gd3 property ltd
gd3 property ltd Company Information
Company Number
07633660
Next Accounts
Feb 2026
Shareholders
greg duncan
samantha julie duncan
View AllGroup Structure
View All
Industry
Management of real estate on a fee or contract basis
Registered Address
52 osborne road, southsea, hampshire, PO5 3LU
Website
www.gd3.co.ukgd3 property ltd Estimated Valuation
Pomanda estimates the enterprise value of GD3 PROPERTY LTD at £898.6k based on a Turnover of £569k and 1.58x industry multiple (adjusted for size and gross margin).
gd3 property ltd Estimated Valuation
Pomanda estimates the enterprise value of GD3 PROPERTY LTD at £371.6k based on an EBITDA of £80.9k and a 4.6x industry multiple (adjusted for size and gross margin).
gd3 property ltd Estimated Valuation
Pomanda estimates the enterprise value of GD3 PROPERTY LTD at £353.3k based on Net Assets of £196.3k and 1.8x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Gd3 Property Ltd Overview
Gd3 Property Ltd is a live company located in hampshire, PO5 3LU with a Companies House number of 07633660. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in May 2011, it's largest shareholder is greg duncan with a 83.3% stake. Gd3 Property Ltd is a established, small sized company, Pomanda has estimated its turnover at £569k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Gd3 Property Ltd Health Check
Pomanda's financial health check has awarded Gd3 Property Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 2 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
2 Weak
Size
annual sales of £569k, make it larger than the average company (£379.7k)
- Gd3 Property Ltd
£379.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 25%, show it is growing at a faster rate (6.3%)
- Gd3 Property Ltd
6.3% - Industry AVG
Production
with a gross margin of 15.6%, this company has a higher cost of product (71.4%)
- Gd3 Property Ltd
71.4% - Industry AVG
Profitability
an operating margin of 14.2% make it more profitable than the average company (7.5%)
- Gd3 Property Ltd
7.5% - Industry AVG
Employees
with 6 employees, this is similar to the industry average (6)
6 - Gd3 Property Ltd
6 - Industry AVG
Pay Structure
on an average salary of £41.2k, the company has an equivalent pay structure (£41.2k)
- Gd3 Property Ltd
£41.2k - Industry AVG
Efficiency
resulting in sales per employee of £94.8k, this is equally as efficient (£102.1k)
- Gd3 Property Ltd
£102.1k - Industry AVG
Debtor Days
it gets paid by customers after 192 days, this is later than average (47 days)
- Gd3 Property Ltd
47 days - Industry AVG
Creditor Days
its suppliers are paid after 89 days, this is slower than average (28 days)
- Gd3 Property Ltd
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Gd3 Property Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Gd3 Property Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 44.6%, this is a lower level of debt than the average (57.6%)
44.6% - Gd3 Property Ltd
57.6% - Industry AVG
GD3 PROPERTY LTD financials
Gd3 Property Ltd's latest turnover from May 2024 is estimated at £569 thousand and the company has net assets of £196.3 thousand. According to their latest financial statements, Gd3 Property Ltd has 6 employees 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 | |||||||||||||
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | |||||||
| EBITDA* |
* 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 | 52,848 | 56,796 | 46,778 | 69,480 | 91,968 | 118,712 | 143,253 | 169,318 | 8,463 | 10,225 | 12,850 | 14,395 | 15,842 |
| Intangible Assets | 170,160 | 194,310 | 206,385 | 218,460 | 230,535 | ||||||||
| Investments & Other | 16,000 | 16,000 | 15,000 | 15,000 | 15,000 | ||||||||
| Debtors (Due After 1 year) | |||||||||||||
| Total Fixed Assets | 52,848 | 56,796 | 46,778 | 69,480 | 91,968 | 118,712 | 143,253 | 169,318 | 194,623 | 220,535 | 234,235 | 247,855 | 261,377 |
| Stock & work in progress | 868 | 868 | 868 | 500 | 500 | ||||||||
| Trade Debtors | 300,838 | 237,311 | 238,585 | 172,446 | 117,945 | 210,382 | 221,353 | 467,511 | 6,381 | 7,009 | 5,850 | 266 | |
| Group Debtors | |||||||||||||
| Misc Debtors | 270 | ||||||||||||
| Cash | 235,008 | 251,630 | 114,798 | 92,366 | 76,803 | ||||||||
| misc current assets | |||||||||||||
| total current assets | 301,108 | 237,311 | 238,585 | 172,446 | 117,945 | 210,382 | 221,353 | 467,511 | 242,257 | 259,507 | 121,516 | 92,866 | 77,569 |
| total assets | 353,956 | 294,107 | 285,363 | 241,926 | 209,913 | 329,094 | 364,606 | 636,829 | 436,880 | 480,042 | 355,751 | 340,721 | 338,946 |
