Pomanda estimates the enterprise value of STANLEY ESTATES LTD at £123.3k based on a Turnover of £224k and 0.55x industry multiple (adjusted for size and gross margin).
stanley estates ltdEstimated Valuation
£746.3k
Pomanda estimates the enterprise value of STANLEY ESTATES LTD at £746.3k based on an EBITDA of £185.2k and a 4.03x industry multiple (adjusted for size and gross margin).
stanley estates ltdEstimated Valuation
£7.8m
Pomanda estimates the enterprise value of STANLEY ESTATES LTD at £7.8m based on Net Assets of £3.7m and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Stanley Estates LtdOverview
Stanley Estates Ltd is a live company located in greater london, N16 6PJ with a Companies House number of 07725389. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in August 2011, it's largest shareholder is
chaim josefovitz
with a 100% stake. Stanley Estates Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£224k with
declining
growth in recent years.
Pomanda's financial health check has awarded Stanley Estates Ltd a 4.5 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
Health Rating4.5out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £224k, make it smaller than the average company (£3.7m)
£224k - Stanley Estates Ltd
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (5.1%)
-6% - Stanley Estates Ltd
5.1% - Industry AVG
Production
with a gross margin of 38.2%, this company has a comparable cost of product (38.2%)
38.2% - Stanley Estates Ltd
38.2% - Industry AVG
Profitability
an operating margin of 82.5% make it more profitable than the average company (6.1%)
82.5% - Stanley Estates Ltd
6.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (23)
2 - Stanley Estates Ltd
23 - Industry AVG
Pay Structure
on an average salary of £48.2k, the company has an equivalent pay structure (£48.2k)
£48.2k - Stanley Estates Ltd
£48.2k - Industry AVG
Efficiency
resulting in sales per employee of £112k, this is less efficient (£152.6k)
£112k - Stanley Estates Ltd
£152.6k - Industry AVG
Debtor Days
it gets paid by customers after 29 days, this is earlier than average (40 days)
29 days - Stanley Estates Ltd
40 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Stanley Estates Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Stanley Estates Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 430 weeks, this is more cash available to meet short term requirements (25 weeks)
430 weeks - Stanley Estates Ltd
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 46.1%, this is a lower level of debt than the average (61.4%)
46.1% - Stanley Estates Ltd
61.4% - Industry AVG
STANLEY ESTATES LTD financials
EXPORT
Stanley Estates Ltd's latest turnover from August 2023 is estimated at £224 thousand and the company has net assets of £3.7 million. According to their latest financial statements, Stanley Estates Ltd has 2 employees and maintains cash reserves of £1.1 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Turnover
224,027
416,141
250,119
265,686
269,844
267,138
255,310
1,170,918
1,494,305
1,850,528
8,799,443
Other Income Or Grants
Cost Of Sales
138,428
257,227
157,766
164,597
168,400
166,568
157,778
739,975
958,607
1,185,849
5,500,014
Gross Profit
85,598
158,914
92,353
101,089
101,444
100,570
97,532
430,943
535,698
664,679
3,299,428
Admin Expenses
-99,234
-7,749
-164,163
-117,593
-166,078
1,203
-48,004
-198,350
202,316
241,211
590,402
3,309,305
Operating Profit
184,832
166,663
256,516
218,682
267,522
99,367
145,536
198,350
228,627
294,487
74,277
-9,877
Interest Payable
259,933
128,919
105,837
108,222
122,069
91,811
56,514
59,100
64,023
66,490
33,850
Interest Receivable
28,934
64
1
3
2
3
28
26
61
61
Pre-Tax Profit
-46,167
37,809
150,680
110,460
145,453
7,559
89,025
139,253
164,633
228,023
40,488
-9,816
Tax
-7,184
-28,629
-20,987
-27,636
-1,436
-16,915
-27,850
-32,926
-47,885
-9,312
Profit After Tax
-46,167
30,625
122,051
89,473
117,817
6,123
72,110
111,402
131,706
180,138
31,176
-9,816
Dividends Paid
Retained Profit
-46,167
30,625
122,051
89,473
117,817
6,123
72,110
111,402
131,706
180,138
31,176
-9,816
Employee Costs
96,381
136,829
85,596
83,203
82,640
78,346
75,951
339,426
413,786
515,471
2,464,582
Number Of Employees
2
3
2
2
2
2
2
9
11
14
67
EBITDA*
185,220
167,120
257,054
219,315
268,266
99,996
145,536
198,350
228,627
294,487
74,277
-9,877
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Tangible Assets
2,202
2,590
3,047
3,585
4,218
4,283
1,682,621
1,382,018
Intangible Assets
