pigeon (wickford) limited
pigeon (wickford) limited Company Information
Company Number
07673200
Next Accounts
Dec 2025
Shareholders
samuel mccarvey berwick
william lawes
View AllGroup Structure
View All
Industry
Management of real estate on a fee or contract basis
Registered Address
salisbury house, station road, cambridge, CB1 2LA
Website
-pigeon (wickford) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (WICKFORD) LIMITED at £1.8m based on a Turnover of £771.2k and 2.33x industry multiple (adjusted for size and gross margin).
pigeon (wickford) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (WICKFORD) LIMITED at £0 based on an EBITDA of £-20.7k and a 6.13x industry multiple (adjusted for size and gross margin).
pigeon (wickford) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (WICKFORD) LIMITED at £2.7m based on Net Assets of £1.5m and 1.82x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pigeon (wickford) Limited Overview
Pigeon (wickford) Limited is a live company located in cambridge, CB1 2LA with a Companies House number of 07673200. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in June 2011, it's largest shareholder is samuel mccarvey berwick with a 29.4% stake. Pigeon (wickford) Limited is a established, small sized company, Pomanda has estimated its turnover at £771.2k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pigeon (wickford) Limited Health Check
Pomanda's financial health check has awarded Pigeon (Wickford) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
4 Weak
Size
annual sales of £771.2k, make it larger than the average company (£414k)
- Pigeon (wickford) Limited
£414k - Industry AVG
Growth
3 year (CAGR) sales growth of 27%, show it is growing at a faster rate (6.1%)
- Pigeon (wickford) Limited
6.1% - Industry AVG
Production
with a gross margin of 58%, this company has a comparable cost of product (58%)
- Pigeon (wickford) Limited
58% - Industry AVG
Profitability
an operating margin of -2.7% make it less profitable than the average company (7.7%)
- Pigeon (wickford) Limited
7.7% - Industry AVG
Employees
with 8 employees, this is above the industry average (6)
- Pigeon (wickford) Limited
6 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Pigeon (wickford) Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £96.4k, this is equally as efficient (£101.5k)
- Pigeon (wickford) Limited
£101.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Pigeon (wickford) Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 25 days, this is quicker than average (30 days)
- Pigeon (wickford) Limited
30 days - Industry AVG
Stock Days
it holds stock equivalent to 1752 days, this is more than average (14 days)
- Pigeon (wickford) Limited
14 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 30 weeks, this is less cash available to meet short term requirements (46 weeks)
30 weeks - Pigeon (wickford) Limited
46 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 14.9%, this is a lower level of debt than the average (60.2%)
14.9% - Pigeon (wickford) Limited
60.2% - Industry AVG
PIGEON (WICKFORD) LIMITED financials
Pigeon (Wickford) Limited's latest turnover from March 2024 is estimated at £771.2 thousand and the company has net assets of £1.5 million. According to their latest financial statements, we estimate that Pigeon (Wickford) Limited has 8 employees and maintains cash reserves of £153.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | 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 | |||||||||||||
| 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 | |||||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | 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 | |||||||||||||
| Intangible Assets | |||||||||||||
| Investments & Other | |||||||||||||
| Debtors (Due After 1 year) | |||||||||||||
| Total Fixed Assets | |||||||||||||
| Stock & work in progress | 1,553,786 | 1,232,964 | 1,166,706 | 977,741 | 911,925 | 829,516 | 732,396 | 670,245 | 566,814 | 463,970 | 422,333 | 260,943 | 184,882 |
| Trade Debtors | 1,960 | 2,921 | 4,864 | 6,566 | |||||||||
| Group Debtors | |||||||||||||
| Misc Debtors | 18,665 | 5,290 | 8,828 | 3,061 | 3,584 | 12,412 | 3,167 | 3,577 | 4,989 | ||||
| Cash | 153,389 | 229,443 | 7,161 | 30,441 | 101,910 | 175,248 | 103,477 | 65,328 | 54,011 | 102,022 | 75,317 | 21,511 | 125,227 |
| misc current assets | |||||||||||||
| total current assets | 1,725,840 | 1,467,697 | 1,182,695 | 1,011,243 | 1,017,419 | 1,017,176 | 839,040 | 739,150 | 625,814 | 567,952 | 500,571 | 287,318 | 316,675 |
