Pomanda estimates the enterprise value of FM REAL ESTATE LIMITED at £5.2m based on a Turnover of £2.2m and 2.4x industry multiple (adjusted for size and gross margin).
fm real estate limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FM REAL ESTATE LIMITED at £0 based on an EBITDA of £0 and a 4.68x industry multiple (adjusted for size and gross margin).
fm real estate limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FM REAL ESTATE LIMITED at £0 based on Net Assets of £-112.5k and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Fm Real Estate LimitedOverview
Fm Real Estate Limited is a live company located in manchester, M28 3AU with a Companies House number of 10058754. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in March 2016, it's largest shareholder is
mubarak binmajed
with a 100% stake. Fm Real Estate Limited is a young,
small sized company, Pomanda has estimated its turnover at
£2.2m with
declining
growth in recent years.
Pomanda's financial health check has awarded Fm Real Estate Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
4 Weak
Size
annual sales of £2.2m, make it larger than the average company (£843k)
£2.2m - Fm Real Estate Limited
£843k - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (2.8%)
-7% - Fm Real Estate Limited
2.8% - Industry AVG
Production
with a gross margin of 29.8%, this company has a higher cost of product (72.5%)
29.8% - Fm Real Estate Limited
72.5% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Fm Real Estate Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Fm Real Estate Limited
4 - Industry AVG
Pay Structure
on an average salary of £32.2k, the company has an equivalent pay structure (£32.2k)
£32.2k - Fm Real Estate Limited
£32.2k - Industry AVG
Efficiency
resulting in sales per employee of £2.2m, this is more efficient (£180.6k)
£2.2m - Fm Real Estate Limited
£180.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Fm Real Estate Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 1090 days, this is slower than average (34 days)
1090 days - Fm Real Estate Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Fm Real Estate Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Fm Real Estate Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 102.6%, this is a higher level of debt than the average (68.1%)
102.6% - Fm Real Estate Limited
68.1% - Industry AVG
FM REAL ESTATE LIMITED financials
EXPORT
Fm Real Estate Limited's latest turnover from September 2023 is estimated at £2.2 million and the company has net assets of -£112.5 thousand. According to their latest financial statements, Fm Real Estate Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Mar 2017
Turnover
2,156,763
2,181,382
2,185,649
2,684,441
5,974,653
2,027,866
3,434,450
Other Income Or Grants
Cost Of Sales
1,513,552
1,565,200
1,609,422
1,928,620
4,265,739
1,432,374
2,203,294
Gross Profit
643,211
616,182
576,226
755,821
1,708,914
595,492
1,231,156
Admin Expenses
643,211
616,182
576,226
767,432
1,708,920
596,092
1,331,449
Operating Profit
-11,611
-6
-600
-100,293
Interest Payable
Interest Receivable
Pre-Tax Profit
-11,611
-6
-600
-100,293
Tax
Profit After Tax
-11,611
-6
-600
-100,293
Dividends Paid
Retained Profit
-11,611
-6
-600
-100,293
Employee Costs
32,241
30,831
28,535
28,093
459,309
27,541
307,075
Number Of Employees
1
1
1
1
16
1
12
EBITDA*
-11,611
-6
-600
-100,293
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Mar 2017
Tangible Assets
4,407,500
4,407,500
4,407,500
4,407,500
4,407,500
4,407,500
4,407,500
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
4,407,500
4,407,500
4,407,500
4,407,500
4,407,500
4,407,500
4,407,500
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
total assets
4,407,500
4,407,500
4,407,500
4,407,500
4,407,500
4,407,500
4,407,500
Bank overdraft
Bank loan
Trade Creditors
4,520,010
4,520,010
4,520,010
4,520,010
4,508,399
4,508,393
4,507,793
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
4,520,010
4,520,010
4,520,010
4,520,010
4,508,399
4,508,393
4,507,793
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
4,520,010
4,520,010
4,520,010
4,520,010
4,508,399
4,508,393
4,507,793
net assets
-112,510
-112,510
-112,510
-112,510
-100,899
-100,893
-100,293
total shareholders funds
-112,510
-112,510
-112,510
-112,510
-100,899
-100,893
-100,293
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Mar 2017
Operating Activities
Operating Profit
-11,611
-6
-600
-100,293
Depreciation
Amortisation
Tax
Stock
Debtors
Creditors
11,611
6
600
4,507,793
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
4,407,500
Investing Activities
capital expenditure
-4,407,500
Change in Investments
cash flow from investments
-4,407,500
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
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
fm real estate 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 fm real estate limited. Get real-time insights into fm real estate limited's credit score, group structure and payment trends.
Perform a competitor analysis for fm real estate limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in M28 area or any other competitors across 12 key performance metrics.
fm real estate limited Ownership
FM REAL ESTATE LIMITED group structure
Fm Real Estate Limited has no subsidiary companies.
Ultimate parent company
FM REAL ESTATE LIMITED
10058754
FM REAL ESTATE LIMITED Shareholders
The sole shareholder of Fm Real Estate Limited is Mubarak Binmajed.
mubarak binmajed
100%
fm real estate limited directors
Fm Real Estate Limited currently has 1 director, Mr Mubarak Binmajed serving since Mar 2016.
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
March 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
N/A
accountant
HUDDART
auditor
-
address
49 hodge road, worsley, manchester, M28 3AU
Bank
-
Legal Advisor
-
fm real estate 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 fm real estate limited.
fm real estate 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 FM REAL ESTATE LIMITED. This can take several minutes, an email will notify you when this has completed.
fm real estate limitedCompanies House Filings - See Documents
