Pomanda estimates the enterprise value of IM LAND 3 LIMITED at £38.6k based on a Turnover of £12k and 3.21x industry multiple (adjusted for size and gross margin).
im land 3 limitedEstimated Valuation
£74.8k
Pomanda estimates the enterprise value of IM LAND 3 LIMITED at £74.8k based on an EBITDA of £10.8k and a 6.9x industry multiple (adjusted for size and gross margin).
im land 3 limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of IM LAND 3 LIMITED at £0 based on Net Assets of £-404.4k and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Im Land 3 LimitedOverview
Im Land 3 Limited is a live company located in solihull, B90 4WA with a Companies House number of 10395273. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in September 2016, it's largest shareholder is
i m properties strategic land group limited
with a 100% stake. Im Land 3 Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£12k with
high
growth in recent years.
Pomanda's financial health check has awarded Im Land 3 Limited a 2 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
Health Rating2out of 5
3 Strong
0 Regular
5 Weak
Size
annual sales of £12k, make it smaller than the average company (£909.7k)
£12k - Im Land 3 Limited
£909.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (2.8%)
21% - Im Land 3 Limited
2.8% - Industry AVG
Production
with a gross margin of 90%, this company has a lower cost of product (71.1%)
90% - Im Land 3 Limited
71.1% - Industry AVG
Profitability
an operating margin of 90% make it more profitable than the average company (23.9%)
90% - Im Land 3 Limited
23.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Im Land 3 Limited
4 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Im Land 3 Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £12k, this is less efficient (£186.3k)
£12k - Im Land 3 Limited
£186.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Im Land 3 Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Im Land 3 Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 3002917 days, this is more than average (387 days)
3002917 days - Im Land 3 Limited
387 days - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Im Land 3 Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 104.1%, this is a higher level of debt than the average (64.5%)
104.1% - Im Land 3 Limited
64.5% - Industry AVG
IM LAND 3 LIMITED financials
EXPORT
Im Land 3 Limited's latest turnover from December 2023 is £12 thousand and the company has net assets of -£404.4 thousand. According to their latest financial statements, we estimate that Im Land 3 Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Turnover
12,032
11,641
11,563
6,874
9,313
9,250
11,075
Other Income Or Grants
Cost Of Sales
1,203
694
Gross Profit
10,829
10,947
11,563
6,874
9,313
9,250
11,075
Admin Expenses
1,157
354,148
84,814
925
128,224
Operating Profit
10,829
10,947
10,406
-347,274
-75,501
8,325
-117,149
Interest Payable
Interest Receivable
38
Pre-Tax Profit
10,829
10,947
10,444
-347,274
-75,501
8,325
-117,149
Tax
-2,547
-2,080
-1,985
65,982
14,345
-1,582
22,731
Profit After Tax
8,282
8,867
8,459
-281,292
-61,156
6,743
-94,418
Dividends Paid
Retained Profit
8,282
8,867
8,459
-281,292
-61,156
6,743
-94,418
Employee Costs
Number Of Employees
1
1
4
1
1
4
1
EBITDA*
10,829
10,947
10,406
-347,274
-75,501
8,325
-117,149
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
9,897,286
9,858,470
9,994,443
9,839,506
2,162,068
1,276,464
1,199,699
Trade Debtors
Group Debtors
Misc Debtors
2,162
4,161
2,375
100
Cash
misc current assets
total current assets
9,899,448
9,858,470
9,998,604
9,839,506
2,164,443
1,276,464
1,199,799
total assets
9,899,448
9,858,470
9,998,604
9,839,506
2,164,443
1,276,464
1,199,799
Bank overdraft
Bank loan
Trade Creditors
7,866
Group/Directors Accounts
10,303,863
10,271,167
10,412,302
6,439,529
2,288,894
1,364,039
1,294,117
other short term finances
hp & lease commitments
other current liabilities
3,830,000
24,280
total current liabilities
10,303,863
10,271,167
10,420,168
10,269,529
2,313,174
1,364,039
1,294,117
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
10,303,863
10,271,167
10,420,168
10,269,529
2,313,174
1,364,039
1,294,117
net assets
-404,415
-412,697
-421,564
-430,023
-148,731
-87,575
-94,318
total shareholders funds
-404,415
-412,697
-421,564
-430,023
-148,731
-87,575
-94,318
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Operating Activities
Operating Profit
10,829
10,947
10,406
-347,274
-75,501
8,325
-117,149
Depreciation
Amortisation
Tax
-2,547
-2,080
-1,985
65,982
14,345
-1,582
22,731
Stock
38,816
-135,973
154,937
7,677,438
885,604
76,765
1,199,699
Debtors
2,162
-4,161
4,161
-2,375
2,375
-100
100
Creditors
-7,866
7,866
Accruals and Deferred Income
-3,830,000
3,805,720
24,280
Deferred Taxes & Provisions
Cash flow from operations
-32,696
141,135
-3,972,811
-4,150,635
-924,855
-69,922
-1,294,217
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
32,696
-141,135
3,972,773
4,150,635
924,855
69,922
1,294,117
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
38
cash flow from financing
32,696
-141,135
3,972,811
4,150,635
924,855
69,922
1,294,217
cash and cash equivalents
cash
overdraft
change in cash
im land 3 limited 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 im land 3 limited. Get real-time insights into im land 3 limited's credit score, group structure and payment trends.
Perform a competitor analysis for im land 3 limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in B90 area or any other competitors across 12 key performance metrics.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023
net assets
-404.4k
-0.02%
total assets
9.9m
0%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
im land 3 limited company details
company number
10395273
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
incorporation date
September 2016
age
9
incorporated
UK
ultimate parent company
IMG UK HOLDINGS LTD
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
i m properties (wychbold) limited (February 2019)
accountant
COOPER PARRY GROUP LIMITED
auditor
-
address
the gate international drive, solihull, B90 4WA
Bank
-
Legal Advisor
-
im land 3 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 found 1 charges/mortgages relating to im land 3 limited. Currently there are 1 open charges and 0 have been satisfied in the past.
im land 3 limited 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 IM LAND 3 LIMITED. This can take several minutes, an email will notify you when this has completed.
im land 3 limitedCompanies House Filings - See Documents