| Bank overdraft | |||||||||||||
| Bank loan | |||||||||||||
| Trade Creditors | 117,317 | 128,115 | 46,765 | 48,874 | 75,310 | 158,760 | 159,266 | 434,549 | 211,353 | 237,488 | 117,601 | 93,567 | 82,267 |
| Group/Directors Accounts | |||||||||||||
| other short term finances | |||||||||||||
| hp & lease commitments | |||||||||||||
| other current liabilities | |||||||||||||
| total current liabilities | 117,317 | 128,115 | 46,765 | 48,874 | 75,310 | 158,760 | 159,266 | 434,549 | 211,353 | 237,488 | 117,601 | 93,567 | 82,267 |
| loans | |||||||||||||
| hp & lease commitments | |||||||||||||
| Accruals and Deferred Income | 20,382 | 378 | 327 | 349 | 300 | 1 | 550 | ||||||
| other liabilities | 20,000 | 30,000 | 150,166 | 160,250 | 160,250 | 231,887 | 281,000 | 281,000 | 281,000 | 281,000 | 281,000 | 281,000 | 281,000 |
| provisions | |||||||||||||
| total long term liabilities | 40,382 | 30,378 | 150,493 | 160,599 | 160,550 | 231,888 | 281,550 | 281,000 | 281,000 | 281,000 | 281,000 | 281,000 | 281,000 |
| total liabilities | 157,699 | 158,493 | 197,258 | 209,473 | 235,860 | 390,648 | 440,816 | 715,549 | 492,353 | 518,488 | 398,601 | 374,567 | 363,267 |
| net assets | 196,257 | 135,614 | 88,105 | 32,453 | -25,947 | -61,554 | -76,210 | -78,720 | -55,473 | -38,446 | -42,850 | -33,846 | -24,321 |
| total shareholders funds | 196,257 | 135,614 | 88,105 | 32,453 | -25,947 | -61,554 | -76,210 | -78,720 | -55,473 | -38,446 | -42,850 | -33,846 | -24,321 |
| 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 | |||||||||||||
| Depreciation | 2,822 | 3,409 | 3,212 | 3,838 | 3,556 | ||||||||
| Amortisation | 24,150 | 12,075 | 12,075 | 12,075 | 10,968 | ||||||||
| Tax | |||||||||||||
| Stock | -868 | 368 | 500 | ||||||||||
| Debtors | 63,797 | -1,274 | 66,139 | 54,501 | -92,437 | -10,971 | -246,158 | 461,130 | -628 | 1,159 | 5,850 | -266 | 266 |
| Creditors | -10,798 | 81,350 | -2,109 | -26,436 | -83,450 | -506 | -275,283 | 223,196 | -26,135 | 119,887 | 24,034 | 11,300 | 82,267 |
| Accruals and Deferred Income | 20,004 | 51 | -22 | 49 | 299 | -549 | 550 | ||||||
| Deferred Taxes & Provisions | |||||||||||||
| Cash flow from operations | |||||||||||||
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | -16,000 | 1,000 | 15,000 | ||||||||||
| 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 | -10,000 | -120,166 | -10,084 | -71,637 | -49,113 | 281,000 | |||||||
| share issue | |||||||||||||
| interest | |||||||||||||
| cash flow from financing | |||||||||||||
| cash and cash equivalents | |||||||||||||
| cash | -235,008 | -16,622 | 136,832 | 22,432 | 15,563 | 76,803 | |||||||
| overdraft | |||||||||||||
| change in cash | -235,008 | -16,622 | 136,832 | 22,432 | 15,563 | 76,803 |
gd3 property ltd Credit Report and Business Information
Gd3 Property Ltd Competitor Analysis
Perform a competitor analysis for gd3 property ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in PO5 area or any other competitors across 12 key performance metrics.
gd3 property ltd Ownership
GD3 PROPERTY LTD group structure
Gd3 Property Ltd has no subsidiary companies.
Ultimate parent company
GD3 PROPERTY LTD
07633660
gd3 property ltd directors
Gd3 Property Ltd currently has 2 directors. The longest serving directors include Mrs Samantha Duncan (May 2011) and Mr Greg Duncan (Sep 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Samantha Duncan | England | 54 years | May 2011 | - | Director |
| Mr Greg Duncan | United Kingdom | 54 years | Sep 2018 | - | Director |
P&L
May 2024turnover
569k
+33%
operating profit
80.9k
0%
gross margin
15.7%
-11.64%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2024net assets
196.3k
+0.45%
total assets
354k
+0.2%
cash
0
0%
net assets
Total assets minus all liabilities
gd3 property ltd company details
company number
07633660
Type
Private limited with Share Capital
industry
68320 - Management of real estate on a fee or contract basis
incorporation date
May 2011
age
14
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
May 2024
previous names
N/A
accountant
-
auditor
-
address
52 osborne road, southsea, hampshire, PO5 3LU
Bank
-
Legal Advisor
-
gd3 property 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 2 charges/mortgages relating to gd3 property ltd. Currently there are 1 open charges and 1 have been satisfied in the past.
gd3 property 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 GD3 PROPERTY LTD. This can take several minutes, an email will notify you when this has completed.
gd3 property ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
