emeritus homes limited
emeritus homes limited Company Information
Company Number
08269257
Next Accounts
Sep 2025
Shareholders
livingcity limited
Group Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
10 durling street, manchester, M12 6FS
Website
https://emeritushomes.co.ukemeritus homes limited Estimated Valuation
Pomanda estimates the enterprise value of EMERITUS HOMES LIMITED at £4.3m based on a Turnover of £1.3m and 3.37x industry multiple (adjusted for size and gross margin).
emeritus homes limited Estimated Valuation
Pomanda estimates the enterprise value of EMERITUS HOMES LIMITED at £8.2k based on an EBITDA of £1.2k and a 6.58x industry multiple (adjusted for size and gross margin).
emeritus homes limited Estimated Valuation
Pomanda estimates the enterprise value of EMERITUS HOMES LIMITED at £1.1m based on Net Assets of £645.5k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emeritus Homes Limited Overview
Emeritus Homes Limited is a live company located in manchester, M12 6FS with a Companies House number of 08269257. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in October 2012, it's largest shareholder is livingcity limited with a 100% stake. Emeritus Homes Limited is a established, small sized company, Pomanda has estimated its turnover at £1.3m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Emeritus Homes Limited Health Check
Pomanda's financial health check has awarded Emeritus Homes Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
6 Strong
2 Regular
3 Weak
Size
annual sales of £1.3m, make it larger than the average company (£1.1m)
- Emeritus Homes Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (3.6%)
- Emeritus Homes Limited
3.6% - Industry AVG
Production
with a gross margin of 70.8%, this company has a comparable cost of product (70.8%)
- Emeritus Homes Limited
70.8% - Industry AVG
Profitability
an operating margin of -0.6% make it less profitable than the average company (21.5%)
- Emeritus Homes Limited
21.5% - Industry AVG
Employees
with 20 employees, this is above the industry average (4)
20 - Emeritus Homes Limited
4 - Industry AVG
Pay Structure
on an average salary of £33.1k, the company has an equivalent pay structure (£33.1k)
- Emeritus Homes Limited
£33.1k - Industry AVG
Efficiency
resulting in sales per employee of £63.8k, this is less efficient (£202.5k)
- Emeritus Homes Limited
£202.5k - Industry AVG
Debtor Days
it gets paid by customers after 6 days, this is earlier than average (33 days)
- Emeritus Homes Limited
33 days - Industry AVG
Creditor Days
its suppliers are paid after 59 days, this is slower than average (34 days)
- Emeritus Homes Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Emeritus Homes Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (10 weeks)
0 weeks - Emeritus Homes Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.3%, this is a lower level of debt than the average (71.5%)
35.3% - Emeritus Homes Limited
71.5% - Industry AVG
EMERITUS HOMES LIMITED financials
Emeritus Homes Limited's latest turnover from December 2023 is estimated at £1.3 million and the company has net assets of £645.5 thousand. According to their latest financial statements, Emeritus Homes Limited has 20 employees and maintains cash reserves of £5.3 thousand 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 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 20 | 18 | 18 | 19 | 19 | 19 | 17 | 1 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 42 | 292 | 542 | ||||||||
| Intangible Assets | 780,244 | 789,217 | 798,190 | 807,163 | 816,136 | 825,109 | 834,082 | ||||
| Investments & Other | |||||||||||
| Debtors (Due After 1 year) | |||||||||||
| Total Fixed Assets | 780,244 | 789,217 | 798,190 | 807,163 | 816,178 | 825,401 | 834,624 | ||||
| Stock & work in progress | |||||||||||
| Trade Debtors | 21,789 | 10,554 | 10,460 | 1,420 | 4,180 | 2,014 | 10,868 | ||||
| Group Debtors | 57,934 | ||||||||||
| Misc Debtors | 190,495 | 148,693 | 154,987 | 139,099 | 134,969 | 129,152 | 128,051 | 1 | |||
| Cash | 5,323 | 28,480 | 17,507 | 46,995 | 21,106 | 11,111 | 48,235 | ||||
