Development Solutions (uk) Limited

POWER SEARCH PRICING

SOLUTIONS

development solutions (uk) limited Company Information

Live

EstablishedMicroHigh

Company Number

07546732

Next Accounts

Dec 2024

Industry

Real estate agencies

Directors

John Harcourt

Shareholders

clare felicity harcourt

john howard philip harcourt

Group Structure

View All

Contact

Registered Address

heywood house heywood, westbury, wiltshire, BA13 4NA

Website

development solutions (uk) limited Estimated Valuation

£229.8k

Pomanda estimates the enterprise value of DEVELOPMENT SOLUTIONS (UK) LIMITED at £229.8k based on a Turnover of £146.6k and 1.57x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Development Solutions (uk) Limited is a live company located in wiltshire, BA13 4NA with a Companies House number of 07546732. It operates in the real estate agencies sector, SIC Code 68310. Founded in March 2011, it's largest shareholder is clare felicity harcourt with a 50% stake. Development Solutions (uk) Limited is a established, micro sized company, Pomanda has estimated its turnover at £146.6k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Development Solutions (Uk) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £146.6k, make it smaller than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (5.1%)

EXPORT

Development Solutions (Uk) Limited's latest turnover from March 2023 is estimated at £146.6 thousand and the company has net assets of £1 thousand. According to their latest financial statements, Development Solutions (Uk) Limited has 2 employees and maintains cash reserves of 0 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	146,561	178,220	215,689	73,440	78,362	208,504	53,680	51,380	380,300	460,411	187,304	8,826
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	82,497	86,888	101,300	37,669	42,287	102,430	21,506	20,219	139,564	196,639	83,097	3,988
Gross Profit	64,064	91,332	114,389	35,771	36,075	106,074	32,174	31,161	240,736	263,772	104,208	4,838
Admin Expenses	63,570	90,888	114,170	34,886	40,216	101,118	30,649	32,032	247,086	265,471	78,226	15,265
Operating Profit	494	444	219	885	-4,141	4,956	1,525	-871	-6,350	-1,699	25,982	-10,427
Interest Payable	0	0	475	590	137	535	812	320	0	0	0	0
Interest Receivable	0	0	1	14	118	18	2	4	39	68	50	17
Pre-Tax Profit	494	444	-256	309	-4,161	4,438	715	-1,187	-6,311	-1,631	26,032	-10,410
Tax	-94	-84	0	-59	0	-843	-143	0	0	0	-6,248	0
Profit After Tax	400	360	-256	250	-4,161	3,595	572	-1,187	-6,311	-1,631	19,784	-10,410
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	400	360	-256	250	-4,161	3,595	572	-1,187	-6,311	-1,631	19,784	-10,410
Employee Costs	74,549	80,315	71,543	74,406	78,495	70,127	72,604	36,769	151,250	183,655	67,174	32,025
Number Of Employees	2	2	2	2	2	2	2	1	4	5	2	1
EBITDA*	494	444	521	1,204	-4,008	6,477	2,384	181	-5,093	-124	28,269	-8,202

* 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	1,038	345	546	804	370	3,990	4,272	5,051	5,911	6,554	10,589	11,473
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	1,038	345	546	804	370	3,990	4,272	5,051	5,911	6,554	10,589	11,473
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	55,754	65,634	84,852	13,697	0	81,088	3,173	9,276	72,010	73,485	29,807	1,429
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	20,187	31,553	266	78,314	89,016	0	0	0	0
Cash	0	0	0	1,571	26,197	5,135	1,902	0	1,476	14,277	13,072	6,803
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	55,754	65,634	84,852	35,455	57,750	86,489	83,389	98,292	73,486	87,762	42,879	8,232
total assets	56,792	65,979	85,398	36,259	58,120	90,479	87,661	103,343	79,397	94,316	53,468	19,705
Bank overdraft	0	0	0	15,588	3,750	309	15,538	9,844	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	34,258	37,026	50,736	4,189	240	3,206	10,191	5,992	71,637	77,184	44,092	30,113
Group/Directors Accounts	0	0	0	96	155	18,451	30,434	35,033	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	15,883	53,722	64,099	30,064	48,099	0	0	0	0
total current liabilities	34,258	37,026	50,736	35,756	57,867	86,065	86,227	98,968	71,637	77,184	44,092	30,113
loans	0	0	0	0	0	0	615	0	0	0	0	0
hp & lease commitments	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
other liabilities	21,529	28,348	34,417	0	0	0	0	4,128	6,326	9,387	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	21,529	28,348	34,417	0	0	0	615	4,128	6,326	9,387	0	0
total liabilities	55,787	65,374	85,153	35,756	57,867	86,065	86,842	103,096	77,963	86,571	44,092	30,113
net assets	1,005	605	245	503	253	4,414	819	247	1,434	7,745	9,376	-10,408
total shareholders funds	1,005	605	245	503	253	4,414	819	247	1,434	7,745	9,376	-10,408

