Pomanda estimates the enterprise value of FRONTIER ESTATES (OXON 1) LIMITED at £1.1m based on a Turnover of £367.6k and 3.03x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of FRONTIER ESTATES (OXON 1) LIMITED at £0 based on an EBITDA of £-3.8k and a 6.49x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of FRONTIER ESTATES (OXON 1) LIMITED at £31.7k based on Net Assets of £20.1k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Frontier Estates (oxon 1) LimitedOverview
Frontier Estates (oxon 1) Limited is a dissolved company that was located in london, W1U 5PN with a Companies House number of 09814560. It operated in the buying and selling of own real estate sector, SIC Code 68100. Founded in October 2015, it's largest shareholder was
frontier estates (oxon) ltd
with a 100% stake. The last turnover for Frontier Estates (oxon 1) Limited was estimated at £367.6k.
Pomanda's financial health check has awarded Frontier Estates (Oxon 1) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
3 Regular
5 Weak
Size
annual sales of £367.6k, make it smaller than the average company (£837.8k)
£367.6k - Frontier Estates (oxon 1) Limited
£837.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (2.5%)
-5% - Frontier Estates (oxon 1) Limited
2.5% - Industry AVG
Production
with a gross margin of 69.4%, this company has a comparable cost of product (69.4%)
69.4% - Frontier Estates (oxon 1) Limited
69.4% - Industry AVG
Profitability
an operating margin of -1% make it less profitable than the average company (26.2%)
-1% - Frontier Estates (oxon 1) Limited
26.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Frontier Estates (oxon 1) Limited
4 - Industry AVG
Pay Structure
on an average salary of £34.8k, the company has an equivalent pay structure (£34.8k)
£34.8k - Frontier Estates (oxon 1) Limited
£34.8k - Industry AVG
Efficiency
resulting in sales per employee of £183.8k, this is equally as efficient (£183.8k)
£183.8k - Frontier Estates (oxon 1) Limited
£183.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Frontier Estates (oxon 1) Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Frontier Estates (oxon 1) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Frontier Estates (oxon 1) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (9 weeks)
0 weeks - Frontier Estates (oxon 1) Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 41%, this is a lower level of debt than the average (64.4%)
41% - Frontier Estates (oxon 1) Limited
64.4% - Industry AVG
FRONTIER ESTATES (OXON 1) LIMITED financials
EXPORT
Frontier Estates (Oxon 1) Limited's latest turnover from July 2023 is estimated at £367.6 thousand and the company has net assets of £20.1 thousand. According to their latest financial statements, Frontier Estates (Oxon 1) Limited has 2 employees and maintains cash reserves of £118 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Turnover
367,606
197,028
399,933
434,060
443,000
1,754,599
8,766,612
3,279,701
Other Income Or Grants
Cost Of Sales
112,633
65,122
124,881
139,056
134,188
562,175
2,806,935
1,052,515
Gross Profit
254,973
131,907
275,052
295,004
308,812
1,192,424
5,959,677
2,227,186
Admin Expenses
258,776
436,088
312,458
299,021
661,963
1,211,976
6,134,712
1,083,815
Operating Profit
-3,803
-304,181
-37,406
-4,017
-353,151
-19,552
-175,035
1,143,371
Interest Payable
Interest Receivable
22
5
8
29
964
1,903
Pre-Tax Profit
-3,781
-304,176
-37,406
-4,017
-353,143
-19,523
-174,071
1,145,274
Tax
-229,055
Profit After Tax
-3,781
-304,176
-37,406
-4,017
-353,143
-19,523
-174,071
916,219
Dividends Paid
Retained Profit
-3,781
-304,176
-37,406
-4,017
-353,143
-19,523
-174,071
916,219
Employee Costs
69,623
73,577
71,259
74,036
76,715
74,842
69,506
73,565
Number Of Employees
2
2
2
2
2
2
2
2
EBITDA*
-3,803
-304,181
-37,406
-4,017
-353,151
-19,552
-175,035
1,143,371
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
191,204
940,375
332,693
Group Debtors
359,719
359,719
1,335,719
1,320,719
122,307
Misc Debtors
33,974
40,812
1,044,812
1,048,759
1,052,759
528,689
935,396
1,985,987
Cash
118
776
87
489
256
1,772
9,914
761,231
misc current assets
total current assets
34,092
41,588
1,044,899
1,408,967
1,412,734
2,057,384
3,206,404
3,202,218
total assets
34,092
41,588
1,044,899
1,408,967
1,412,734
2,057,384
3,206,404
3,202,218
Bank overdraft
Bank loan
Trade Creditors
4,402
64,017
953,432
845,129
Group/Directors Accounts
9,988
9,801
639,801
72,000
other short term finances
hp & lease commitments
other current liabilities
4,000
3,500
77,037
1,043,500
1,043,250
1,270,740
1,510,822
1,368,868
total current liabilities
13,988
17,703
716,838
1,043,500
1,043,250
1,334,757
2,464,254
2,285,997
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
13,988
17,703
716,838
1,043,500
1,043,250
1,334,757
2,464,254
2,285,997
net assets
20,104
23,885
328,061
365,467
369,484
722,627
742,150
916,221
total shareholders funds
20,104
23,885
328,061
365,467
369,484
722,627
742,150
916,221
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Operating Activities
Operating Profit
-3,803
-304,181
-37,406
-4,017
-353,151
-19,552
-175,035
1,143,371
Depreciation
Amortisation
Tax
-229,055
Stock
Debtors
-6,838
-1,004,000
-363,666
-4,000
-643,134
-1,140,878
755,503
2,440,987
Creditors
-4,402
4,402
-64,017
-889,415
108,303
845,129
Accruals and Deferred Income
500
-73,537
-966,463
250
-227,490
-240,082
141,954
1,368,868
Deferred Taxes & Provisions
Cash flow from operations
-867
630,684
-640,203
233
-1,524
-8,171
-680,281
687,326
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
187
-630,000
639,801
-72,000
72,000
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
interest
22
5
8
29
964
1,903
cash flow from financing
209
-629,995
639,801
8
29
-71,036
73,905
cash and cash equivalents
cash
-658
689
-402
233
-1,516
-8,142
-751,317
761,231
overdraft
change in cash
-658
689
-402
233
-1,516
-8,142
-751,317
761,231
frontier estates (oxon 1) 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 frontier estates (oxon 1) limited. Get real-time insights into frontier estates (oxon 1) limited's credit score, group structure and payment trends.
Perform a competitor analysis for frontier estates (oxon 1) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other undefined companies, companies in W1U area or any other competitors across 12 key performance metrics.
frontier estates (oxon 1) limited Ownership
FRONTIER ESTATES (OXON 1) LIMITED group structure
Frontier Estates (Oxon 1) Limited has no subsidiary companies.
The sole shareholder of Frontier Estates (Oxon 1) Limited is Frontier Estates (Oxon) Ltd.
frontier estates (oxon) ltd
100%
frontier estates (oxon 1) limited directors
Frontier Estates (Oxon 1) Limited currently has 2 directors.
The longest serving directors include
Mr Andrew Crowther (Oct 2015) and
Mr Adam Eldred (Oct 2015).
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 frontier estates (oxon 1) limited.
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 FRONTIER ESTATES (OXON 1) LIMITED. This can take several minutes, an email will notify you when this has completed.
frontier estates (oxon 1) limitedCompanies House Filings - See Documents
