Pomanda estimates the enterprise value of MARLBOROUGH ESTATES LTD at £226.6k based on a Turnover of £104.9k and 2.16x industry multiple (adjusted for size and gross margin).
marlborough estates ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of MARLBOROUGH ESTATES LTD at £0 based on an EBITDA of £-25.1k and a 4.41x industry multiple (adjusted for size and gross margin).
marlborough estates ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of MARLBOROUGH ESTATES LTD at £0 based on Net Assets of £-39.2k and 1.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Marlborough Estates LtdOverview
Marlborough Estates Ltd is a live company located in london, SW16 1LD with a Companies House number of 10219695. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in June 2016, it's largest shareholder is
sulaiman amejee
with a 100% stake. Marlborough Estates Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£104.9k with
high
growth in recent years.
Pomanda's financial health check has awarded Marlborough Estates Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £104.9k, make it smaller than the average company (£865.1k)
£104.9k - Marlborough Estates Ltd
£865.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (4.5%)
26% - Marlborough Estates Ltd
4.5% - Industry AVG
Production
with a gross margin of 30.5%, this company has a higher cost of product (73%)
30.5% - Marlborough Estates Ltd
73% - Industry AVG
Profitability
an operating margin of -24% make it less profitable than the average company (27.6%)
-24% - Marlborough Estates Ltd
27.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Marlborough Estates Ltd
4 - Industry AVG
Pay Structure
on an average salary of £37k, the company has an equivalent pay structure (£37k)
£37k - Marlborough Estates Ltd
£37k - Industry AVG
Efficiency
resulting in sales per employee of £104.9k, this is less efficient (£183.5k)
£104.9k - Marlborough Estates Ltd
£183.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Marlborough Estates Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 711 days, this is slower than average (35 days)
711 days - Marlborough Estates Ltd
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Marlborough Estates Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 4 weeks, this is less cash available to meet short term requirements (9 weeks)
4 weeks - Marlborough Estates Ltd
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 106.2%, this is a higher level of debt than the average (66.7%)
106.2% - Marlborough Estates Ltd
66.7% - Industry AVG
MARLBOROUGH ESTATES LTD financials
EXPORT
Marlborough Estates Ltd's latest turnover from June 2024 is estimated at £104.9 thousand and the company has net assets of -£39.2 thousand. According to their latest financial statements, Marlborough Estates Ltd has 1 employee and maintains cash reserves of £11.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Turnover
104,910
110,070
108,500
52,930
59,595
59,238
37,019
Other Income Or Grants
Cost Of Sales
72,947
78,132
77,363
38,857
44,318
43,056
26,510
Gross Profit
31,963
31,939
31,138
14,073
15,278
16,182
10,509
Admin Expenses
57,112
32,285
32,486
-17,074
10,177
22,221
49,087
2
Operating Profit
-25,149
-346
-1,348
31,147
5,101
-6,039
-38,578
-2
Interest Payable
Interest Receivable
1,177
1,592
370
20
8
17
1
Pre-Tax Profit
-23,972
1,247
-978
31,167
5,109
-6,022
-38,577
-2
Tax
-312
-5,922
-971
Profit After Tax
-23,972
935
-978
25,245
4,138
-6,022
-38,577
-2
Dividends Paid
Retained Profit
-23,972
935
-978
25,245
4,138
-6,022
-38,577
-2
Employee Costs
36,976
33,399
34,044
31,621
33,124
33,581
32,457
Number Of Employees
1
1
1
1
1
1
1
EBITDA*
-25,149
-346
-1,348
31,147
5,101
-6,039
-38,578
-2
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Tangible Assets
625,631
625,631
625,631
625,631
625,631
625,631
625,631
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
625,631
625,631
625,631
625,631
625,631
625,631
625,631
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
11,517
33,309
30,383
28,747
11,137
4,060
400
misc current assets
total current assets
11,517
33,309
30,383
28,747
11,137
4,060
400
total assets
637,148
658,940
656,014
654,378
636,768
629,691
626,031
Bank overdraft
Bank loan
Trade Creditors
142,160
148,980
146,870
45,128
52,763
50,068
40,385
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
142,160
148,980
146,870
45,128
52,763
50,068
40,385
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
534,219
525,219
525,338
624,466
624,466
624,222
624,223
provisions
total long term liabilities
534,219
525,219
525,338
624,466
624,466
624,222
624,223
total liabilities
676,379
674,199
672,208
669,594
677,229
674,290
664,608
net assets
-39,231
-15,259
-16,194
-15,216
-40,461
-44,599
-38,577
total shareholders funds
-39,231
-15,259
-16,194
-15,216
-40,461
-44,599
-38,577
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Operating Activities
Operating Profit
-25,149
-346
-1,348
31,147
5,101
-6,039
-38,578
-2
Depreciation
Amortisation
Tax
-312
-5,922
-971
Stock
Debtors
Creditors
-6,820
2,110
101,742
-7,635
2,695
9,683
40,385
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-31,969
1,452
100,394
17,590
6,825
3,644
1,807
-2
Investing Activities
capital expenditure
-625,631
Change in Investments
cash flow from investments
-625,631
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
9,000
-119
-99,128
244
-1
624,223
share issue
2
interest
1,177
1,592
370
20
8
17
1
cash flow from financing
10,177
1,473
-98,758
20
252
16
624,224
2
cash and cash equivalents
cash
-21,792
2,926
1,636
17,610
7,077
3,660
400
overdraft
change in cash
-21,792
2,926
1,636
17,610
7,077
3,660
400
marlborough estates 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 marlborough estates ltd. Get real-time insights into marlborough estates ltd's credit score, group structure and payment trends.
Perform a competitor analysis for marlborough estates ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SW16 area or any other competitors across 12 key performance metrics.
marlborough estates ltd Ownership
MARLBOROUGH ESTATES LTD group structure
Marlborough Estates Ltd has no subsidiary companies.
Ultimate parent company
MARLBOROUGH ESTATES LTD
10219695
MARLBOROUGH ESTATES LTD Shareholders
The sole shareholder of Marlborough Estates Ltd is Sulaiman Amejee.
sulaiman amejee
100%
marlborough estates ltd directors
Marlborough Estates Ltd currently has 1 director, Mr Sulaiman Amejee serving since Jun 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
June 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
June 2024
previous names
N/A
accountant
MNS TAXATION & ACCOUNTING SERVICES LTD
auditor
-
address
74 woodfield avenue, london, SW16 1LD
Bank
-
Legal Advisor
-
marlborough estates 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 marlborough estates ltd.
marlborough estates 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 MARLBOROUGH ESTATES LTD. This can take several minutes, an email will notify you when this has completed.
marlborough estates ltdCompanies House Filings - See Documents
