draper gain properties limited
draper gain properties limited Company Information
Company Number
10264134
Website
-Registered Address
quadrant house, floor 6, 4 thomas more square, london, E1W 1YW
Industry
Other personal service activities n.e.c.
Telephone
-
Next Accounts Due
July 2025
Group Structure
View All
Directors
Wendy Draper8 Years
Shareholders
peter kennedy gain 100%
draper gain properties limited Estimated Valuation
Pomanda estimates the enterprise value of DRAPER GAIN PROPERTIES LIMITED at £10k based on a Turnover of £12.3k and 0.81x industry multiple (adjusted for size and gross margin).
draper gain properties limited Estimated Valuation
Pomanda estimates the enterprise value of DRAPER GAIN PROPERTIES LIMITED at £0 based on an EBITDA of £-9.8k and a 6.54x industry multiple (adjusted for size and gross margin).
draper gain properties limited Estimated Valuation
Pomanda estimates the enterprise value of DRAPER GAIN PROPERTIES LIMITED at £327.1k based on Net Assets of £119.2k and 2.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Draper Gain Properties Limited Overview
Draper Gain Properties Limited is a live company located in london, E1W 1YW with a Companies House number of 10264134. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in July 2016, it's largest shareholder is peter kennedy gain with a 100% stake. Draper Gain Properties Limited is a young, micro sized company, Pomanda has estimated its turnover at £12.3k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Draper Gain Properties Limited Health Check
Pomanda's financial health check has awarded Draper Gain Properties Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
5 Weak
Size
annual sales of £12.3k, make it smaller than the average company (£882.2k)
- Draper Gain Properties Limited
£882.2k - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (6.6%)
- Draper Gain Properties Limited
6.6% - Industry AVG
Production
with a gross margin of 40.8%, this company has a comparable cost of product (40.8%)
- Draper Gain Properties Limited
40.8% - Industry AVG
Profitability
an operating margin of -80.3% make it less profitable than the average company (6.3%)
- Draper Gain Properties Limited
6.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (14)
- Draper Gain Properties Limited
14 - Industry AVG
Pay Structure
on an average salary of £30.1k, the company has an equivalent pay structure (£30.1k)
- Draper Gain Properties Limited
£30.1k - Industry AVG
Efficiency
resulting in sales per employee of £12.3k, this is less efficient (£84.9k)
- Draper Gain Properties Limited
£84.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Draper Gain Properties Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 114 days, this is slower than average (40 days)
- Draper Gain Properties Limited
40 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Draper Gain Properties Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 695 weeks, this is more cash available to meet short term requirements (49 weeks)
695 weeks - Draper Gain Properties Limited
49 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.5%, this is a lower level of debt than the average (42.6%)
3.5% - Draper Gain Properties Limited
42.6% - Industry AVG
DRAPER GAIN PROPERTIES LIMITED financials
Draper Gain Properties Limited's latest turnover from October 2023 is estimated at £12.3 thousand and the company has net assets of £119.2 thousand. According to their latest financial statements, we estimate that Draper Gain Properties Limited has 1 employee and maintains cash reserves of £58.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 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 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 355,000 | 355,000 | 355,000 | 355,000 | 350,639 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 355,000 | 355,000 | 355,000 | 355,000 | 350,639 |
| 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 | 65,000 | 40,456 | 0 | 0 | 0 | 0 | 0 |
| Cash | 58,555 | 186,873 | 27,775 | 13,877 | 6,319 | 40,106 | 25,261 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 123,555 | 227,329 | 27,775 | 13,877 | 6,319 | 40,106 | 25,261 |
| total assets | 123,555 | 227,329 | 382,775 | 368,877 | 361,319 | 395,106 | 375,900 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 2,280 | 2,100 | 0 | 1,830 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 302,455 | 352,455 | 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 | 2,100 | 102,343 | 298,009 | 298,032 | 5,819 | 5,882 | 357,910 |
| total current liabilities | 4,380 | 104,443 | 298,009 | 299,862 | 308,274 | 358,337 | 357,910 |
| loans | 0 | 0 | 0 | 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 | 741 | 741 | 741 | 0 |
| total long term liabilities | 0 | 0 | 0 | 741 | 741 | 741 | 0 |
| total liabilities | 4,380 | 104,443 | 298,009 | 300,603 | 309,015 | 359,078 | 357,910 |
| net assets | 119,175 | 122,886 | 84,766 | 68,274 | 52,304 | 36,028 | 17,990 |
| total shareholders funds | 119,175 | 122,886 | 84,766 | 68,274 | 52,304 | 36,028 | 17,990 |
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | |||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 24,544 | 40,456 | 0 | 0 | 0 | 0 | 0 |
| Creditors | 180 | 2,100 | -1,830 | 1,830 | 0 | 0 | 0 |
| Accruals and Deferred Income | -100,243 | -195,666 | -23 | 292,213 | -63 | -352,028 | 357,910 |
| Deferred Taxes & Provisions | 0 | 0 | -741 | 0 | 0 | 741 | 0 |
| Cash flow from operations | |||||||
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | 0 | -355,000 | 0 | 0 | 0 | 4,361 | 350,639 |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | -302,455 | -50,000 | 352,455 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 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 | -128,318 | 159,098 | 13,898 | 7,558 | -33,787 | 14,845 | 25,261 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -128,318 | 159,098 | 13,898 | 7,558 | -33,787 | 14,845 | 25,261 |
draper gain properties limited Credit Report and Business Information
Draper Gain Properties Limited Competitor Analysis
Perform a competitor analysis for draper gain properties limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in E1W area or any other competitors across 12 key performance metrics.
draper gain properties limited Ownership
DRAPER GAIN PROPERTIES LIMITED group structure
Draper Gain Properties Limited has no subsidiary companies.
Ultimate parent company
DRAPER GAIN PROPERTIES LIMITED
10264134
draper gain properties limited directors
Draper Gain Properties Limited currently has 1 director, Mrs Wendy Draper serving since Jul 2016.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Wendy Draper | England | 53 years | Jul 2016 | - | Director |
P&L
October 2023turnover
12.3k
+16%
operating profit
-9.8k
0%
gross margin
40.8%
+1.42%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2023net assets
119.2k
-0.03%
total assets
123.6k
-0.46%
cash
58.6k
-0.69%
net assets
Total assets minus all liabilities
draper gain properties limited company details
company number
10264134
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
July 2016
age
8
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
quadrant house, floor 6, 4 thomas more square, london, E1W 1YW
last accounts submitted
October 2023
draper gain properties 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 draper gain properties limited.
draper gain properties limited Companies House Filings - See Documents
| date | description | view/download |
|---|
