384	254,636	257,111	88,726	124,631	84,147	100,371	106,869	67,289	45,048	41,129	48,025
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	22,462	50,014	85,137	37,881	75,635	51,327	58,697	74,296	47,027	30,411	27,196	17,572
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	773
total current liabilities	22,462	50,014	85,137	37,881	75,635	51,327	58,697	74,296	47,027	30,411	27,196	18,345
loans	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
Accruals and Deferred Income	18,273	870	570	4,452	4,057	1,142	10,892	3,631	0	0	0	0
other liabilities	35,217	46,269	50,000	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	53,490	47,139	50,570	4,452	4,057	1,142	10,892	3,631	0	0	0	0
total liabilities	75,952	97,153	135,707	42,333	79,692	52,469	69,589	77,927	47,027	30,411	27,196	18,345
net assets	99,432	157,483	121,404	46,393	44,939	31,678	30,782	28,942	20,262	14,637	13,933	29,680
total shareholders funds	99,432	157,483	121,404	46,393	44,939	31,678	30,782	28,942	20,262	14,637	13,933	29,680

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012
Operating Activities
Operating Profit	-65,358	42,958	92,464	-8,675	16,372	1,106	2,300	10,850	19,864	835	-15,831	26,413
Depreciation	0	0	0	0	0	0	0	0	0	2,780	4,343	3,503
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-8,463	-17,595	0	-3,111	-210	-460	-2,170	-4,180	-210	0	-6,879
Stock	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-28,718	28,492	-9,548	-83,440	40,642	-16,335	-5,212	32,375	41,115	5,117	969	7,794
Creditors	-27,552	-35,123	47,256	-37,754	24,308	-7,370	-15,599	27,269	16,616	3,215	9,624	17,572
Accruals and Deferred Income	17,403	300	-3,882	395	2,915	-9,750	7,261	3,631	0	0	-773	773
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-46,789	-28,820	127,791	37,406	-158	111	-1,286	7,205	-8,815	1,503	-3,606	33,588
Investing Activities
capital expenditure	2,464	533	-9,798	2,310	700	-1,895	1,280	2,459	2,299	0	0	-25,219
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	2,464	533	-9,798	2,310	700	-1,895	1,280	2,459	2,299	0	0	-25,219
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	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
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-11,052	-3,731	50,000	0	0	0	0	0	0	0	0	0
share issue	0	0	0	10,100	0	0	0	0	-10,100	0	0	10,100
interest	7,307	1,584	142	29	0	0	0	0	41	79	84	46
cash flow from financing	-3,745	-2,147	50,142	10,129	0	0	0	0	-10,059	79	84	10,146
cash and cash equivalents
cash	-48,070	-30,434	168,135	58,261	0	0	0	0	-16,575	1,582	-3,522	18,515
overdraft	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-48,070	-30,434	168,135	58,261	0	0	0	0	-16,575	1,582	-3,522	18,515

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for grace miller and co limited. Get real-time insights into grace miller and co limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for grace miller and co limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in KT3 area or any other competitors across 12 key performance metrics.

GRACE MILLER AND CO LIMITED group structure

Grace Miller And Co Limited has no subsidiary companies.

Ultimate parent company

GRACE MILLER AND CO LIMITED

07503515

GRACE MILLER AND CO LIMITED Shareholders

jonathan miller	72.82%
diane miller	27.18%

Grace Miller And Co Limited currently has 2 directors. The longest serving directors include Mrs Diane Miller (Jan 2011) and Mr Jonathan Miller (Jan 2011).

officer	country	age	start	end	role
Mrs Diane Miller	England	62 years	Jan 2011	-	Director
Mr Jonathan Miller	England	55 years	Jan 2011	-	Director

P&L

March 2023

turnover

223.3k

+4%

operating profit

-65.4k

gross margin

28.4%

-10.53%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2023

net assets

99.4k

-0.37%

total assets

175.4k

-0.31%

cash

147.9k

-0.25%

net assets

Total assets minus all liabilities

Similar Companies

househandlers limited

theydon property services limited

london spacelet ltd

3.5

marlins properties ltd.

abode limited

company number

07503515

Type

Private limited with Share Capital

industry

68320 - Management of real estate on a fee or contract basis

68310 - Real estate agencies

incorporation date

January 2011

ultimate parent company

None

previous names

N/A

address

84 coombe road, new malden, KT3 4QS

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 1 charges/mortgages relating to grace miller and co limited. Currently there are 1 open charges and 0 have been satisfied in the past.

grace miller and co limited Company Information

grace miller and co limited Estimated Valuation

grace miller and co limited Estimated Valuation

grace miller and co limited Estimated Valuation

Grace Miller And Co Limited Overview

Grace Miller And Co Limited Health Check

GRACE MILLER AND CO LIMITED financials

grace miller and co limited Credit Report and Business Information

Grace Miller And Co Limited Competitor Analysis

grace miller and co limited Ownership

grace miller and co limited directors

grace miller and co limited company details

grace miller and co limited Charges & Mortgages

grace miller and co limited Companies House Filings - See Documents