Pomanda estimates the enterprise value of PRIAM DEVELOPMENTS LIMITED at £533.3k based on a Turnover of £1.1m and 0.5x industry multiple (adjusted for size and gross margin).
priam developments limitedEstimated Valuation
£187.8k
Pomanda estimates the enterprise value of PRIAM DEVELOPMENTS LIMITED at £187.8k based on an EBITDA of £49.3k and a 3.81x industry multiple (adjusted for size and gross margin).
priam developments limitedEstimated Valuation
£572.8k
Pomanda estimates the enterprise value of PRIAM DEVELOPMENTS LIMITED at £572.8k based on Net Assets of £413.3k and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Priam Developments LimitedOverview
Priam Developments Limited is a live company located in london, W1G 9EL with a Companies House number of 08512625. It operates in the development of building projects sector, SIC Code 41100. Founded in May 2013, it's largest shareholder is
blackham property llp
with a 80% stake. Priam Developments Limited is a established,
small sized company, Pomanda has estimated its turnover at
£1.1m with
declining
growth in recent years.
Pomanda's financial health check has awarded Priam Developments Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
0 Strong
3 Regular
8 Weak
Size
annual sales of £1.1m, make it smaller than the average company (£2.5m)
£1.1m - Priam Developments Limited
£2.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -24%, show it is growing at a slower rate (7.1%)
-24% - Priam Developments Limited
7.1% - Industry AVG
Production
with a gross margin of 26.9%, this company has a comparable cost of product (26.9%)
26.9% - Priam Developments Limited
26.9% - Industry AVG
Profitability
an operating margin of 4.6% make it less profitable than the average company (7.8%)
4.6% - Priam Developments Limited
7.8% - Industry AVG
Employees
with 4 employees, this is below the industry average (7)
4 - Priam Developments Limited
7 - Industry AVG
Pay Structure
on an average salary of £51.3k, the company has an equivalent pay structure (£51.3k)
£51.3k - Priam Developments Limited
£51.3k - Industry AVG
Efficiency
resulting in sales per employee of £267.1k, this is equally as efficient (£295.9k)
£267.1k - Priam Developments Limited
£295.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Priam Developments Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (31 days)
0 days - Priam Developments Limited
31 days - Industry AVG
Stock Days
it holds stock equivalent to 1540 days, this is more than average (219 days)
1540 days - Priam Developments Limited
219 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (11 weeks)
0 weeks - Priam Developments Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 87.6%, this is a higher level of debt than the average (73.4%)
87.6% - Priam Developments Limited
73.4% - Industry AVG
PRIAM DEVELOPMENTS LIMITED financials
EXPORT
Priam Developments Limited's latest turnover from December 2024 is estimated at £1.1 million and the company has net assets of £413.3 thousand. According to their latest financial statements, we estimate that Priam Developments Limited has 4 employees and maintains cash reserves of £19.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
Dec 2023
Mar 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Turnover
1,068,555
1,490,684
1,319,819
1,156,893
2,432,637
8,036,727
2,046,781
2,154,768
2,643,777
787,055
629,924
2,617,057
1,259,395
Other Income Or Grants
Cost Of Sales
781,614
1,085,332
978,378
848,728
1,820,811
5,916,178
1,488,381
1,524,909
1,844,991
547,426
443,305
1,865,161
896,531
Gross Profit
286,942
405,352
341,441
308,166
611,827
2,120,548
558,400
629,859
798,785
239,628
186,619
751,896
362,864
Admin Expenses
237,613
-43,144
-18,221
201,204
410,186
1,841,696
364,794
519,964
779,991
246,846
176,558
737,757
365,275
Operating Profit
49,329
448,496
359,662
106,962
201,641
278,852
193,606
109,895
18,794
-7,218
10,061
14,139
-2,411
Interest Payable
21,384
19,484
127,605
146,484
175,125
220,902
143,067
34,267
Interest Receivable
1,470
2,179
1,497
1,077
83
61
1,885
5,569
2,644
33
70
18
11
Pre-Tax Profit
50,799
429,291
341,675
-19,565
55,240
103,788
-25,410
-27,603
-12,830
-7,185
10,131
14,157
-2,400
Tax
-12,700
-107,323
-64,918
-10,496
-19,720
-2,026
-2,973
Profit After Tax
38,099
321,968
276,757
-19,565
44,744
84,068
-25,410
-27,603
-12,830
-7,185
8,105
11,184
-2,400
Dividends Paid
Retained Profit
38,099
321,968
276,757
-19,565
44,744
84,068
-25,410
-27,603
-12,830
-7,185
8,105
11,184
-2,400
Employee Costs
205,227
288,929
229,733
230,514
406,127
1,375,882
347,661
344,315
424,230
126,315
125,517
355,587
186,874
Number Of Employees
4
6
5
5
9
31
8
8
10
3
3
9
5
EBITDA*
49,329
448,496
359,662
106,962
201,641
278,852
193,606
109,895
18,794
-7,218
10,061
14,139
-2,411
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
Dec 2023
Mar 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
165,666
Total Fixed Assets
165,666
Stock & work in progress
