m s land ltd
m s land ltd Company Information
Company Number
09134743
Website
www.tomsmithlandandhomes.comRegistered Address
25 combe road, watford, hertfordshire, WD18 6LD
Industry
Other personal service activities n.e.c.
Telephone
-
Next Accounts Due
December 2025
Group Structure
View All
Directors
Mohammed Shakeel10 Years
Shareholders
mohammed shakeel 100%
m s land ltd Estimated Valuation
Pomanda estimates the enterprise value of M S LAND LTD at £36.9k based on a Turnover of £76.9k and 0.48x industry multiple (adjusted for size and gross margin).
m s land ltd Estimated Valuation
Pomanda estimates the enterprise value of M S LAND LTD at £0 based on an EBITDA of £-4.6k and a 3.13x industry multiple (adjusted for size and gross margin).
m s land ltd Estimated Valuation
Pomanda estimates the enterprise value of M S LAND LTD at £0 based on Net Assets of £-5.5k and 2.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
M S Land Ltd Overview
M S Land Ltd is a live company located in hertfordshire, WD18 6LD with a Companies House number of 09134743. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in July 2014, it's largest shareholder is mohammed shakeel with a 100% stake. M S Land Ltd is a established, micro sized company, Pomanda has estimated its turnover at £76.9k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
M S Land Ltd Health Check
Pomanda's financial health check has awarded M S Land Ltd 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
2 Regular
7 Weak
Size
annual sales of £76.9k, make it smaller than the average company (£819.5k)
- M S Land Ltd
£819.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -14%, show it is growing at a slower rate (8.2%)
- M S Land Ltd
8.2% - Industry AVG
Production
with a gross margin of 19.2%, this company has a higher cost of product (40.2%)
- M S Land Ltd
40.2% - Industry AVG
Profitability
an operating margin of -6% make it less profitable than the average company (6.2%)
- M S Land Ltd
6.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (13)
- M S Land Ltd
13 - Industry AVG
Pay Structure
on an average salary of £28.8k, the company has an equivalent pay structure (£28.8k)
- M S Land Ltd
£28.8k - Industry AVG
Efficiency
resulting in sales per employee of £76.9k, this is equally as efficient (£76.9k)
- M S Land Ltd
£76.9k - Industry AVG
Debtor Days
it gets paid by customers after 57 days, this is later than average (28 days)
- M S Land Ltd
28 days - Industry AVG
Creditor Days
its suppliers are paid after 185 days, this is slower than average (41 days)
- M S Land Ltd
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- M S Land Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - M S Land Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 101.2%, this is a higher level of debt than the average (37.9%)
101.2% - M S Land Ltd
37.9% - Industry AVG
M S LAND LTD financials
M S Land Ltd's latest turnover from March 2024 is estimated at £76.9 thousand and the company has net assets of -£5.5 thousand. According to their latest financial statements, we estimate that M S Land Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 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 | ||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 433,245 | 433,455 | 433,735 | 434,108 | 434,605 | 435,269 | 436,154 | 437,333 | 319,831 | 229,770 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 433,245 | 433,455 | 433,735 | 434,108 | 434,605 | 435,269 | 436,154 | 437,333 | 319,831 | 229,770 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 12,148 | 7,111 | 7,459 | 32,172 | 18,580 | 68,710 | 468,593 | 2,682 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,354 | 300 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,811 | 45,023 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 12,148 | 7,111 | 7,459 | 32,172 | 18,580 | 68,710 | 468,593 | 2,682 | 88,165 | 45,323 |
| total assets | 445,393 | 440,566 | 441,194 | 466,280 | 453,185 | 503,979 | 904,747 | 440,015 | 407,996 | 275,093 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 31,687 | 14,656 | 22,440 | 9,728 | 8,446 | 7,873 | 6,783 | 372,181 | 333,108 | 95,570 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 37,220 | 0 | 0 | 0 | 193,044 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 31,687 | 14,656 | 22,440 | 9,728 | 8,446 | 45,093 | 6,783 | 372,181 | 333,108 | 288,614 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90,000 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 630 | 625 | 733 | 733 | 513 | 500 | 0 | 0 | 0 | 0 |
| other liabilities | 418,561 | 426,179 | 437,147 | 479,284 | 485,840 | 500,000 | 926,210 | 90,000 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 500 | 0 | 0 |
| total long term liabilities | 419,191 | 426,804 | 437,880 | 480,017 | 486,353 | 500,500 | 926,710 | 90,500 | 90,000 | 0 |
| total liabilities | 450,878 | 441,460 | 460,320 | 489,745 | 494,799 | 545,593 | 933,493 | 462,681 | 423,108 | 288,614 |
| net assets | -5,485 | -894 | -19,126 | -23,465 | -41,614 | -41,614 | -28,746 | -22,666 | -15,112 | -13,521 |
| total shareholders funds | -5,485 | -894 | -19,126 | -23,465 | -41,614 | -41,614 | -28,746 | -22,666 | -15,112 | -13,521 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 0 | 0 | 207 | 0 | ||||||
| Amortisation | 0 | 0 | 0 | 0 | ||||||
| Tax | ||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 5,037 | -348 | -24,713 | 13,592 | -50,130 | -399,883 | 465,911 | -74,672 | 77,054 | 300 |
| Creditors | 17,031 | -7,784 | 12,712 | 1,282 | 573 | 1,090 | -365,398 | 39,073 | 237,538 | 95,570 |
| Accruals and Deferred Income | 5 | -108 | 0 | 220 | 13 | 500 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | -500 | 0 | 500 | 0 | 0 |
| Cash flow from operations | ||||||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | -37,220 | 37,220 | 0 | 0 | -193,044 | 193,044 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -90,000 | 90,000 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -7,618 | -10,968 | -42,137 | -6,556 | -14,160 | -426,210 | 836,210 | 90,000 | 0 | 0 |
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,811 | -34,212 | 45,023 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,811 | -34,212 | 45,023 |
m s land ltd Credit Report and Business Information
M S Land Ltd Competitor Analysis
Perform a competitor analysis for m s land ltd by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in WD18 area or any other competitors across 12 key performance metrics.
m s land ltd Ownership
M S LAND LTD group structure
M S Land Ltd has no subsidiary companies.
Ultimate parent company
M S LAND LTD
09134743
m s land ltd directors
M S Land Ltd currently has 1 director, Mr Mohammed Shakeel serving since Jul 2014.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Mohammed Shakeel | United Kingdom | 47 years | Jul 2014 | - | Director |
P&L
March 2024turnover
76.9k
+92%
operating profit
-4.6k
0%
gross margin
19.2%
-0.81%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
-5.5k
+5.14%
total assets
445.4k
+0.01%
cash
0
0%
net assets
Total assets minus all liabilities
m s land ltd company details
company number
09134743
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
July 2014
age
10
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
CBS ACCOUNTANTS LTD
auditor
-
address
25 combe road, watford, hertfordshire, WD18 6LD
Bank
-
Legal Advisor
-
m s land ltd 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 m s land ltd.
m s land ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