| misc current assets | |||||||||||
| total current assets | 217,607 | 187,727 | 182,954 | 187,514 | 160,255 | 200,211 | 187,154 | 1 | |||
| total assets | 997,851 | 976,944 | 981,144 | 994,677 | 976,433 | 1,025,612 | 1,021,778 | 1 | |||
| Bank overdraft | |||||||||||
| Bank loan | |||||||||||
| Trade Creditors | 60,478 | 37,891 | 31,907 | 31,352 | 14,466 | 9,050 | 10,044 | ||||
| Group/Directors Accounts | 50,000 | 60,220 | 75,000 | 90,000 | 202,800 | 200,000 | 201,800 | ||||
| other short term finances | |||||||||||
| hp & lease commitments | |||||||||||
| other current liabilities | 241,864 | 226,478 | 239,325 | 258,130 | 266,700 | 267,134 | 226,203 | ||||
| total current liabilities | 352,342 | 324,589 | 346,232 | 379,482 | 483,966 | 476,184 | 438,047 | ||||
| loans | 200,000 | 400,000 | |||||||||
| hp & lease commitments | |||||||||||
| Accruals and Deferred Income | |||||||||||
| other liabilities | |||||||||||
| provisions | |||||||||||
| total long term liabilities | 200,000 | 400,000 | |||||||||
| total liabilities | 352,342 | 324,589 | 346,232 | 379,482 | 483,966 | 676,184 | 838,047 | ||||
| net assets | 645,509 | 652,355 | 634,912 | 615,195 | 492,467 | 349,428 | 183,731 | 1 | |||
| total shareholders funds | 645,509 | 652,355 | 634,912 | 615,195 | 492,467 | 349,428 | 183,731 | 1 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 42 | 250 | 250 | 208 | |||||||
| Amortisation | 8,973 | 8,973 | 8,973 | 8,973 | 8,973 | 8,973 | |||||
| Tax | |||||||||||
| Stock | |||||||||||
| Debtors | 53,037 | -6,200 | 24,928 | 1,370 | -49,951 | 50,181 | 138,918 | 1 | |||
| Creditors | 22,587 | 5,984 | 555 | 16,886 | 5,416 | -994 | 10,044 | ||||
| Accruals and Deferred Income | 15,386 | -12,847 | -18,805 | -8,570 | -434 | 40,931 | 226,203 | ||||
| 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 | -10,220 | -14,780 | -15,000 | -112,800 | 2,800 | -1,800 | 201,800 | ||||
| Other Short Term Loans | |||||||||||
| Long term loans | -200,000 | -200,000 | 400,000 | ||||||||
| Hire Purchase and Lease Commitments | |||||||||||
| other long term liabilities | |||||||||||
| share issue | |||||||||||
| interest | |||||||||||
| cash flow from financing | |||||||||||
| cash and cash equivalents | |||||||||||
| cash | -23,157 | 10,973 | -29,488 | 25,889 | 9,995 | -37,124 | 48,235 | ||||
| overdraft | |||||||||||
| change in cash | -23,157 | 10,973 | -29,488 | 25,889 | 9,995 | -37,124 | 48,235 |
emeritus homes limited Credit Report and Business Information
Emeritus Homes Limited Competitor Analysis
Perform a competitor analysis for emeritus homes limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in M12 area or any other competitors across 12 key performance metrics.
emeritus homes limited Ownership
EMERITUS HOMES LIMITED group structure
Emeritus Homes Limited has no subsidiary companies.
emeritus homes limited directors
Emeritus Homes Limited currently has 2 directors. The longest serving directors include Mr Paul Smith (Jan 2017) and Mr Mark Gallimore (Jan 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Paul Smith | 47 years | Jan 2017 | - | Director | |
| Mr Mark Gallimore | United Kingdom | 66 years | Jan 2017 | - | Director |
P&L
December 2023turnover
1.3m
+26%
operating profit
-7.7k
0%
gross margin
70.8%
+0.22%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
645.5k
-0.01%
total assets
997.9k
+0.02%
cash
5.3k
-0.81%
net assets
Total assets minus all liabilities
emeritus homes limited company details
company number
08269257
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
October 2012
age
13
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
pgl (115) limited (November 2016)
accountant
CROWE U.K. LLP
auditor
-
address
10 durling street, manchester, M12 6FS
Bank
-
Legal Advisor
-
emeritus homes 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 emeritus homes limited.
emeritus homes 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 EMERITUS HOMES LIMITED. This can take several minutes, an email will notify you when this has completed.
emeritus homes limited Companies House Filings - See Documents
| date | description | view/download |
|---|
