Pomanda estimates the enterprise value of PROPERTY WITH ANDREW LTD at £132.7k based on a Turnover of £368.3k and 0.36x industry multiple (adjusted for size and gross margin).
property with andrew ltdEstimated Valuation
£66k
Pomanda estimates the enterprise value of PROPERTY WITH ANDREW LTD at £66k based on an EBITDA of £25.6k and a 2.58x industry multiple (adjusted for size and gross margin).
property with andrew ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of PROPERTY WITH ANDREW LTD at £0 based on Net Assets of £-53k and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Property With Andrew LtdOverview
Property With Andrew Ltd is a live company located in northampton, NN3 3AD with a Companies House number of 10336593. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in August 2016, it's largest shareholder is
andrew roberts
with a 100% stake. Property With Andrew Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£368.3k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Property With Andrew Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £368.3k, make it smaller than the average company (£3.7m)
£368.3k - Property With Andrew Ltd
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 169%, show it is growing at a faster rate (8.3%)
169% - Property With Andrew Ltd
8.3% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (37.9%)
17.1% - Property With Andrew Ltd
37.9% - Industry AVG
Profitability
an operating margin of 7% make it more profitable than the average company (5.7%)
7% - Property With Andrew Ltd
5.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (22)
2 - Property With Andrew Ltd
22 - Industry AVG
Pay Structure
on an average salary of £46.6k, the company has an equivalent pay structure (£46.6k)
£46.6k - Property With Andrew Ltd
£46.6k - Industry AVG
Efficiency
resulting in sales per employee of £184.2k, this is more efficient (£145.7k)
£184.2k - Property With Andrew Ltd
£145.7k - Industry AVG
Debtor Days
it gets paid by customers after 69 days, this is later than average (36 days)
69 days - Property With Andrew Ltd
36 days - Industry AVG
Creditor Days
its suppliers are paid after 147 days, this is slower than average (33 days)
147 days - Property With Andrew Ltd
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Property With Andrew Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Property With Andrew Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 175.4%, this is a higher level of debt than the average (59%)
175.4% - Property With Andrew Ltd
59% - Industry AVG
PROPERTY WITH ANDREW LTD financials
EXPORT
Property With Andrew Ltd's latest turnover from March 2024 is estimated at £368.3 thousand and the company has net assets of -£53 thousand. According to their latest financial statements, we estimate that Property With Andrew Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Turnover
368,331
289,831
200,909
18,993
5,567
2,884
6,282
Other Income Or Grants
Cost Of Sales
305,418
239,364
168,499
16,016
4,610
2,403
5,229
Gross Profit
62,913
50,467
32,411
2,977
957
481
1,053
Admin Expenses
37,330
12,711
35,136
-20,459
1,865
-3,067
122,014
-125
Operating Profit
25,583
37,756
-2,725
23,436
-908
3,548
-120,961
125
Interest Payable
Interest Receivable
Pre-Tax Profit
25,583
37,756
-2,725
18,983
-908
2,874
-120,961
125
Tax
-6,396
-7,174
-25
Profit After Tax
19,187
30,582
-2,725
18,983
-908
2,874
-120,961
100
Dividends Paid
Retained Profit
19,187
30,582
-2,725
18,983
-908
2,874
-120,961
100
Employee Costs
93,289
44,767
42,245
40,135
39,751
38,576
36,364
Number Of Employees
2
1
1
1
1
1
1
EBITDA*
25,583
37,756
-2,725
23,436
-908
3,548
-120,961
125
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Tangible Assets
Intangible Assets
Investments & Other
1
1
1
1
1
1
1
100
Debtors (Due After 1 year)
Total Fixed Assets
1
1
1
1
1
1
1
100
Stock & work in progress
Trade Debtors
70,366
51,179
20,449
29,498
9,884
4,293
1,454
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
70,366
51,179
20,449
29,498
9,884
4,293
1,454
total assets
70,367
51,180
20,450
29,499
9,885
4,294
1,455
100
Bank overdraft
Bank loan
Trade Creditors
123,412
123,412
123,264
141
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
123,412
123,412
123,264
141
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
129,447
128,816
122,316
122,316
provisions
total long term liabilities
129,447
128,816
122,316
122,316
total liabilities
123,412
123,412
123,264
129,588
128,816
122,316
122,316
net assets
-53,045
-72,232
-102,814
-100,089
-118,931
-118,022
-120,861
100
total shareholders funds
-53,045
-72,232
-102,814
-100,089
-118,931
-118,022
-120,861
100
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Operating Activities
Operating Profit
25,583
37,756
-2,725
23,436
-908
3,548
-120,961
125
Depreciation
Amortisation
Tax
-6,396
-7,174
-25
Stock
Debtors
19,187
30,730
-9,049
19,614
5,591
2,839
1,454
Creditors
148
123,123
141
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
129,447
3,963
-6,499
709
-122,415
100
Investing Activities
capital expenditure
Change in Investments
-99
100
cash flow from investments
99
-100
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-129,447
631
6,500
122,316
share issue
-141
-1
-35
interest
cash flow from financing
-129,447
490
6,499
-35
122,316
cash and cash equivalents
cash
overdraft
change in cash
property with andrew 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 property with andrew ltd. Get real-time insights into property with andrew ltd's credit score, group structure and payment trends.
Perform a competitor analysis for property with andrew ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in NN3 area or any other competitors across 12 key performance metrics.
property with andrew ltd Ownership
PROPERTY WITH ANDREW LTD group structure
Property With Andrew Ltd has no subsidiary companies.
Ultimate parent company
PROPERTY WITH ANDREW LTD
10336593
PROPERTY WITH ANDREW LTD Shareholders
The sole shareholder of Property With Andrew Ltd is Andrew Roberts.
andrew roberts
100%
property with andrew ltd directors
Property With Andrew Ltd currently has 1 director, Mr Andrew Roberts serving since Aug 2016.
82990 - Other business support service activities n.e.c.
incorporation date
August 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
property investor reward club limited (December 2022)
accountant
-
auditor
-
address
2 abington park crescent, northampton, NN3 3AD
Bank
-
Legal Advisor
-
property with andrew 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 property with andrew ltd.
property with andrew 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 PROPERTY WITH ANDREW LTD. This can take several minutes, an email will notify you when this has completed.
property with andrew ltdCompanies House Filings - See Documents
