Pomanda estimates the enterprise value of B3 PROPERTY LIMITED at £877.2k based on a Turnover of £417.6k and 2.1x industry multiple (adjusted for size and gross margin).
b3 property limitedEstimated Valuation
£11.1k
Pomanda estimates the enterprise value of B3 PROPERTY LIMITED at £11.1k based on an EBITDA of £2.5k and a 4.5x industry multiple (adjusted for size and gross margin).
b3 property limitedEstimated Valuation
£4.5k
Pomanda estimates the enterprise value of B3 PROPERTY LIMITED at £4.5k based on Net Assets of £2.9k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
B3 Property LimitedOverview
B3 Property Limited is a live company located in london, W3 6AY with a Companies House number of 08147025. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in July 2012, it's largest shareholder is
manoj bhardwaj
with a 50% stake. B3 Property Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£417.6k with
healthy
growth in recent years.
Pomanda's financial health check has awarded B3 Property Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £417.6k, make it smaller than the average company (£919.3k)
£417.6k - B3 Property Limited
£919.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (2.8%)
10% - B3 Property Limited
2.8% - Industry AVG
Production
with a gross margin of 27.2%, this company has a higher cost of product (70.5%)
27.2% - B3 Property Limited
70.5% - Industry AVG
Profitability
an operating margin of 0.6% make it less profitable than the average company (24%)
0.6% - B3 Property Limited
24% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - B3 Property Limited
4 - Industry AVG
Pay Structure
on an average salary of £38k, the company has an equivalent pay structure (£38k)
£38k - B3 Property Limited
£38k - Industry AVG
Efficiency
resulting in sales per employee of £417.6k, this is more efficient (£185k)
£417.6k - B3 Property Limited
£185k - Industry AVG
Debtor Days
it gets paid by customers after 97 days, this is later than average (25 days)
97 days - B3 Property Limited
25 days - Industry AVG
Creditor Days
its suppliers are paid after 79 days, this is slower than average (33 days)
79 days - B3 Property Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - B3 Property Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - B3 Property Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 97.4%, this is a higher level of debt than the average (64.3%)
97.4% - B3 Property Limited
64.3% - Industry AVG
B3 PROPERTY LIMITED financials
EXPORT
B3 Property Limited's latest turnover from December 2023 is estimated at £417.6 thousand and the company has net assets of £2.9 thousand. According to their latest financial statements, we estimate that B3 Property Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Jul 2015
Jul 2014
Jul 2013
Turnover
417,639
389,127
355,892
315,017
311,575
298,086
245,816
12,669
11,281
676,436
19,442
Other Income Or Grants
Cost Of Sales
304,271
281,929
262,701
242,883
243,220
223,715
185,362
9,616
8,543
528,406
15,384
Gross Profit
113,369
107,197
93,191
72,134
68,355
74,371
60,453
3,053
2,738
148,030
4,058
Admin Expenses
110,896
112,659
90,211
75,110
71,347
71,687
60,992
-38,920
-16,057
188,302
4,273
Operating Profit
2,473
-5,462
2,980
-2,976
-2,992
2,684
-539
41,973
18,795
-40,272
-215
Interest Payable
Interest Receivable
169
88
10
2
Pre-Tax Profit
2,473
-5,462
2,980
-2,976
-2,992
2,684
-370
42,061
18,805
-40,270
-215
Tax
-618
-566
-510
-8,412
-3,761
Profit After Tax
1,855
-5,462
2,414
-2,976
-2,992
2,174
-370
33,649
15,044
-40,270
-215
Dividends Paid
Retained Profit
1,855
-5,462
2,414
-2,976
-2,992
2,174
-370
33,649
15,044
-40,270
-215
Employee Costs
38,030
37,962
36,671
37,018
40,833
38,864
35,739
37,295
35,033
36,554
35,167
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
2,473
-5,462
2,980
-2,976
-2,992
2,684
-539
41,973
18,795
-40,272
-215
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Jul 2015
Jul 2014
Jul 2013
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
201,500
144,500
Trade Debtors
111,480
107,897
110,178
96,666
77,366
73,862
62,445
177,368
Group Debtors
Misc Debtors
99,826
532
20,002
Cash
67,667
3,034
812
misc current assets
total current assets
111,480
107,897
110,178
96,666
77,366
73,862
62,445
167,493
205,066
322,680
20,002
total assets
111,480
107,897
110,178
96,666
77,366
73,862
62,445
167,493
205,066
322,680
20,002
Bank overdraft
Bank loan
Trade Creditors
66,221
58,771
53,720
42,622
70,346
63,850
54,607
15,671
16,059
363,163
20,215
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
143,612
214,446
total current liabilities
66,221
58,771
53,720
42,622
70,346
63,850
54,607
159,283
230,505
363,163
20,215
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
42,408
48,130
50,000
50,000
provisions
total long term liabilities
42,408
48,130
50,000
50,000
total liabilities
108,629
106,901
103,720
92,622
70,346
63,850
54,607
159,283
230,505
363,163
20,215
net assets
2,851
996
6,458
4,044
7,020
10,012
7,838
8,210
-25,439
-40,483
-213
total shareholders funds
2,851
996
6,458
4,044
7,020
10,012
7,838
8,210
-25,439
-40,483
-213
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Jul 2015
Jul 2014
Jul 2013
Operating Activities
Operating Profit
2,473
-5,462
2,980
-2,976
-2,992
2,684
-539
41,973
18,795
-40,272
-215
Depreciation
Amortisation
Tax
-618
-566
-510
-8,412
-3,761
Stock
-201,500
57,000
144,500
Debtors
3,583
-2,281
13,512
19,300
3,504
11,417
-37,381
99,294
-176,836
157,366
20,002
Creditors
7,450
5,051
11,098
-27,724
6,496
9,243
38,936
-388
-347,104
342,948
20,215
Accruals and Deferred Income
-143,612
-70,834
214,446
Deferred Taxes & Provisions
Cash flow from operations
5,722
1,870
-50,000
-67,834
64,545
2,212
810
-2
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
-5,722
-1,870
50,000
share issue
-2
2
interest
169
88
10
2
cash flow from financing
-5,722
-1,870
50,000
167
88
10
2
2
cash and cash equivalents
cash
-67,667
64,633
2,222
812
overdraft
change in cash
-67,667
64,633
2,222
812
b3 property limited 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 b3 property limited. Get real-time insights into b3 property limited's credit score, group structure and payment trends.
Perform a competitor analysis for b3 property limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in W 3 area or any other competitors across 12 key performance metrics.
b3 property limited Ownership
B3 PROPERTY LIMITED group structure
B3 Property Limited has no subsidiary companies.
Ultimate parent company
B3 PROPERTY LIMITED
08147025
B3 PROPERTY LIMITED Shareholders
The largest shareholders in B3 Property Limited include Manoj Bhardwaj and Alexandre Jorge Rosa Reis.
manoj bhardwaj
50%
alexandre jorge rosa reis
50%
b3 property limited directors
B3 Property Limited currently has 2 directors.
The longest serving directors include
Mr Manoj Bhardwaj (Jul 2012) and
Mr Alexandre Reis (Jul 2013).
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 b3 property limited.
b3 property 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 B3 PROPERTY LIMITED. This can take several minutes, an email will notify you when this has completed.
b3 property limitedCompanies House Filings - See Documents
