pigeon (forest gate) limited
pigeon (forest gate) limited Company Information
Company Number
09114612
Next Accounts
Dec 2025
Shareholders
andrew richard boyce
william robert stanton
Group Structure
View All
Industry
Development of building projects
Registered Address
ruffles barn brookside, dalham, newmarket, CB8 8TG
Website
-pigeon (forest gate) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (FOREST GATE) LIMITED at £101 based on a Turnover of £216 and 0.47x industry multiple (adjusted for size and gross margin).
pigeon (forest gate) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (FOREST GATE) LIMITED at £0 based on an EBITDA of £-729.7k and a 3.71x industry multiple (adjusted for size and gross margin).
pigeon (forest gate) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (FOREST GATE) LIMITED at £0 based on Net Assets of £-940.8k and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pigeon (forest Gate) Limited Overview
Pigeon (forest Gate) Limited is a live company located in newmarket, CB8 8TG with a Companies House number of 09114612. It operates in the development of building projects sector, SIC Code 41100. Founded in July 2014, it's largest shareholder is andrew richard boyce with a 50% stake. Pigeon (forest Gate) Limited is a established, micro sized company, Pomanda has estimated its turnover at £216.3 with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pigeon (forest Gate) Limited Health Check
Pomanda's financial health check has awarded Pigeon (Forest Gate) Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
3 Regular
7 Weak
Size
annual sales of £216.3, make it smaller than the average company (£2.3m)
- Pigeon (forest Gate) Limited
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -89%, show it is growing at a slower rate (6%)
- Pigeon (forest Gate) Limited
6% - Industry AVG
Production
with a gross margin of 26.4%, this company has a comparable cost of product (26.4%)
- Pigeon (forest Gate) Limited
26.4% - Industry AVG
Profitability
an operating margin of -337286.4% make it less profitable than the average company (7.5%)
- Pigeon (forest Gate) Limited
7.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
- Pigeon (forest Gate) Limited
6 - Industry AVG
Pay Structure
on an average salary of £48.3k, the company has an equivalent pay structure (£48.3k)
- Pigeon (forest Gate) Limited
£48.3k - Industry AVG
Efficiency
resulting in sales per employee of £216.3, this is less efficient (£274.9k)
- Pigeon (forest Gate) Limited
£274.9k - Industry AVG
Debtor Days
it gets paid by customers after 23 days, this is near the average (27 days)
- Pigeon (forest Gate) Limited
27 days - Industry AVG
Creditor Days
its suppliers are paid after 66 days, this is slower than average (31 days)
- Pigeon (forest Gate) Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Pigeon (forest Gate) Limited
- - 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 - Pigeon (forest Gate) Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 397069.2%, this is a higher level of debt than the average (73.7%)
397069.2% - Pigeon (forest Gate) Limited
73.7% - Industry AVG
PIGEON (FOREST GATE) LIMITED financials
Pigeon (Forest Gate) Limited's latest turnover from March 2024 is estimated at £216 and the company has net assets of -£940.8 thousand. According to their latest financial statements, we estimate that Pigeon (Forest Gate) Limited has 1 employee and maintains cash reserves of £223 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 | ||||||||||
| 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 | 2 | |||||||||
| EBITDA* |
* 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 | ||||||||||
| Debtors (Due After 1 year) | ||||||||||
| Total Fixed Assets | ||||||||||
| Stock & work in progress | 803,940 | 803,940 | 750,670 | 628,552 | 395,501 | 234,037 | 46,541 | 44,909 | ||
| Trade Debtors | 14 | 13 | 1,629 | 2,568 | 12,850 | 12,367 | 38,902 | 1 | ||
| Group Debtors | ||||||||||
| Misc Debtors | ||||||||||
| Cash | 223 | 58,080 | 79 | 57,043 | 5,258 | 64,647 | 12,039 | 7 | 15 | 15 |
| misc current assets | ||||||||||
| total current assets | 237 | 862,033 | 805,648 | 810,281 | 646,660 | 472,515 | 284,978 | 46,548 | 44,924 | 16 |
