Pomanda estimates the enterprise value of CHOBHAM ESTATES LIMITED at £10.5m based on a Turnover of £4.8m and 2.19x industry multiple (adjusted for size and gross margin).
chobham estates limitedEstimated Valuation
£1.1m
Pomanda estimates the enterprise value of CHOBHAM ESTATES LIMITED at £1.1m based on an EBITDA of £236.1k and a 4.7x industry multiple (adjusted for size and gross margin).
chobham estates limitedEstimated Valuation
£4.5m
Pomanda estimates the enterprise value of CHOBHAM ESTATES LIMITED at £4.5m based on Net Assets of £3m and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chobham Estates LimitedOverview
Chobham Estates Limited is a live company located in middlesex, HA6 2DA with a Companies House number of 08183707. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in August 2012, it's largest shareholder is
rory christopher grant england
with a 100% stake. Chobham Estates Limited is a established,
small sized company, Pomanda has estimated its turnover at
£4.8m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Chobham Estates Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
5 Strong
1 Regular
4 Weak
Size
annual sales of £4.8m, make it larger than the average company (£909.7k)
£4.8m - Chobham Estates Limited
£909.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 127%, show it is growing at a faster rate (2.8%)
127% - Chobham Estates Limited
2.8% - Industry AVG
Production
with a gross margin of 27.5%, this company has a higher cost of product (71.1%)
27.5% - Chobham Estates Limited
71.1% - Industry AVG
Profitability
an operating margin of 4.9% make it less profitable than the average company (23.9%)
4.9% - Chobham Estates Limited
23.9% - Industry AVG
Employees
with 7 employees, this is above the industry average (4)
7 - Chobham Estates Limited
4 - Industry AVG
Pay Structure
on an average salary of £38.2k, the company has an equivalent pay structure (£38.2k)
£38.2k - Chobham Estates Limited
£38.2k - Industry AVG
Efficiency
resulting in sales per employee of £686k, this is more efficient (£186.3k)
£686k - Chobham Estates Limited
£186.3k - Industry AVG
Debtor Days
it gets paid by customers after 102 days, this is later than average (25 days)
102 days - Chobham Estates Limited
25 days - Industry AVG
Creditor Days
its suppliers are paid after 5 days, this is quicker than average (33 days)
5 days - Chobham Estates Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Chobham Estates Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Chobham Estates Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1.7%, this is a lower level of debt than the average (64.5%)
1.7% - Chobham Estates Limited
64.5% - Industry AVG
CHOBHAM ESTATES LIMITED financials
EXPORT
Chobham Estates Limited's latest turnover from December 2023 is estimated at £4.8 million and the company has net assets of £3 million. According to their latest financial statements, we estimate that Chobham Estates Limited has 7 employees 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
Dec 2015
Dec 2014
Dec 2013
Turnover
4,802,192
2,115,262
737,830
409,729
446,733
142,498
72,541
6
Other Income Or Grants
Cost Of Sales
3,482,946
1,529,981
545,083
315,841
348,610
107,007
56,156
5
Gross Profit
1,319,246
585,281
192,747
93,887
98,123
35,491
16,385
1
Admin Expenses
1,083,109
475,460
62,554
-19,996
-1,928,923
-188,334
-128,827
-78,173
-710,737
33,181
1
Operating Profit
236,137
109,821
130,193
113,883
2,027,046
188,334
128,827
78,173
746,228
-16,796
Interest Payable
Interest Receivable
942
955
20
629
1,255
8
Pre-Tax Profit
236,137
109,821
130,193
113,883
2,027,988
189,289
128,847
78,803
747,484
-16,788
Tax
-59,034
-20,866
-24,737
-21,638
-385,318
-35,965
-24,481
-15,760
-149,497
Profit After Tax
177,103
88,955
105,456
92,245
1,642,670
153,324
104,366
63,042
597,987
-16,788
Dividends Paid
Retained Profit
177,103
88,955
105,456
92,245
1,642,670
153,324
104,366
63,042
597,987
-16,788
Employee Costs
267,724
114,500
73,520
37,018