Investments & Other
4,517,450
4,517,450
4,517,450
4,517,450
4,500,000
4,500,000
4,500,000
1,682,621
1,682,621
1,682,621
Debtors (Due After 1 year)
Total Fixed Assets
4,519,652
4,520,040
4,520,497
4,521,035
4,504,218
4,504,283
4,500,000
1,682,621
1,682,621
1,682,621
1,682,621
1,382,018
Stock & work in progress
Trade Debtors
18,187
15,000
15,000
15,000
Group Debtors
Misc Debtors
1,147,611
1,036,303
996,901
895,500
841,500
841,500
15,000
15,000
Cash
1,096,147
6,119
1,249
135
913
974
1,306
10,039
271
24,297
misc current assets
total current assets
2,261,945
1,042,422
998,150
895,635
841,500
841,500
15,913
15,974
16,306
25,039
15,271
24,297
total assets
6,781,597
5,562,462
5,518,647
5,416,670
5,345,718
5,345,783
4,515,913
1,698,595
1,698,927
1,707,660
1,697,892
1,406,315
Bank overdraft
21
381
Bank loan
Trade Creditors
400,094
501,856
634,985
1,416,130
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
132,291
236,533
147,898
100,297
108,282
168,095
298,951
328,420
total current liabilities
132,291
236,533
147,898
100,297
108,303
168,476
298,951
328,420
400,094
501,856
634,985
1,416,130
loans
2,995,288
1,625,744
1,701,189
1,768,864
1,779,379
1,837,088
882,866
925,568
965,628
1,004,305
1,041,546
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
2,995,288
1,625,744
1,701,189
1,768,864
1,779,379
1,837,088
882,866
925,568
965,628
1,004,305
1,041,546
total liabilities
3,127,579
1,862,277
1,849,087
1,869,161
1,887,682
2,005,564
1,181,817
1,253,988
1,365,722
1,506,161
1,676,531
1,416,130
net assets
3,654,018
3,700,185
3,669,560
3,547,509
3,458,036
3,340,219
3,334,096
444,607
333,205
201,499
21,361
-9,815
total shareholders funds
3,654,018
3,700,185
3,669,560
3,547,509
3,458,036
3,340,219
3,334,096
444,607
333,205
201,499
21,361
-9,815
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Operating Activities
Operating Profit
184,832
166,663
256,516
218,682
267,522
99,367
145,536
198,350
228,627
294,487
74,277
-9,877
Depreciation
388
457
538
633
744
629
Amortisation
Tax
-7,184
-28,629
-20,987
-27,636
-1,436
-16,915
-27,850
-32,926
-47,885
-9,312
Stock
Debtors
129,495
39,402
101,401
54,000
826,500
15,000
Creditors
-400,094
-101,762
-133,129
-781,145
1,416,130
Accruals and Deferred Income
-104,242
88,635
47,601
-7,985
-59,813
-130,856
-29,469
328,420
Deferred Taxes & Provisions
Cash flow from operations
-48,517
209,169
174,625
136,343
180,817
-858,796
99,152
98,826
93,939
113,473
-731,180
1,406,253
Investing Activities
capital expenditure
-679
-4,912
1,682,621
-300,603
-1,382,018
Change in Investments
17,450
2,817,379
1,682,621
cash flow from investments
-17,450
-679
-4,912
-2,817,379
-300,603
-1,382,018
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
1,369,544
-75,445
-67,675
-10,515
-57,709
954,222
-42,702
-40,060
-38,677
-37,241
1,041,546
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2,817,379
1
interest
-230,999
-128,855
-105,836
-108,222
-122,069
-91,808
-56,512
-59,097
-63,995
-66,464
-33,789
61
cash flow from financing
1,138,545
-204,300
-173,511
-118,737
-179,778
862,414
2,718,165
-99,157
-102,672
-103,705
1,007,757
62
cash and cash equivalents
cash
1,090,028
4,870
1,114
135
-913
-61
-332
-8,733
9,768
-24,026
24,297
overdraft
-21
-360
381
change in cash
1,090,028
4,870
1,114
156
360
-1,294
-61
-332
-8,733
9,768
-24,026
24,297
stanley estates 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 stanley estates ltd. Get real-time insights into stanley estates ltd's credit score, group structure and payment trends.
Perform a competitor analysis for stanley estates ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in N16 area or any other competitors across 12 key performance metrics.
stanley estates ltd Ownership
STANLEY ESTATES LTD group structure
Stanley Estates Ltd has no subsidiary companies.
Ultimate parent company
STANLEY ESTATES LTD
07725389
STANLEY ESTATES LTD Shareholders
The sole shareholder of Stanley Estates Ltd is Chaim Josefovitz.
chaim josefovitz
100%
stanley estates ltd directors
Stanley Estates Ltd currently has 1 director, Mr Chaim Josefovitz serving since Aug 2011.
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 4 charges/mortgages relating to stanley estates ltd. Currently there are 3 open charges and 1 have been satisfied in the past.
stanley estates 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 STANLEY ESTATES LTD. This can take several minutes, an email will notify you when this has completed.
stanley estates ltdCompanies House Filings - See Documents
