s&m rural properties ltd
s&m rural properties ltd Company Information
Company Number
10163564
Website
-Registered Address
times building south crescent, llandrindod wells, LD1 5DH
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Telephone
-
Next Accounts Due
February 2025
Group Structure
View All
Shareholders
margaret thomas 50%
stuart thomas 50%
s&m rural properties ltd Estimated Valuation
Pomanda estimates the enterprise value of S&M RURAL PROPERTIES LTD at £5k based on a Turnover of £1.6k and 3.05x industry multiple (adjusted for size and gross margin).
s&m rural properties ltd Estimated Valuation
Pomanda estimates the enterprise value of S&M RURAL PROPERTIES LTD at £160.8k based on an EBITDA of £23.1k and a 6.96x industry multiple (adjusted for size and gross margin).
s&m rural properties ltd Estimated Valuation
Pomanda estimates the enterprise value of S&M RURAL PROPERTIES LTD at £66.3k based on Net Assets of £41k and 1.62x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
S&m Rural Properties Ltd Overview
S&m Rural Properties Ltd is a live company located in llandrindod wells, LD1 5DH with a Companies House number of 10163564. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in May 2016, it's largest shareholder is margaret thomas with a 50% stake. S&m Rural Properties Ltd is a young, micro sized company, Pomanda has estimated its turnover at £1.6k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
S&m Rural Properties Ltd Health Check
Pomanda's financial health check has awarded S&M Rural Properties Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
4 Weak
Size
annual sales of £1.6k, make it smaller than the average company (£830.1k)
- S&m Rural Properties Ltd
£830.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -73%, show it is growing at a slower rate (2.2%)
- S&m Rural Properties Ltd
2.2% - Industry AVG
Production
with a gross margin of 72.9%, this company has a comparable cost of product (72.9%)
- S&m Rural Properties Ltd
72.9% - Industry AVG
Profitability
an operating margin of 1400.8% make it more profitable than the average company (28%)
- S&m Rural Properties Ltd
28% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
- S&m Rural Properties Ltd
4 - Industry AVG
Pay Structure
on an average salary of £31.2k, the company has an equivalent pay structure (£31.2k)
- S&m Rural Properties Ltd
£31.2k - Industry AVG
Efficiency
resulting in sales per employee of £1.6k, this is less efficient (£182.4k)
- S&m Rural Properties Ltd
£182.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- S&m Rural Properties Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 489 days, this is slower than average (35 days)
- S&m Rural Properties Ltd
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- S&m Rural Properties Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - S&m Rural Properties Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 63.4%, this is a similar level of debt than the average (67.6%)
63.4% - S&m Rural Properties Ltd
67.6% - Industry AVG
S&M RURAL PROPERTIES LTD financials
S&M Rural Properties Ltd's latest turnover from May 2023 is estimated at £1.6 thousand and the company has net assets of £41 thousand. According to their latest financial statements, we estimate that S&M Rural Properties Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 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 | 1 | 1 | 1 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 97,387 | 97,387 | 97,387 | 35,834 | 35,834 | 35,834 | 35,834 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 97,387 | 97,387 | 97,387 | 35,834 | 35,834 | 35,834 | 35,834 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 14,396 | 8,081 | 0 | 0 | 20 | 20 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 14,396 | 8,081 | 0 | 0 | 20 | 20 | 0 |
| total assets | 111,783 | 105,468 | 97,387 | 35,834 | 35,854 | 35,854 | 35,834 |
| Bank overdraft | 29,950 | 29,671 | 29,950 | 22,900 | 30,126 | 29,455 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 600 | 600 | 600 | 600 | 600 | 1,096 | 33,164 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 1,695 | 2,309 | 0 |
| total current liabilities | 30,550 | 30,271 | 30,550 | 23,500 | 32,421 | 32,860 | 33,164 |
| loans | 40,278 | 45,833 | 46,939 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 40,278 | 45,833 | 46,939 | 0 | 0 | 0 | 0 |
| total liabilities | 70,828 | 76,104 | 77,489 | 23,500 | 32,421 | 32,860 | 33,164 |
| net assets | 40,955 | 29,364 | 19,898 | 12,334 | 3,433 | 2,994 | 2,670 |
| total shareholders funds | 40,955 | 29,364 | 19,898 | 12,334 | 3,433 | 2,994 | 2,670 |
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | |||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||
| Amortisation | 0 | 0 | 0 | 0 | 0 | ||
| Tax | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 6,315 | 8,081 | 0 | -20 | 0 | 20 | 0 |
| Creditors | 0 | 0 | 0 | 0 | -496 | -32,068 | 33,164 |
| Accruals and Deferred Income | 0 | 0 | 0 | -1,695 | -614 | 2,309 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | -5,555 | -1,106 | 46,939 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||
| interest | |||||||
| cash flow from financing | |||||||
| cash and cash equivalents | |||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 279 | -279 | 7,050 | -7,226 | 671 | 29,455 | 0 |
| change in cash | -279 | 279 | -7,050 | 7,226 | -671 | -29,455 | 0 |
s&m rural properties ltd Credit Report and Business Information
S&m Rural Properties Ltd Competitor Analysis
Perform a competitor analysis for s&m rural properties ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in LD1 area or any other competitors across 12 key performance metrics.
s&m rural properties ltd Ownership
S&M RURAL PROPERTIES LTD group structure
S&M Rural Properties Ltd has no subsidiary companies.
Ultimate parent company
S&M RURAL PROPERTIES LTD
10163564
s&m rural properties ltd directors
S&M Rural Properties Ltd currently has 2 directors. The longest serving directors include Mr Stuart Thomas (May 2016) and Mrs Margaret Thomas (May 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Stuart Thomas | United Kingdom | 53 years | May 2016 | - | Director |
| Mrs Margaret Thomas | England | 81 years | May 2016 | - | Director |
P&L
May 2023turnover
1.6k
+3%
operating profit
23.1k
0%
gross margin
72.9%
+1.59%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2023net assets
41k
+0.39%
total assets
111.8k
+0.06%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
s&m rural properties ltd company details
company number
10163564
Type
Private limited with Share Capital
industry
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
May 2016
age
8
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
last accounts submitted
May 2023
address
times building south crescent, llandrindod wells, LD1 5DH
accountant
-
auditor
-
s&m rural properties ltd 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 s&m rural properties ltd.
s&m rural properties ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
