pigeon (takeley) limited
pigeon (takeley) limited Company Information
Company Number
09975002
Next Accounts
Dec 2025
Shareholders
mantle asset management ltd
pigeon capital management 1 limited
Group Structure
View All
Industry
Management of real estate on a fee or contract basis
Registered Address
salisbury house station road, cambridge, CB1 2LA
Website
-pigeon (takeley) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (TAKELEY) LIMITED at £361.9k based on a Turnover of £158.7k and 2.28x industry multiple (adjusted for size and gross margin).
pigeon (takeley) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (TAKELEY) LIMITED at £0 based on an EBITDA of £-4.5k and a 6.01x industry multiple (adjusted for size and gross margin).
pigeon (takeley) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (TAKELEY) LIMITED at £0 based on Net Assets of £-13.7k and 1.82x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pigeon (takeley) Limited Overview
Pigeon (takeley) Limited is a live company located in cambridge, CB1 2LA with a Companies House number of 09975002. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in January 2016, it's largest shareholder is mantle asset management ltd with a 50% stake. Pigeon (takeley) Limited is a young, micro sized company, Pomanda has estimated its turnover at £158.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pigeon (takeley) Limited Health Check
Pomanda's financial health check has awarded Pigeon (Takeley) Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
8 Weak
Size
annual sales of £158.7k, make it smaller than the average company (£413.8k)
- Pigeon (takeley) Limited
£413.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -57%, show it is growing at a slower rate (6.1%)
- Pigeon (takeley) Limited
6.1% - Industry AVG
Production
with a gross margin of 57.9%, this company has a comparable cost of product (57.9%)
- Pigeon (takeley) Limited
57.9% - Industry AVG
Profitability
an operating margin of -2.8% make it less profitable than the average company (7.8%)
- Pigeon (takeley) Limited
7.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
- Pigeon (takeley) Limited
6 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Pigeon (takeley) Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £79.3k, this is less efficient (£100.9k)
- Pigeon (takeley) Limited
£100.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Pigeon (takeley) Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 60 days, this is slower than average (30 days)
- Pigeon (takeley) Limited
30 days - Industry AVG
Stock Days
it holds stock equivalent to 1336 days, this is more than average (14 days)
- Pigeon (takeley) Limited
14 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 14 weeks, this is less cash available to meet short term requirements (45 weeks)
14 weeks - Pigeon (takeley) Limited
45 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 104%, this is a higher level of debt than the average (60.6%)
104% - Pigeon (takeley) Limited
60.6% - Industry AVG
PIGEON (TAKELEY) LIMITED financials
Pigeon (Takeley) Limited's latest turnover from March 2024 is estimated at £158.7 thousand and the company has net assets of -£13.7 thousand. According to their latest financial statements, we estimate that Pigeon (Takeley) Limited has 2 employees and maintains cash reserves of £100 thousand 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 | |
|---|---|---|---|---|---|---|---|---|
| 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 | 4 | 4 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | ||||||||
| Intangible Assets | ||||||||
| Investments & Other | ||||||||
| Debtors (Due After 1 year) | ||||||||
| Total Fixed Assets | ||||||||
| Stock & work in progress | 244,737 | 210,521 | 210,521 | 210,521 | 210,521 | 153,220 | 35,496 | |
| Trade Debtors | ||||||||
| Group Debtors | ||||||||
| Misc Debtors | 2,123 | 79 | 470 | 5,000 | 38,172 | 100 | ||