3,298,803
3,298,803
3,297,493
4,640,798
6,489,207
6,447,971
6,309,466
5,916,764
3,902,159
2,119,430
1,759,546
Trade Debtors
419
250,971
Group Debtors
Misc Debtors
20,485
24,920
31,937
10,198
38,340
28,104
20,556
12,587
7,360
10,389
30,568
Cash
19,578
39,221
26,675
43,782
17,781
48,779
73,973
428,773
1,056,326
1,085
25,089
2,976
4,334
misc current assets
total current assets
3,338,866
3,362,944
3,356,105
4,695,197
6,545,328
6,524,854
6,403,995
6,358,124
4,965,845
2,130,904
1,815,203
253,947
4,334
total assets
3,338,866
3,362,944
3,356,105
4,695,197
6,545,328
6,524,854
6,403,995
6,358,124
4,965,845
2,130,904
1,815,203
253,947
170,000
Bank overdraft
Bank loan
380,166
75,000
75,000
3,360,569
Trade Creditors
741
1,800
2,210
743
19,062
606
9,783
202,575
3,415
9,128
245,162
172,399
Group/Directors Accounts
2,905,709
2,889,709
2,944,709
4,234,709
4,109,709
3,999,709
2,904,709
3,188,709
3,664,709
2,111,120
1,777,920
other short term finances
hp & lease commitments
other current liabilities
19,141
96,259
79,221
26,371
37,534
115,866
194,150
5,600
47,215
6,565
11,166
total current liabilities
2,925,591
2,987,768
3,026,140
4,641,989
4,241,305
4,190,575
6,460,034
3,204,092
3,914,499
2,121,100
1,798,214
245,162
172,399
loans
2,231,250
2,306,250
3,184,661
1,054,372
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
2,231,250
2,306,250
3,184,661
1,054,372
total liabilities
2,925,591
2,987,768
3,026,140
4,641,989
6,472,555
6,496,825
6,460,034
6,388,753
4,968,871
2,121,100
1,798,214
245,162
172,399
net assets
413,275
375,176
329,965
53,208
72,773
28,029
-56,039
-30,629
-3,026
9,804
16,989
8,785
-2,399
total shareholders funds
413,275
375,176
329,965
53,208
72,773
28,029
-56,039
-30,629
-3,026
9,804
16,989
8,785
-2,399
Dec 2024
Dec 2023
Mar 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
49,329
448,496
359,662
106,962
201,641
278,852
193,606
109,895
18,794
-7,218
10,061
14,139
-2,411
Depreciation
Amortisation
Tax
-12,700
-107,323
-64,918
-10,496
-19,720
-2,026
-2,973
Stock
-1,341,995
-1,343,305
-1,848,409
41,236
138,505
392,702
2,014,605
1,782,729
359,884
1,759,546
Debtors
-4,435
14,303
21,320
-27,723
10,236
7,548
7,969
5,227
-3,029
-20,179
-220,403
85,305
165,666
Creditors
-1,059
1,057
1,467
-18,319
19,062
-606
-9,177
-192,792
199,160
-5,713
-236,034
72,763
172,399
Accruals and Deferred Income
-77,118
69,888
52,850
-11,163
-78,332
-78,284
188,550
-41,615
40,650
-4,601
11,166
Deferred Taxes & Provisions
Cash flow from operations
-37,113
1,739,810
1,671,046
1,953,612
80,403
34,189
-27,692
-2,144,344
-1,521,096
-357,237
-1,755,976
-1,376
4,322
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
-380,166
-380,166
305,166
-3,285,569
3,360,569
Group/Directors Accounts
16,000
-1,345,000
-1,290,000
125,000
110,000
1,095,000
-284,000
-476,000
1,553,589
333,200
1,777,920
Other Short Term Loans
Long term loans
-2,231,250
-75,000
2,306,250
-3,184,661
2,130,289
1,054,372
Hire Purchase and Lease Commitments
other long term liabilities
share issue
99
1
interest
1,470
-19,205
-17,987
-126,528
-146,401
-175,064
-219,017
-137,498
-31,623
33
70
18
11
cash flow from financing
17,470
-1,744,371
-1,688,153
-1,927,612
-111,401
-59,383
-327,109
1,516,791
2,576,338
333,233
1,778,089
18
12
cash and cash equivalents
cash
-19,643
-4,561
-17,107
26,001
-30,998
-25,194
-354,800
-627,553
1,055,241
-24,004
22,113
-1,358
4,334
overdraft
change in cash
-19,643
-4,561
-17,107
26,001
-30,998
-25,194
-354,800
-627,553
1,055,241
-24,004
22,113
-1,358
4,334
priam developments 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 priam developments limited. Get real-time insights into priam developments limited's credit score, group structure and payment trends.
Perform a competitor analysis for priam developments limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in W1G area or any other competitors across 12 key performance metrics.
priam developments limited Ownership
PRIAM DEVELOPMENTS LIMITED group structure
Priam Developments Limited has no subsidiary companies.
Ultimate parent company
PRIAM DEVELOPMENTS LIMITED
08512625
PRIAM DEVELOPMENTS LIMITED Shareholders
The largest shareholders in Priam Developments Limited include Blackham Property Llp and Steven Colin Monger-Godfrey.
blackham property llp
80%
steven colin monger-godfrey
20%
priam developments limited directors
Priam Developments Limited currently has 3 directors.
The longest serving directors include
Mr Christopher Blackham (May 2013) and
Mr Steven Monger-Godfrey (May 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 found 2 charges/mortgages relating to priam developments limited. Currently there are 0 open charges and 2 have been satisfied in the past.
priam developments 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 PRIAM DEVELOPMENTS LIMITED. This can take several minutes, an email will notify you when this has completed.
priam developments limitedCompanies House Filings - See Documents
