Pomanda estimates the enterprise value of M & P LEADALE ESTATES LTD at £231.4k based on a Turnover of £78.1k and 2.96x industry multiple (adjusted for size and gross margin).
m & p leadale estates ltdEstimated Valuation
£507.6k
Pomanda estimates the enterprise value of M & P LEADALE ESTATES LTD at £507.6k based on an EBITDA of £79.9k and a 6.35x industry multiple (adjusted for size and gross margin).
m & p leadale estates ltdEstimated Valuation
£353.5k
Pomanda estimates the enterprise value of M & P LEADALE ESTATES LTD at £353.5k based on Net Assets of £224.5k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
M & P Leadale Estates LtdOverview
M & P Leadale Estates Ltd is a live company located in london, N16 6DA with a Companies House number of 08918106. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in March 2014, it's largest shareholder is
moses hirschler
with a 100% stake. M & P Leadale Estates Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£78.1k with
healthy
growth in recent years.
Pomanda's financial health check has awarded M & P Leadale Estates Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
3 Regular
5 Weak
Size
annual sales of £78.1k, make it smaller than the average company (£813.6k)
£78.1k - M & P Leadale Estates Ltd
£813.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a faster rate (3.1%)
7% - M & P Leadale Estates Ltd
3.1% - Industry AVG
Production
with a gross margin of 67.5%, this company has a comparable cost of product (67.5%)
67.5% - M & P Leadale Estates Ltd
67.5% - Industry AVG
Profitability
an operating margin of 102.3% make it more profitable than the average company (26.4%)
102.3% - M & P Leadale Estates Ltd
26.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - M & P Leadale Estates Ltd
4 - Industry AVG
Pay Structure
on an average salary of £38.4k, the company has an equivalent pay structure (£38.4k)
£38.4k - M & P Leadale Estates Ltd
£38.4k - Industry AVG
Efficiency
resulting in sales per employee of £78.1k, this is less efficient (£195k)
£78.1k - M & P Leadale Estates Ltd
£195k - Industry AVG
Debtor Days
it gets paid by customers after 26 days, this is near the average (26 days)
26 days - M & P Leadale Estates Ltd
26 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - M & P Leadale Estates Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - M & P Leadale Estates Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 2 weeks, this is less cash available to meet short term requirements (7 weeks)
2 weeks - M & P Leadale Estates Ltd
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 87.8%, this is a higher level of debt than the average (63.4%)
87.8% - M & P Leadale Estates Ltd
63.4% - Industry AVG
M & P LEADALE ESTATES LTD financials
EXPORT
M & P Leadale Estates Ltd's latest turnover from March 2024 is estimated at £78.1 thousand and the company has net assets of £224.5 thousand. According to their latest financial statements, we estimate that M & P Leadale Estates Ltd has 1 employee and maintains cash reserves of £26.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Turnover
78,113
79,009
72,361
63,780
74,040
1,399,555
Other Income Or Grants
Cost Of Sales
25,403
26,561
24,808
20,744
23,796
521,786
Gross Profit
52,710
52,448
47,554
43,035
50,244
877,769
Admin Expenses
-27,216
-12,201
1,922
229,605
251
-32,233
-104,733
121,331
-73,124
850,143
Operating Profit
79,926
64,649
45,632
-186,570
49,993
32,233
104,733
-121,331
73,124
27,626
Interest Payable
89,685
81,904
54,168
49,594
50,543
45,296
33,678
16,570
Interest Receivable
1,603
1,140
98
6
3
1
1
1
151
150
Pre-Tax Profit
-8,156
-16,115
-8,438
-236,158
-547
-13,062
71,056
-137,901
73,275
27,776
Tax
-13,501
-14,655
-5,833
Profit After Tax
-8,156
-16,115
-8,438
-236,158
-547
-13,062
57,555
-137,901
58,620
21,943
Dividends Paid
Retained Profit
-8,156
-16,115
-8,438
-236,158
-547
-13,062
57,555
-137,901
58,620
21,943
Employee Costs
38,431
36,048
36,760
35,652
38,807
210,263
Number Of Employees
1
1
1
1
1
6
EBITDA*
79,926
64,649
45,632
-186,570
49,993
32,233
104,733
-121,331
73,124
27,626
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Tangible Assets
Intangible Assets
Investments & Other
1,285,000
1,285,000
1,285,000
1,285,000
1,160,000
1,160,000
