Pomanda estimates the enterprise value of PRAETORIAN DEVELOPMENTS LIMITED at £217.8k based on a Turnover of £118.2k and 1.84x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of PRAETORIAN DEVELOPMENTS LIMITED at £0 based on an EBITDA of £-8 and a 4.88x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of PRAETORIAN DEVELOPMENTS LIMITED at £401.4k based on Net Assets of £261.6k and 1.53x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Praetorian Developments LimitedOverview
Praetorian Developments Limited is a live company located in stanmore, HA7 1FW with a Companies House number of 09881041. It operates in the development of building projects sector, SIC Code 41100. Founded in November 2015, it's largest shareholder is
prime london partners (westminster) limited
with a 51% stake. Praetorian Developments Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£118.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Praetorian Developments Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £118.2k, make it smaller than the average company (£1.5m)
£118.2k - Praetorian Developments Limited
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -15%, show it is growing at a slower rate (3.4%)
-15% - Praetorian Developments Limited
3.4% - Industry AVG
Production
with a gross margin of 49.9%, this company has a comparable cost of product (49.9%)
49.9% - Praetorian Developments Limited
49.9% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (16.9%)
0% - Praetorian Developments Limited
16.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
1 - Praetorian Developments Limited
5 - Industry AVG
Pay Structure
on an average salary of £39.7k, the company has an equivalent pay structure (£39.7k)
£39.7k - Praetorian Developments Limited
£39.7k - Industry AVG
Efficiency
resulting in sales per employee of £118.2k, this is less efficient (£223.8k)
£118.2k - Praetorian Developments Limited
£223.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Praetorian Developments Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 66 days, this is slower than average (33 days)
66 days - Praetorian Developments Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Praetorian Developments Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (12 weeks)
0 weeks - Praetorian Developments Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 6%, this is a lower level of debt than the average (70.3%)
6% - Praetorian Developments Limited
70.3% - Industry AVG
PRAETORIAN DEVELOPMENTS LIMITED financials
EXPORT
Praetorian Developments Limited's latest turnover from November 2023 is estimated at £118.2 thousand and the company has net assets of £261.6 thousand. According to their latest financial statements, Praetorian Developments Limited has 1 employee and maintains cash reserves of £157 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Turnover
118,222
44,411
106,607
193,496
201,344
57,075
162,372
230,619
Other Income Or Grants
Cost Of Sales
59,289
22,644
56,581
99,124
103,558
28,118
78,062
111,155
Gross Profit
58,933
21,766
50,025
94,372
97,787
28,957
84,310
119,464
Admin Expenses
58,941
21,771
50,025
94,372
651,570
1,790,938
2,346,193
2,817,083
Operating Profit
-8
-5
-553,783
-1,761,981
-2,261,883
-2,697,619
Interest Payable
Interest Receivable
8
5
2,185
11,804
17,349
5,468
Pre-Tax Profit
-551,598
-1,750,177
-2,244,534
-2,692,151
Tax
Profit After Tax
-551,598
-1,750,177
-2,244,534
-2,692,151
Dividends Paid
Retained Profit
-551,598
-1,750,177
-2,244,534
-2,692,151
Employee Costs
39,674
37,838
36,164
70,593
70,866
34,484
33,648
67,263
Number Of Employees
1
1
1
2
2
1
1
2
EBITDA*
-8
-5
-553,783
-1,761,981
-2,261,883
-2,697,619
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
278,234
278,234
278,234
278,234
278,234
247,618
57,295
509,050
Cash
157
157
157
157
157
582,591
2,565,046
4,374,574
misc current assets
total current assets
278,391
278,391
278,391
278,391
278,391
830,209
2,622,341
4,883,624
total assets
278,391
278,391
278,391
278,391
278,391
830,209
2,622,341
4,883,624
Bank overdraft
Bank loan
Trade Creditors
10,800
10,800
10,800
10,800
10,800
14,020
46,975
63,724
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
6,000
6,000
6,000
6,000
6,000
3,000
12,000
12,000
total current liabilities
16,800
16,800
16,800
16,800
16,800
17,020
58,975
75,724
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
16,800
16,800
16,800
16,800
16,800
17,020
58,975
75,724
net assets
261,591
261,591
261,591
261,591
261,591
813,189
2,563,366
4,807,900
total shareholders funds
261,591
261,591
261,591
261,591
261,591
813,189
2,563,366
4,807,900
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Operating Activities
Operating Profit
-8
-5
-553,783
-1,761,981
-2,261,883
-2,697,619
Depreciation
Amortisation
Tax
Stock
Debtors
30,616
190,323
-451,755
509,050
Creditors
-3,220
-32,955
-16,749
63,724
Accruals and Deferred Income
3,000
-9,000
12,000
Deferred Taxes & Provisions
Cash flow from operations
-8
-5
-584,619
-1,994,259
-1,826,877
-3,130,945
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
7,500,051
interest
8
5
2,185
11,804
17,349
5,468
cash flow from financing
8
5
2,185
11,804
17,349
7,505,519
cash and cash equivalents
cash
-582,434
-1,982,455
-1,809,528
4,374,574
overdraft
change in cash
-582,434
-1,982,455
-1,809,528
4,374,574
praetorian 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 praetorian developments limited. Get real-time insights into praetorian developments limited's credit score, group structure and payment trends.
Perform a competitor analysis for praetorian developments limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in HA7 area or any other competitors across 12 key performance metrics.
praetorian developments limited Ownership
PRAETORIAN DEVELOPMENTS LIMITED group structure
Praetorian Developments Limited has no subsidiary companies.
The largest shareholders in Praetorian Developments Limited include Prime London Partners (Westminster) Limited and Prime London Partners (Westminster) Ltd.
prime london partners (westminster) limited
51%
prime london partners (westminster) ltd
49%
praetorian developments limited directors
Praetorian Developments Limited currently has 1 director, Mr Alexander Leonidas serving since Nov 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 praetorian developments limited.
praetorian 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 PRAETORIAN DEVELOPMENTS LIMITED. This can take several minutes, an email will notify you when this has completed.
praetorian developments limitedCompanies House Filings - See Documents