	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	494	444	219	885	-4,141	4,956	1,525	-871	-6,350	-1,699	25,982	-10,427
Depreciation	0	0	302	319	133	1,521	859	1,052	1,257	1,575	2,287	2,225
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-94	-84	0	-59	0	-843	-143	0	0	0	-6,248	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-9,880	-19,218	50,968	2,331	-49,801	-133	-16,805	26,282	-1,475	43,678	28,378	1,429
Creditors	-2,768	-13,710	46,547	3,949	-2,966	-6,985	4,199	-65,645	-5,547	33,092	13,979	30,113
Accruals and Deferred Income	0	0	-15,883	-37,839	-10,377	34,035	-18,035	48,099	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	7,512	5,868	-19,783	-35,076	32,450	32,817	5,210	-43,647	-9,165	-10,710	7,622	20,482
Investing Activities
capital expenditure	-693	201	-44	-753	3,487	-1,239	-80	-192	-614	2,460	-1,403	-13,698
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-693	201	-44	-753	3,487	-1,239	-80	-192	-614	2,460	-1,403	-13,698
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	-96	-59	-18,296	-11,983	-4,599	35,033	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	-615	615	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	-6,819	-6,069	34,417	0	0	0	-4,128	-2,198	-3,061	9,387	0	0
share issue	0	0	-2	0	0	0	0	0	0	0	0	2
interest	0	0	-474	-576	-19	-517	-810	-316	39	68	50	17
cash flow from financing	-6,819	-6,069	33,845	-635	-18,315	-13,115	-8,922	32,519	-3,022	9,455	50	19
cash and cash equivalents
cash	0	0	-1,571	-24,626	21,062	3,233	1,902	-1,476	-12,801	1,205	6,269	6,803
overdraft	0	0	-15,588	11,838	3,441	-15,229	5,694	9,844	0	0	0	0
change in cash	0	0	14,017	-36,464	17,621	18,462	-3,792	-11,320	-12,801	1,205	6,269	6,803

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for development solutions (uk) limited. Get real-time insights into development solutions (uk) 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 development solutions (uk) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in BA13 area or any other competitors across 12 key performance metrics.

DEVELOPMENT SOLUTIONS (UK) LIMITED group structure

Development Solutions (Uk) Limited has no subsidiary companies.

Ultimate parent company

DEVELOPMENT SOLUTIONS (UK) LIMITED

07546732

DEVELOPMENT SOLUTIONS (UK) LIMITED Shareholders

clare felicity harcourt	50%
john howard philip harcourt	50%

Development Solutions (Uk) Limited currently has 1 director, Mr John Harcourt serving since Mar 2011.

officer	country	age	start	end	role
Mr John Harcourt	England	70 years	Mar 2011	-	Director

P&L

March 2023

turnover

146.6k

-18%

operating profit

493.8

gross margin

43.8%

-14.7%

turnover

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

Balance Sheet

March 2023

net assets

+0.66%

total assets

56.8k

-0.14%

cash

net assets

Total assets minus all liabilities

Similar Companies

the local online estate agency ltd

athena property solutions ltd

2.5

woodfield letting ltd

hearnes bournemouth limited

1.5

aaron fox ltd

company number

07546732

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

March 2011

ultimate parent company

None

previous names

N/A

address

heywood house heywood, westbury, wiltshire, BA13 4NA

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 development solutions (uk) limited.

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 DEVELOPMENT SOLUTIONS (UK) LIMITED. This can take several minutes, an email will notify you when this has completed.

development solutions (uk) limited Company Information

development solutions (uk) limited Estimated Valuation

development solutions (uk) limited Estimated Valuation

development solutions (uk) limited Estimated Valuation

Development Solutions (uk) Limited Overview

Development Solutions (uk) Limited Health Check

DEVELOPMENT SOLUTIONS (UK) LIMITED financials

development solutions (uk) limited Credit Report and Business Information

Development Solutions (uk) Limited Competitor Analysis

development solutions (uk) limited Ownership

development solutions (uk) limited directors

development solutions (uk) limited company details

development solutions (uk) limited Charges & Mortgages

development solutions (uk) limited Capital Raised & Share Issues BETA

development solutions (uk) limited Companies House Filings - See Documents