Pomanda estimates the enterprise value of CAM LAND (DURSLEY) LIMITED at £220 based on a Turnover of £293 and 0.75x industry multiple (adjusted for size and gross margin).
cam land (dursley) limitedEstimated Valuation
£46.7k
Pomanda estimates the enterprise value of CAM LAND (DURSLEY) LIMITED at £46.7k based on an EBITDA of £15.8k and a 2.95x industry multiple (adjusted for size and gross margin).
cam land (dursley) limitedEstimated Valuation
£21.5k
Pomanda estimates the enterprise value of CAM LAND (DURSLEY) LIMITED at £21.5k based on Net Assets of £23k and 0.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Cam Land (dursley) LimitedOverview
Cam Land (dursley) Limited is a live company located in barnet, EN4 9HN with a Companies House number of 10111687. It operates in the fund management activities sector, SIC Code 66300. Founded in April 2016, it's largest shareholder is
melita intl ret. scheme trust obo photos georgas
with a 15.2% stake. Cam Land (dursley) Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£293.5 with
declining
growth in recent years.
Pomanda's financial health check has awarded Cam Land (Dursley) Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £293.5, make it smaller than the average company (£3m)
£293.5 - Cam Land (dursley) Limited
£3m - Industry AVG
Growth
3 year (CAGR) sales growth of -90%, show it is growing at a slower rate (6.5%)
-90% - Cam Land (dursley) Limited
6.5% - Industry AVG
Production
with a gross margin of 64.7%, this company has a higher cost of product (95.1%)
64.7% - Cam Land (dursley) Limited
95.1% - Industry AVG
Profitability
an operating margin of 5390.4% make it more profitable than the average company (9.3%)
5390.4% - Cam Land (dursley) Limited
9.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (10)
1 - Cam Land (dursley) Limited
10 - Industry AVG
Pay Structure
on an average salary of £166.7k, the company has an equivalent pay structure (£166.7k)
£166.7k - Cam Land (dursley) Limited
£166.7k - Industry AVG
Efficiency
resulting in sales per employee of £293.5, this is less efficient (£366k)
£293.5 - Cam Land (dursley) Limited
£366k - Industry AVG
Debtor Days
it gets paid by customers after 12 days, this is earlier than average (27 days)
12 days - Cam Land (dursley) Limited
27 days - Industry AVG
Creditor Days
its suppliers are paid after 56898 days, this is slower than average (49 days)
56898 days - Cam Land (dursley) Limited
49 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Cam Land (dursley) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Cam Land (dursley) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 91.5%, this is a higher level of debt than the average (39.2%)
91.5% - Cam Land (dursley) Limited
39.2% - Industry AVG
CAM LAND (DURSLEY) LIMITED financials
EXPORT
Cam Land (Dursley) Limited's latest turnover from September 2023 is estimated at £294 and the company has net assets of £23 thousand. According to their latest financial statements, we estimate that Cam Land (Dursley) 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
Sep 2017
Turnover
294
299,130
274,638
292,511
329,538
471,741
979,986
Other Income Or Grants
Cost Of Sales
104
89,727
102,376
111,152
127,633
176,294
449,564
Gross Profit
190
209,403
172,262
181,359
201,905
295,447
530,423
Admin Expenses
-15,633
213,904
183,817
181,420
124,062
529,796
285,282
Operating Profit
15,823
-4,501
-11,555
-61
77,843
-234,349
245,141
Interest Payable
Interest Receivable
Pre-Tax Profit
15,823
-4,501
-11,555
-61
77,843
-234,349
245,141
Tax
-3,956
-14,790
-46,577
Profit After Tax
11,867
-4,501
-11,555
-61
63,053
-234,349
198,564
Dividends Paid
Retained Profit
11,867
-4,501
-11,555
-61
63,053
-234,349
198,564
Employee Costs
166,723
166,049
146,027
129,715
132,456
134,167
245,474
Number Of Employees
1
1
1
1
1
1
2
EBITDA*
15,823
-4,501
-11,555
-61
77,843
-234,349
245,141
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Tangible Assets
200,000
200,000
200,000
200,000
200,000
200,000
200,000
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
200,000
200,000
200,000
200,000
200,000
200,000
200,000
Stock & work in progress
Trade Debtors
10
73,103
70,104
70,139
71,199
111,585
229,394
Group Debtors
Misc Debtors
70,000
Cash
misc current assets
total current assets
70,010
73,103
70,104
70,139
71,199
111,585
229,394
total assets
270,010
273,103
270,104
270,139
271,199
311,585
429,394
Bank overdraft
Bank loan
Trade Creditors
16,162
261,952
254,452
242,932
243,931
347,370
230,830
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
16,162
261,952
254,452
242,932
243,931
347,370
230,830
loans
hp & lease commitments
Accruals and Deferred Income
230,830
other liabilities
provisions
total long term liabilities
230,830
total liabilities
246,992
261,952
254,452
242,932
243,931
347,370
230,830
net assets
23,018
11,151
15,652
27,207
27,268
-35,785
198,564
total shareholders funds
23,018
11,151
15,652
27,207
27,268
-35,785
198,564
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Operating Activities
Operating Profit
15,823
-4,501
-11,555
-61
77,843
-234,349
245,141
Depreciation
Amortisation
Tax
-3,956
-14,790
-46,577
Stock
Debtors
-3,093
2,999
-35
-1,060
-40,386
-117,809
229,394
Creditors
-245,790
7,500
11,520
-999
-103,439
116,540
230,830
Accruals and Deferred Income
230,830
Deferred Taxes & Provisions
Cash flow from operations
200,000
Investing Activities
capital expenditure
-200,000
Change in Investments
cash flow from investments
-200,000
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
cam land (dursley) 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 cam land (dursley) limited. Get real-time insights into cam land (dursley) limited's credit score, group structure and payment trends.
Perform a competitor analysis for cam land (dursley) limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in EN4 area or any other competitors across 12 key performance metrics.
cam land (dursley) limited Ownership
CAM LAND (DURSLEY) LIMITED group structure
Cam Land (Dursley) Limited has no subsidiary companies.
The largest shareholders in Cam Land (Dursley) Limited include Melita Intl Ret. Scheme Trust Obo Photos Georgas and Melita Intl Ret. Scheme Trust Obo Martin Wright.
melita intl ret. scheme trust obo photos georgas
15.23%
melita intl ret. scheme trust obo martin wright
10.15%
mr martin wright
6.6%
mr michael proudlock
5.08%
catherine dagmar allin
4.82%
christopher holdsworth hunt
3.15%
mr aidan barr
3.05%
john flynn the melita international retirement scheme trust - mirs/1746
2.54%
pantheon pension trustees limited re: stephen norris ptqr100244
2.44%
pantheon pension trustees limited re: neil fitzgerald ptqr100253
2.34%
cam land (dursley) limited directors
Cam Land (Dursley) Limited currently has 1 director, Mr Gregory Baker serving since Apr 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 cam land (dursley) limited.
cam land (dursley) 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 CAM LAND (DURSLEY) LIMITED. This can take several minutes, an email will notify you when this has completed.
cam land (dursley) limitedCompanies House Filings - See Documents