825,000
825,000
524,209
401,526
Debtors (Due After 1 year)
Total Fixed Assets
1,285,000
1,285,000
1,285,000
1,285,000
1,160,000
1,160,000
825,000
825,000
524,209
401,526
Stock & work in progress
Trade Debtors
5,676
5,676
5,676
5,676
5,059
88,773
Group Debtors
Misc Debtors
519,240
519,240
523,502
508,502
747,171
747,821
624,671
634,626
343,923
Cash
26,263
34,818
18,843
7,336
5,261
292
76
327
301
59,931
misc current assets
total current assets
551,179
559,734
548,021
521,514
757,491
748,113
624,747
634,953
344,224
148,704
total assets
1,836,179
1,844,734
1,833,021
1,806,514
1,917,491
1,908,113
1,449,747
1,459,953
868,433
550,230
Bank overdraft
1,963
1,898
1,835
15,583
530,250
Bank loan
16,711
16,026
17,741
Trade Creditors
528,286
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
658,908
657,408
627,745
587,783
571,577
546,577
590,727
634,249
787,869
total current liabilities
660,871
659,306
629,580
604,494
587,603
564,318
606,310
1,164,499
787,869
528,286
loans
794,288
796,252
798,150
788,292
805,002
818,362
490,428
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
156,552
156,552
156,552
118,979
95,229
95,229
59,987
70,558
total long term liabilities
950,840
952,804
954,702
907,271
900,231
913,591
550,415
70,558
total liabilities
1,611,711
1,612,110
1,584,282
1,511,765
1,487,834
1,477,909
1,156,725
1,235,057
787,869
528,286
net assets
224,468
232,624
248,739
294,749
429,657
430,204
293,022
224,896
80,564
21,944
total shareholders funds
224,468
232,624
248,739
294,749
429,657
430,204
293,022
224,896
80,564
21,944
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Operating Activities
Operating Profit
79,926
64,649
45,632
-186,570
49,993
32,233
104,733
-121,331
73,124
27,626
Depreciation
Amortisation
Tax
-13,501
-14,655
-5,833
Stock
Debtors
-4,262
15,000
-238,052
4,409
123,150
-9,955
290,703
255,150
88,773
Creditors
-528,286
528,286
Accruals and Deferred Income
1,500
29,663
39,962
16,206
25,000
-44,150
-43,522
-153,620
787,869
Deferred Taxes & Provisions
37,573
23,750
35,242
-10,571
70,558
Cash flow from operations
81,426
98,574
108,167
91,438
70,584
-99,825
47,094
-495,096
62,902
461,306
Investing Activities
capital expenditure
Change in Investments
125,000
335,000
300,791
122,683
401,526
cash flow from investments
-125,000
-335,000
-300,791
-122,683
-401,526
Financing Activities
Bank loans
-16,711
685
-1,715
17,741
Group/Directors Accounts
Other Short Term Loans
Long term loans
-1,964
-1,898
9,858
-16,710
-13,360
327,934
490,428
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-37,572
101,250
150,244
10,571
282,233
1
interest
-88,082
-80,764
-54,070
-49,588
-50,540
-45,295
-33,677
-16,569
151
150
cash flow from financing
-90,046
-82,662
-98,495
35,637
-65,615
450,624
467,322
265,664
151
151
cash and cash equivalents
cash
-8,555
15,975
11,507
2,075
4,969
216
-251
26
-59,630
59,931
overdraft
65
63
1,835
-15,583
-514,667
530,250
change in cash
-8,620
15,912
9,672
2,075
4,969
15,799
514,416
-530,224
-59,630
59,931
m & p leadale 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 m & p leadale estates ltd. Get real-time insights into m & p leadale estates ltd's credit score, group structure and payment trends.
Perform a competitor analysis for m & p leadale estates ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in N16 area or any other competitors across 12 key performance metrics.
m & p leadale estates ltd Ownership
M & P LEADALE ESTATES LTD group structure
M & P Leadale Estates Ltd has no subsidiary companies.
Ultimate parent company
M & P LEADALE ESTATES LTD
08918106
M & P LEADALE ESTATES LTD Shareholders
The sole shareholder of M & P Leadale Estates Ltd is Moses Hirschler.
moses hirschler
100%
m & p leadale estates ltd directors
M & P Leadale Estates Ltd currently has 1 director, Mr Moses Hirschler serving since Mar 2014.
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 7 charges/mortgages relating to m & p leadale estates ltd. Currently there are 6 open charges and 1 have been satisfied in the past.
m & p leadale 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 M & P LEADALE ESTATES LTD. This can take several minutes, an email will notify you when this has completed.
m & p leadale estates ltdCompanies House Filings - See Documents