| Cash | 100,048 | 11 | 74 | 1,028 | 2,057 | 6,212 | 1,828 | 1,999 |
| misc current assets | ||||||||
| total current assets | 346,908 | 210,611 | 210,595 | 211,549 | 213,048 | 164,432 | 40,000 | 37,595 |
| total assets | 346,908 | 210,611 | 210,595 | 211,549 | 213,048 | 164,432 | 40,000 | 37,595 |
| Bank overdraft | ||||||||
| Bank loan | ||||||||
| Trade Creditors | 11,100 | 474 | 25,800 | |||||
| Group/Directors Accounts | 347,894 | 220,494 | 218,394 | |||||
| other short term finances | ||||||||
| hp & lease commitments | ||||||||
| other current liabilities | 1,660 | 1,535 | 1,395 | 219,124 | 219,124 | 143,132 | 39,920 | 39,169 |
| total current liabilities | 360,654 | 222,503 | 219,789 | 219,124 | 219,124 | 168,932 | 39,920 | 39,169 |
| loans | ||||||||
| hp & lease commitments | ||||||||
| Accruals and Deferred Income | ||||||||
| other liabilities | ||||||||
| provisions | ||||||||
| total long term liabilities | ||||||||
| total liabilities | 360,654 | 222,503 | 219,789 | 219,124 | 219,124 | 168,932 | 39,920 | 39,169 |
| net assets | -13,746 | -11,892 | -9,194 | -7,575 | -6,076 | -4,500 | 80 | -1,574 |
| total shareholders funds | -13,746 | -11,892 | -9,194 | -7,575 | -6,076 | -4,500 | 80 | -1,574 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | ||||||||
| Amortisation | ||||||||
| Tax | ||||||||
| Stock | 34,216 | 57,301 | 153,220 | -35,496 | 35,496 | |||
| Debtors | 2,044 | 79 | -470 | -4,530 | -33,172 | 38,072 | 100 | |
| Creditors | 10,626 | 474 | -25,800 | 25,800 | ||||
| Accruals and Deferred Income | 125 | 140 | -217,729 | 75,992 | 103,212 | 751 | 39,169 | |
| 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 | 127,400 | 2,100 | 218,394 | |||||
| Other Short Term Loans | ||||||||
| Long term loans | ||||||||
| Hire Purchase and Lease Commitments | ||||||||
| other long term liabilities | ||||||||
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 100,037 | -63 | -954 | -1,029 | -4,155 | 4,384 | -171 | 1,999 |
| overdraft | ||||||||
| change in cash | 100,037 | -63 | -954 | -1,029 | -4,155 | 4,384 | -171 | 1,999 |
pigeon (takeley) limited Credit Report and Business Information
Pigeon (takeley) Limited Competitor Analysis
Perform a competitor analysis for pigeon (takeley) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in CB1 area or any other competitors across 12 key performance metrics.
pigeon (takeley) limited Ownership
PIGEON (TAKELEY) LIMITED group structure
Pigeon (Takeley) Limited has no subsidiary companies.
Ultimate parent company
PIGEON (TAKELEY) LIMITED
09975002
pigeon (takeley) limited directors
Pigeon (Takeley) Limited currently has 4 directors. The longest serving directors include Mr William Van Cutsem (Jan 2016) and Mr Guy Baker (Dec 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr William Van Cutsem | United Kingdom | 45 years | Jan 2016 | - | Director |
| Mr Guy Baker | 60 years | Dec 2017 | - | Director | |
| Mr Matthew Chandler | 44 years | Dec 2017 | - | Director | |
| Mr William Stanton | United Kingdom | 55 years | Dec 2017 | - | Director |
P&L
March 2024turnover
158.7k
+142%
operating profit
-4.5k
0%
gross margin
57.9%
-13.19%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
-13.7k
+0.16%
total assets
346.9k
+0.65%
cash
100k
+9094.27%
net assets
Total assets minus all liabilities
pigeon (takeley) limited company details
company number
09975002
Type
Private limited with Share Capital
industry
68320 - Management of real estate on a fee or contract basis
incorporation date
January 2016
age
9
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
salisbury house station road, cambridge, CB1 2LA
Bank
-
Legal Advisor
-
pigeon (takeley) 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 (takeley) limited.
pigeon (takeley) 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 (TAKELEY) LIMITED. This can take several minutes, an email will notify you when this has completed.
pigeon (takeley) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
