Pomanda estimates the enterprise value of EDEN GREEN LTD at £132.5k based on a Turnover of £57.2k and 2.32x industry multiple (adjusted for size and gross margin).
eden green ltdEstimated Valuation
£45.4k
Pomanda estimates the enterprise value of EDEN GREEN LTD at £45.4k based on an EBITDA of £10.1k and a 4.51x industry multiple (adjusted for size and gross margin).
eden green ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of EDEN GREEN LTD at £0 based on Net Assets of £-4.9k and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Eden Green LtdOverview
Eden Green Ltd is a live company located in edgware, HA8 8NP with a Companies House number of 07629321. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in May 2011, it's largest shareholder is
temituokpe tevin jemide
with a 50% stake. Eden Green Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£57.2k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Eden Green Ltd a 1.5 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
Health Rating1.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £57.2k, make it smaller than the average company (£947.4k)
£57.2k - Eden Green Ltd
£947.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (5.5%)
9% - Eden Green Ltd
5.5% - Industry AVG
Production
with a gross margin of 31.5%, this company has a higher cost of product (72.9%)
31.5% - Eden Green Ltd
72.9% - Industry AVG
Profitability
an operating margin of 17.6% make it less profitable than the average company (29.1%)
17.6% - Eden Green Ltd
29.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Eden Green Ltd
4 - Industry AVG
Pay Structure
on an average salary of £33.5k, the company has an equivalent pay structure (£33.5k)
£33.5k - Eden Green Ltd
£33.5k - Industry AVG
Efficiency
resulting in sales per employee of £57.2k, this is less efficient (£191.8k)
£57.2k - Eden Green Ltd
£191.8k - Industry AVG
Debtor Days
it gets paid by customers after 80 days, this is later than average (31 days)
80 days - Eden Green Ltd
31 days - Industry AVG
Creditor Days
its suppliers are paid after 44 days, this is slower than average (37 days)
44 days - Eden Green Ltd
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Eden Green Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Eden Green Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 139.3%, this is a higher level of debt than the average (69.5%)
139.3% - Eden Green Ltd
69.5% - Industry AVG
EDEN GREEN LTD financials
EXPORT
Eden Green Ltd's latest turnover from May 2024 is estimated at £57.2 thousand and the company has net assets of -£4.9 thousand. According to their latest financial statements, Eden Green Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
Turnover
57,231
30,660
31,969
44,289
76,927
173,036
126,546
189
104
2,641
Other Income Or Grants
Cost Of Sales
39,198
21,509
22,755
31,955
54,164
122,900
87,519
128
72
1,907
Gross Profit
18,033
9,151
9,214
12,335
22,763
50,136
39,027
62
32
734
Admin Expenses
7,972
7,630
12,974
21,098
13,122
58,541
39,510
62
39
758
Operating Profit
10,061
1,521
-3,760
-8,763
9,641
-8,405
-483
-7
-24
Interest Payable
Interest Receivable
7
7
Pre-Tax Profit
10,061
1,521
-3,760
-8,763
9,641
-8,405
-483
-17
Tax
-2,515
-380
-1,832
Profit After Tax
7,546
1,141
-3,760
-8,763
7,809
-8,405
-483
-17
Dividends Paid
Retained Profit
7,546
1,141
-3,760
-8,763
7,809
-8,405
-483
-17
Employee Costs
33,538
31,195
30,464
27,600
28,087
27,786
26,626
25,754
26,251
26,259
Number Of Employees
1
1
1
1
1
1
1
1
1
1
EBITDA*
10,061
1,521
-3,760
-8,763
9,641
-8,405
-483
-7
-24
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
12,558
4,341
5,443
10,832
19,238
38,135
30,484
43
350
Group Debtors
Misc Debtors
Cash
100
2,859
2
2
misc current assets
total current assets
12,558
4,341
5,443
10,832
19,238
38,135
30,484
43
100
3,209
2
2
total assets
12,558
4,341
5,443
10,832
19,238
38,135
30,484
43
100
3,209
2
2
Bank overdraft
Bank loan
Trade Creditors
4,816
2,257
2,250
691
20,334
47,040
30,984
58
115
3,224
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
4,816
2,257
2,250
691
20,334
47,040
30,984
58
115
3,224
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
12,674
14,562
16,812
20,000
provisions
total long term liabilities
12,674
14,562
16,812
20,000
total liabilities
17,490
16,819
19,062
20,691
20,334
47,040
30,984
58
115
3,224
net assets
-4,932
-12,478
-13,619
-9,859
-1,096
-8,905
-500
-15
-15
-15
2
2
total shareholders funds
-4,932
-12,478
-13,619
-9,859
-1,096
-8,905
-500
-15
-15
-15
2
2
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
Operating Activities
Operating Profit
10,061
1,521
-3,760
-8,763
9,641
-8,405
-483
-7
-24
Depreciation
Amortisation
Tax
-2,515
-380
-1,832
Stock
Debtors
8,217
-1,102
-5,389
-8,406
-18,897
7,651
30,441
43
-350
350
Creditors
2,559
7
1,559
-19,643
-26,706
16,056
30,926
-57
-3,109
3,224
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
1,888
2,250
3,188
-20,000
2
-100
-2,766
2,850
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-1,888
-2,250
-3,188
20,000
share issue
-2
2
-2
2
interest
7
7
cash flow from financing
-1,888
-2,250
-3,188
20,000
-2
7
9
-2
2
cash and cash equivalents
cash
-100
-2,759
2,859
-2
2
overdraft
change in cash
-100
-2,759
2,859
-2
2
eden green ltd Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for eden green ltd. Get real-time insights into eden green ltd's credit score, group structure and payment trends.
Perform a competitor analysis for eden green ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in HA8 area or any other competitors across 12 key performance metrics.
eden green ltd Ownership
EDEN GREEN LTD group structure
Eden Green Ltd has no subsidiary companies.
Ultimate parent company
EDEN GREEN LTD
07629321
EDEN GREEN LTD Shareholders
The largest shareholders in Eden Green Ltd include Temituokpe Tevin Jemide and Maryanne Jemide.
temituokpe tevin jemide
50%
maryanne jemide
50%
eden green ltd directors
Eden Green Ltd currently has 1 director, Mrs Maryanne Jemide serving since May 2011.
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
May 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
May 2024
previous names
N/A
accountant
-
auditor
-
address
chartwell house, suite d - 292 hale lane, edgware, middlesex, HA8 8NP
Bank
-
Legal Advisor
-
eden green 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 did not find charges/mortgages relating to eden green ltd.
eden green 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 EDEN GREEN LTD. This can take several minutes, an email will notify you when this has completed.
eden green ltdCompanies House Filings - See Documents