| total assets | 1,725,840 | 1,467,697 | 1,182,695 | 1,011,243 | 1,017,419 | 1,017,176 | 839,040 | 739,150 | 625,814 | 567,952 | 500,571 | 287,318 | 316,675 |
| Bank overdraft | |||||||||||||
| Bank loan | |||||||||||||
| Trade Creditors | 22,870 | 4,470 | 309 | 1,653 | 13,161 | 6,784 | 9,959 | 2,000 | 26,703 | 6,595 | 30,455 | ||
| Group/Directors Accounts | |||||||||||||
| other short term finances | |||||||||||||
| hp & lease commitments | |||||||||||||
| other current liabilities | 234,578 | 178,684 | 28,550 | 1,965 | 1,965 | 191,890 | 102,550 | 1,800 | 4,755 | ||||
| total current liabilities | 257,448 | 178,684 | 33,020 | 2,274 | 1,965 | 193,543 | 115,711 | 8,584 | 14,714 | 2,000 | 26,703 | 6,595 | 30,455 |
| loans | |||||||||||||
| hp & lease commitments | |||||||||||||
| Accruals and Deferred Income | |||||||||||||
| other liabilities | |||||||||||||
| provisions | |||||||||||||
| total long term liabilities | |||||||||||||
| total liabilities | 257,448 | 178,684 | 33,020 | 2,274 | 1,965 | 193,543 | 115,711 | 8,584 | 14,714 | 2,000 | 26,703 | 6,595 | 30,455 |
| net assets | 1,468,392 | 1,289,013 | 1,149,675 | 1,008,969 | 1,015,454 | 823,633 | 723,329 | 730,566 | 611,100 | 565,952 | 473,868 | 280,723 | 286,220 |
| total shareholders funds | 1,468,392 | 1,289,013 | 1,149,675 | 1,008,969 | 1,015,454 | 823,633 | 723,329 | 730,566 | 611,100 | 565,952 | 473,868 | 280,723 | 286,220 |
| Mar 2024 | 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 | |||||||||||||
| Depreciation | |||||||||||||
| Amortisation | |||||||||||||
| Tax | |||||||||||||
| Stock | 320,822 | 66,258 | 188,965 | 65,816 | 82,409 | 97,120 | 62,151 | 103,431 | 102,844 | 41,637 | 161,390 | 76,061 | 184,882 |
| Debtors | 13,375 | -3,538 | 5,767 | -523 | -8,828 | 9,245 | -410 | -1,412 | 3,029 | -961 | -1,943 | -1,702 | 6,566 |
| Creditors | 22,870 | -4,470 | 4,161 | 309 | -1,653 | -11,508 | 6,377 | -3,175 | 7,959 | -24,703 | 20,108 | -23,860 | 30,455 |
| Accruals and Deferred Income | 55,894 | 150,134 | 26,585 | -189,925 | 89,340 | 100,750 | -2,955 | 4,755 | |||||
| Deferred Taxes & Provisions | |||||||||||||
| Cash flow from operations | |||||||||||||
| 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 | |||||||||||||
| share issue | |||||||||||||
| interest | |||||||||||||
| cash flow from financing | |||||||||||||
| cash and cash equivalents | |||||||||||||
| cash | -76,054 | 222,282 | -23,280 | -71,469 | -73,338 | 71,771 | 38,149 | 11,317 | -48,011 | 26,705 | 53,806 | -103,716 | 125,227 |
| overdraft | |||||||||||||
| change in cash | -76,054 | 222,282 | -23,280 | -71,469 | -73,338 | 71,771 | 38,149 | 11,317 | -48,011 | 26,705 | 53,806 | -103,716 | 125,227 |
pigeon (wickford) limited Credit Report and Business Information
Pigeon (wickford) Limited Competitor Analysis
Perform a competitor analysis for pigeon (wickford) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in CB1 area or any other competitors across 12 key performance metrics.
pigeon (wickford) limited Ownership
PIGEON (WICKFORD) LIMITED group structure
Pigeon (Wickford) Limited has no subsidiary companies.
Ultimate parent company
PIGEON (WICKFORD) LIMITED
07673200
pigeon (wickford) limited directors
Pigeon (Wickford) Limited currently has 3 directors. The longest serving directors include Mr Aubrey Buxton (Jun 2011) and Mr Samuel Berwick (Nov 2011).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Aubrey Buxton | United Kingdom | 69 years | Jun 2011 | - | Director |
| Mr Samuel Berwick | England | 64 years | Nov 2011 | - | Director |
| Mr Richard Stanton | England | 61 years | Nov 2011 | - | Director |
P&L
March 2024turnover
771.2k
-92%
operating profit
-20.7k
0%
gross margin
58.1%
-12.93%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
1.5m
+0.14%
total assets
1.7m
+0.18%
cash
153.4k
-0.33%
net assets
Total assets minus all liabilities
pigeon (wickford) limited company details
company number
07673200
Type
Private limited with Share Capital
industry
68320 - Management of real estate on a fee or contract basis
incorporation date
June 2011
age
14
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
salisbury house, station road, cambridge, CB1 2LA
Bank
-
Legal Advisor
-
pigeon (wickford) limited 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 pigeon (wickford) limited.
pigeon (wickford) limited 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 PIGEON (WICKFORD) LIMITED. This can take several minutes, an email will notify you when this has completed.
pigeon (wickford) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