41,302
37,720
35,428
35,329
Number Of Employees
7
3
2
1
1
1
1
1
EBITDA*
236,137
109,821
130,193
113,883
2,027,046
188,334
128,827
78,173
746,228
-16,796
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Tangible Assets
1,710,000
2,241,712
2,541,411
2,541,411
2,541,411
2,541,411
2,887,290
2,887,290
2,111,682
45,879
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,710,000
2,241,712
2,541,411
2,541,411
2,541,411
2,541,411
2,887,290
2,887,290
2,111,682
45,879
Stock & work in progress
Trade Debtors
1,348,998
616,760
236,921
128,271
112,375
3,000
1
Group Debtors
Misc Debtors
3,250
4,943
3,088
Cash
251,211
3,449
4,597
498,985
3,137
misc current assets
total current assets
1,348,998
616,760
236,921
128,271
112,375
254,461
8,392
7,685
501,985
3,137
1
total assets
3,058,998
2,858,472
2,778,332
2,669,682
2,653,786
2,795,872
2,895,682
2,894,975
2,613,667
49,016
1
Bank overdraft
Bank loan
Trade Creditors
50,638
27,215
36,030
28,108
98,626
477,321
65,803
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
338,794
591,928
695,587
total current liabilities
50,638
27,215
36,030
28,108
98,626
338,794
591,928
695,587
477,321
65,803
loans
hp & lease commitments
Accruals and Deferred Income
4,728
10,559
other liabilities
provisions
total long term liabilities
4,728
10,559
total liabilities
50,638
27,215
36,030
32,836
109,185
338,794
591,928
695,587
477,321
65,803
net assets
3,008,360
2,831,257
2,742,302
2,636,846
2,544,601
2,457,078
2,303,754
2,199,388
2,136,346
-16,787
1
total shareholders funds
3,008,360
2,831,257
2,742,302
2,636,846
2,544,601
2,457,078
2,303,754
2,199,388
2,136,346
-16,787
1
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Operating Activities
Operating Profit
236,137
109,821
130,193
113,883
2,027,046
188,334
128,827
78,173
746,228
-16,796
Depreciation
Amortisation
Tax
-59,034
-20,866
-24,737
-21,638
-385,318
-35,965
-24,481
-15,760
-149,497
Stock
Debtors
732,238
379,839
108,650
15,896
109,125
-1,693
1,855
88
3,000
-1
1
Creditors
23,423
-8,815
7,922
-70,518
98,626
-477,321
411,518
65,803
Accruals and Deferred Income
-4,728
-5,831
-328,235
-253,134
-103,659
695,587
Deferred Taxes & Provisions
Cash flow from operations
-531,712
-299,699
1,302,994
-99,072
-1,168
280,591
1,005,249
49,008
-1
Investing Activities
capital expenditure
531,712
299,699
345,879
-775,608
-2,065,803
-45,879
Change in Investments
cash flow from investments
531,712
299,699
345,879
-775,608
-2,065,803
-45,879
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
-1,555,147
1,555,146
1
interest
942
955
20
629
1,255
8
cash flow from financing
-1,554,205
955
20
629
1,556,401
8
1
cash and cash equivalents
cash
-251,211
247,762
-1,148
-494,388
495,848
3,137
overdraft
change in cash
-251,211
247,762
-1,148
-494,388
495,848
3,137
chobham estates 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 chobham estates limited. Get real-time insights into chobham estates limited's credit score, group structure and payment trends.
Perform a competitor analysis for chobham estates limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in HA6 area or any other competitors across 12 key performance metrics.
chobham estates limited Ownership
CHOBHAM ESTATES LIMITED group structure
Chobham Estates Limited has no subsidiary companies.
Ultimate parent company
CHOBHAM ESTATES LIMITED
08183707
CHOBHAM ESTATES LIMITED Shareholders
The sole shareholder of Chobham Estates Limited is Rory Christopher Grant England.
rory christopher grant england
100%
chobham estates limited directors
Chobham Estates Limited currently has 2 directors.
The longest serving directors include
Mr Colin Hayfield (Aug 2012) and
Mr Rory England (Sep 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 chobham estates limited.
chobham estates 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 CHOBHAM ESTATES LIMITED. This can take several minutes, an email will notify you when this has completed.
chobham estates limitedCompanies House Filings - See Documents
