Pomanda estimates the enterprise value of PA PROPERTY SOLUTIONS LTD at £237.8k based on a Turnover of £115.1k and 2.07x industry multiple (adjusted for size and gross margin).
pa property solutions ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of PA PROPERTY SOLUTIONS LTD at £0 based on an EBITDA of £-8.8k and a 4.43x industry multiple (adjusted for size and gross margin).
pa property solutions ltdEstimated Valuation
£32.7k
Pomanda estimates the enterprise value of PA PROPERTY SOLUTIONS LTD at £32.7k based on Net Assets of £20.8k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pa Property Solutions LtdOverview
Pa Property Solutions Ltd is a live company located in middlesex, HA1 4DS with a Companies House number of 09955626. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in January 2016, it's largest shareholder is
donna panton
with a 50% stake. Pa Property Solutions Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£115.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Pa Property Solutions Ltd a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 9 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
1 Regular
9 Weak
Size
annual sales of £115.1k, make it smaller than the average company (£800.1k)
£115.1k - Pa Property Solutions Ltd
£800.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (3%)
-17% - Pa Property Solutions Ltd
3% - Industry AVG
Production
with a gross margin of 26.3%, this company has a higher cost of product (68.7%)
26.3% - Pa Property Solutions Ltd
68.7% - Industry AVG
Profitability
an operating margin of -7.6% make it less profitable than the average company (25.5%)
-7.6% - Pa Property Solutions Ltd
25.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Pa Property Solutions Ltd
4 - Industry AVG
Pay Structure
on an average salary of £36.8k, the company has an equivalent pay structure (£36.8k)
£36.8k - Pa Property Solutions Ltd
£36.8k - Industry AVG
Efficiency
resulting in sales per employee of £115.1k, this is less efficient (£183.9k)
£115.1k - Pa Property Solutions Ltd
£183.9k - Industry AVG
Debtor Days
it gets paid by customers after 102 days, this is later than average (26 days)
102 days - Pa Property Solutions Ltd
26 days - Industry AVG
Creditor Days
its suppliers are paid after 24 days, this is quicker than average (30 days)
24 days - Pa Property Solutions Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Pa Property Solutions Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Pa Property Solutions Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 86.6%, this is a higher level of debt than the average (64.6%)
86.6% - Pa Property Solutions Ltd
64.6% - Industry AVG
PA PROPERTY SOLUTIONS LTD financials
EXPORT
Pa Property Solutions Ltd's latest turnover from January 2024 is estimated at £115.1 thousand and the company has net assets of £20.8 thousand. According to their latest financial statements, we estimate that Pa Property Solutions Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Turnover
115,093
170,468
171,473
204,004
111,968
325,662
52,182
Other Income Or Grants
Cost Of Sales
84,830
124,641
128,896
155,712
87,912
240,948
39,143
Gross Profit
30,263
45,827
42,576
48,291
24,056
84,714
13,039
Admin Expenses
39,028
57,503
37,559
33,544
13,999
69,871
-6,203
10,553
Operating Profit
-8,765
-11,676
5,017
14,747
10,057
14,843
19,242
-10,553
Interest Payable
2
Interest Receivable
8
4
Pre-Tax Profit
-8,765
-11,676
5,017
14,747
10,057
14,843
19,251
-10,549
Tax
-953
-2,802
-1,911
-2,820
-3,658
Profit After Tax
-8,765
-11,676
4,064
11,945
8,146
12,023
15,593
-10,549
Dividends Paid
Retained Profit
-8,765
-11,676
4,064
11,945
8,146
12,023
15,593
-10,549
Employee Costs
36,751
36,069
36,094
34,878
40,363
38,783
34,840
Number Of Employees
1
1
1
1
1
1
1
EBITDA*
-8,765
-11,676
5,017
14,747
10,057
14,843
19,242
-10,553
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Tangible Assets
122,970
122,970
122,970
122,970
122,970
122,970
122,970
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
122,970
122,970
122,970
122,970
122,970
122,970
122,970
Stock & work in progress
Trade Debtors
32,334
48,972
57,577
67,956
26,874
81,716
3,001
Group Debtors
Misc Debtors
Cash
3,351
misc current assets
total current assets
32,334
48,972
57,577
67,956
26,874
81,716
3,001
3,351
total assets
155,304
171,942
180,547
190,926
26,874
204,686
125,971
126,321
Bank overdraft
Bank loan
Trade Creditors
5,766
14,384
11,113
25,556
46,418
109,406
120,927
Group/Directors Accounts
135,588
other short term finances
hp & lease commitments
other current liabilities
1,280
total current liabilities
5,766
14,384
11,113
25,556
46,418
109,406
120,927
136,868
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
128,757
128,012
128,212
128,212
78,213
78,213
provisions
total long term liabilities
128,757
128,012
128,212
128,212
78,213
78,213
total liabilities
134,523
142,396
139,325
153,768
124,631
187,619
120,927
136,868
net assets
20,781
29,546
41,222
37,158
-97,757
17,067
5,044
-10,547
total shareholders funds
20,781
29,546
41,222
37,158
25,213
17,067
5,044
-10,547
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Operating Activities
Operating Profit
-8,765
-11,676
5,017
14,747
10,057
14,843
19,242
-10,553
Depreciation
Amortisation
Tax
-953
-2,802
-1,911
-2,820
-3,658
Stock
Debtors
-16,638
-8,605
-10,379
41,082
-54,842
78,715
3,001
Creditors
-8,618
3,271
-14,443
-20,862
-62,988
-11,521
120,927
Accruals and Deferred Income
-1,280
1,280
Deferred Taxes & Provisions
Cash flow from operations
-745
200
-49,999
-78,213
132,230
-9,273
Investing Activities
capital expenditure
-122,970
122,970
-122,970
Change in Investments
cash flow from investments
-122,970
122,970
-122,970
Financing Activities
Bank loans
Group/Directors Accounts
-135,588
135,588
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
745
-200
49,999
78,213
share issue
-2
2
interest
8
2
cash flow from financing
745
-200
49,999
78,213
-135,582
135,592
cash and cash equivalents
cash
-3,351
3,351
overdraft
change in cash
-3,351
3,351
pa property solutions 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 pa property solutions ltd. Get real-time insights into pa property solutions ltd's credit score, group structure and payment trends.
Perform a competitor analysis for pa property solutions ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in HA1 area or any other competitors across 12 key performance metrics.
pa property solutions ltd Ownership
PA PROPERTY SOLUTIONS LTD group structure
Pa Property Solutions Ltd has no subsidiary companies.
Ultimate parent company
PA PROPERTY SOLUTIONS LTD
09955626
PA PROPERTY SOLUTIONS LTD Shareholders
The largest shareholders in Pa Property Solutions Ltd include Donna Panton and Roy Akins.
donna panton
50%
roy akins
50%
pa property solutions ltd directors
Pa Property Solutions Ltd currently has 2 directors.
The longest serving directors include
Mr Roy Akins (Jan 2016) and
Miss Donna Panton (Jan 2016).
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 pa property solutions ltd.
pa property solutions 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 PA PROPERTY SOLUTIONS LTD. This can take several minutes, an email will notify you when this has completed.
pa property solutions ltdCompanies House Filings - See Documents