| total assets | 237 | 862,033 | 805,648 | 810,281 | 646,660 | 472,515 | 284,978 | 46,548 | 44,924 | 16 |
| Bank overdraft | 52,949 | 27,435 | ||||||||
| Bank loan | ||||||||||
| Trade Creditors | 29 | 2,328 | 440 | 177 | 19,113 | 7,148 | 61,918 | 20,291 | 869 | |
| Group/Directors Accounts | ||||||||||
| other short term finances | 939,975 | 964,208 | 850,770 | 847,770 | 676,707 | 493,438 | 235,864 | |||
| hp & lease commitments | ||||||||||
| other current liabilities | 1,050 | 1,050 | 1,050 | 1,350 | 7,409 | 2,890 | 1,500 | 1,501 | 1,500 | |
| total current liabilities | 941,054 | 967,586 | 852,260 | 849,297 | 703,229 | 503,476 | 299,282 | 54,450 | 49,226 | 869 |
| loans | ||||||||||
| hp & lease commitments | ||||||||||
| Accruals and Deferred Income | ||||||||||
| other liabilities | ||||||||||
| provisions | ||||||||||
| total long term liabilities | ||||||||||
| total liabilities | 941,054 | 967,586 | 852,260 | 849,297 | 703,229 | 503,476 | 299,282 | 54,450 | 49,226 | 869 |
| net assets | -940,817 | -105,553 | -46,612 | -39,016 | -56,569 | -30,961 | -14,304 | -7,902 | -4,302 | -853 |
| total shareholders funds | -940,817 | -105,553 | -46,612 | -39,016 | -56,569 | -30,961 | -14,304 | -7,902 | -4,302 | -853 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | ||||||||||
| Amortisation | ||||||||||
| Tax | ||||||||||
| Stock | -803,940 | 53,270 | 122,118 | 233,051 | 161,464 | 187,496 | 1,632 | 44,909 | ||
| Debtors | 1 | -1,616 | -939 | -10,282 | 483 | -26,535 | 38,902 | -1 | 1 | |
| Creditors | -2,299 | 1,888 | 263 | -18,936 | 11,965 | -54,770 | 61,918 | -20,291 | 19,422 | 869 |
| Accruals and Deferred Income | -300 | -6,059 | 4,519 | 1,390 | -1 | 1 | 1,500 | |||
| 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 | ||||||||||
| Other Short Term Loans | -24,233 | 113,438 | 3,000 | 171,063 | 183,269 | 257,574 | 235,864 | |||
| Long term loans | ||||||||||
| Hire Purchase and Lease Commitments | ||||||||||
| other long term liabilities | ||||||||||
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | -57,857 | 58,001 | -56,964 | 51,785 | -59,389 | 52,608 | 12,032 | -8 | 15 | |
| overdraft | -52,949 | 25,514 | 27,435 | |||||||
| change in cash | -57,857 | 58,001 | -56,964 | 51,785 | -59,389 | 52,608 | 64,981 | -25,522 | -27,435 | 15 |
pigeon (forest gate) limited Credit Report and Business Information
Pigeon (forest Gate) Limited Competitor Analysis
Perform a competitor analysis for pigeon (forest gate) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in CB8 area or any other competitors across 12 key performance metrics.
pigeon (forest gate) limited Ownership
PIGEON (FOREST GATE) LIMITED group structure
Pigeon (Forest Gate) Limited has no subsidiary companies.
Ultimate parent company
PIGEON (FOREST GATE) LIMITED
09114612
pigeon (forest gate) limited directors
Pigeon (Forest Gate) Limited currently has 2 directors. The longest serving directors include Mr Andrew Boyce (Jul 2014) and Mr William Stanton (Sep 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Andrew Boyce | England | 63 years | Jul 2014 | - | Director |
| Mr William Stanton | England | 55 years | Sep 2015 | - | Director |
P&L
March 2024turnover
216.3
-100%
operating profit
-729.7k
0%
gross margin
26.5%
+1.98%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
-940.8k
+7.91%
total assets
237
-1%
cash
223
-1%
net assets
Total assets minus all liabilities
pigeon (forest gate) limited company details
company number
09114612
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
July 2014
age
11
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
sbl properties limited (October 2015)
accountant
-
auditor
-
address
ruffles barn brookside, dalham, newmarket, CB8 8TG
Bank
-
Legal Advisor
-
pigeon (forest gate) 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 pigeon (forest gate) limited.
pigeon (forest gate) 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 PIGEON (FOREST GATE) LIMITED. This can take several minutes, an email will notify you when this has completed.
pigeon (forest gate) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
