Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
+1
Registered Address
solar house 282 chase road, southgate, london, N14 6NZ
Website
-
msda property ltdEstimated Valuation
£301.4k
Pomanda estimates the enterprise value of MSDA PROPERTY LTD at £301.4k based on a Turnover of £95k and 3.17x industry multiple (adjusted for size and gross margin).
msda property ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of MSDA PROPERTY LTD at £0 based on an EBITDA of £-1.9k and a 6.48x industry multiple (adjusted for size and gross margin).
msda property ltdEstimated Valuation
£20.6k
Pomanda estimates the enterprise value of MSDA PROPERTY LTD at £20.6k based on Net Assets of £12.4k and 1.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Msda Property LtdOverview
Msda Property Ltd is a live company located in london, N14 6NZ with a Companies House number of 10203591. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in May 2016, it's largest shareholder is
muhamed al-dubaisi
with a 60% stake. Msda Property Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£95k with
low
growth in recent years.
Pomanda's financial health check has awarded Msda Property Ltd a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
2 Regular
8 Weak
Size
annual sales of £95k, make it smaller than the average company (£872.4k)
£95k - Msda Property Ltd
£872.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (4.4%)
2% - Msda Property Ltd
4.4% - Industry AVG
Production
with a gross margin of 71.7%, this company has a comparable cost of product (71.7%)
71.7% - Msda Property Ltd
71.7% - Industry AVG
Profitability
an operating margin of -2% make it less profitable than the average company (26.9%)
-2% - Msda Property Ltd
26.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Msda Property Ltd
4 - Industry AVG
Pay Structure
on an average salary of £36.4k, the company has an equivalent pay structure (£36.4k)
£36.4k - Msda Property Ltd
£36.4k - Industry AVG
Efficiency
resulting in sales per employee of £95k, this is less efficient (£184.3k)
£95k - Msda Property Ltd
£184.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Msda Property Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 23 days, this is quicker than average (35 days)
23 days - Msda Property Ltd
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Msda Property Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 4 weeks, this is less cash available to meet short term requirements (8 weeks)
4 weeks - Msda Property Ltd
8 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 91.1%, this is a higher level of debt than the average (67.1%)
91.1% - Msda Property Ltd
67.1% - Industry AVG
MSDA PROPERTY LTD financials
EXPORT
Msda Property Ltd's latest turnover from May 2024 is estimated at £95 thousand and the company has net assets of £12.4 thousand. According to their latest financial statements, Msda Property Ltd has 1 employee and maintains cash reserves of £10.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
Turnover
94,975
93,040
89,486
88,624
102,099
51,325
87,164
Other Income Or Grants
Cost Of Sales
26,885
27,103
27,100
27,057
31,109
15,616
25,426
Gross Profit
68,090
65,937
62,386
61,567
70,990
35,709
61,737
Admin Expenses
69,991
64,095
59,574
57,744
66,263
30,725
64,131
Operating Profit
-1,901
1,842
2,812
3,823
4,727
4,984
-2,394
Interest Payable
Interest Receivable
932
1,120
225
17
12
38
1
Pre-Tax Profit
-969
2,961
3,037
3,841
4,740
5,022
-2,394
Tax
-740
-577
-730
-901
-954
Profit After Tax
-969
2,221
2,460
3,111
3,839
4,068
-2,394
Dividends Paid
Retained Profit
-969
2,221
2,460
3,111
3,839
4,068
-2,394
Employee Costs
36,446
32,959
33,422
31,190
33,432
33,177
31,814
Number Of Employees
1
1
1
1
1
1
1
EBITDA*
-1,901
1,842
2,812
3,823
4,727
4,984
-2,394
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
Tangible Assets
Intangible Assets
Investments & Other
128,272
128,272
128,272
128,272
128,272
128,272
132,041
Debtors (Due After 1 year)
Total Fixed Assets
128,272
128,272
128,272
128,272
128,272
128,272
132,041
Stock & work in progress
Trade Debtors
431
Group Debtors
Misc Debtors
227
240
240
76
63
33,958
Cash
10,664
24,857
24,910
20,042
14,528
10,074
100
100
misc current assets
total current assets
10,891
24,857
25,150
20,282
14,604
10,568
100
34,058
total assets
139,163
153,129
153,422
148,554
142,876
138,840
132,141
34,058
Bank overdraft
Bank loan
Trade Creditors
1,705
1,452
718
5,186
3,348
3,352
1,794
Group/Directors Accounts
123,822
136,551
139,003
132,414
132,414
132,021
132,041
33,958
other short term finances
hp & lease commitments
other current liabilities
1,200
1,721
2,517
2,230
1,501
1,693
600
total current liabilities
126,727
139,724
142,238
139,830
137,263
137,066
134,435
33,958
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
126,727
139,724
142,238
139,830
137,263
137,066
134,435
33,958
net assets
12,436
13,405
11,184
8,724
5,613
1,774
-2,294
100
total shareholders funds
12,436
13,405
11,184
8,724
5,613
1,774
-2,294
100
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
Operating Activities
Operating Profit
-1,901
1,842
2,812
3,823
4,727
4,984
-2,394
Depreciation
Amortisation
Tax
-740
-577
-730
-901
-954
Stock
Debtors
227
-240
164
-418
494
-33,958
33,958
Creditors
253
734
-4,468
1,838
-4
1,558
1,794
Accruals and Deferred Income
-521
-796
287
729
-192
1,093
600
Deferred Taxes & Provisions
Cash flow from operations
-2,396
1,280
-1,946
5,496
4,048
6,187
33,958
-33,958
Investing Activities
capital expenditure
Change in Investments
-3,769
132,041
cash flow from investments
3,769
-132,041
Financing Activities
Bank loans
Group/Directors Accounts
-12,729
-2,452
6,589
393
-20
98,083
33,958
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
932
1,120
225
17
12
38
1
cash flow from financing
-11,797
-1,332
6,814
17
405
18
98,084
34,058
cash and cash equivalents
cash
-14,193
-53
4,868
5,514
4,454
9,974
100
overdraft
change in cash
-14,193
-53
4,868
5,514
4,454
9,974
100
msda property 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 msda property ltd. Get real-time insights into msda property ltd's credit score, group structure and payment trends.
Perform a competitor analysis for msda property ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in N14 area or any other competitors across 12 key performance metrics.
msda property ltd Ownership
MSDA PROPERTY LTD group structure
Msda Property Ltd has no subsidiary companies.
Ultimate parent company
MSDA PROPERTY LTD
10203591
MSDA PROPERTY LTD Shareholders
The largest shareholders in Msda Property Ltd include Muhamed Al-Dubaisi and Shatha Haemeed.
muhamed al-dubaisi
60%
shatha haemeed
40%
msda property ltd directors
Msda Property Ltd currently has 1 director, Mr Muhamed Al-Dubaisi serving since May 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.
68100 - Buying and selling of own real estate
incorporation date
May 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
May 2024
previous names
N/A
accountant
FREEMANS PARTNERSHIP LLP
auditor
-
address
solar house 282 chase road, southgate, london, N14 6NZ
Bank
-
Legal Advisor
-
msda property 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 msda property ltd.
msda property 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 MSDA PROPERTY LTD. This can take several minutes, an email will notify you when this has completed.
msda property ltdCompanies House Filings - See Documents
