segro (acton park estate) limited

segro (acton park estate) limited Company Information

Share SEGRO (ACTON PARK ESTATE) LIMITED
Live 
YoungSmallHealthy

Company Number

10427431

Industry

Development of building projects

 

Directors

James Craddock

Paras Patel

View All

Shareholders

brixton limited

Group Structure

View All

Contact

Registered Address

1 new burlington place, london, W1S 2HR

segro (acton park estate) limited Estimated Valuation

£4.2m

Pomanda estimates the enterprise value of SEGRO (ACTON PARK ESTATE) LIMITED at £4.2m based on a Turnover of £3.7m and 1.14x industry multiple (adjusted for size and gross margin).

segro (acton park estate) limited Estimated Valuation

£0

Pomanda estimates the enterprise value of SEGRO (ACTON PARK ESTATE) LIMITED at £0 based on an EBITDA of £-8.8m and a 8.23x industry multiple (adjusted for size and gross margin).

segro (acton park estate) limited Estimated Valuation

£142.3m

Pomanda estimates the enterprise value of SEGRO (ACTON PARK ESTATE) LIMITED at £142.3m based on Net Assets of £103.3m and 1.38x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Segro (acton Park Estate) Limited Overview

Segro (acton Park Estate) Limited is a live company located in london, W1S 2HR with a Companies House number of 10427431. It operates in the development of building projects sector, SIC Code 41100. Founded in October 2016, it's largest shareholder is brixton limited with a 100% stake. Segro (acton Park Estate) Limited is a young, small sized company, Pomanda has estimated its turnover at £3.7m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Segro (acton Park Estate) Limited Health Check

Pomanda's financial health check has awarded Segro (Acton Park Estate) Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

0 Regular

positive_score

2 Weak

size

Size

annual sales of £3.7m, make it larger than the average company (£2.6m)

£3.7m - Segro (acton Park Estate) Limited

£2.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (4.8%)

9% - Segro (acton Park Estate) Limited

4.8% - Industry AVG

production

Production

with a gross margin of 83.2%, this company has a lower cost of product (26.6%)

83.2% - Segro (acton Park Estate) Limited

26.6% - Industry AVG

profitability

Profitability

an operating margin of -236.6% make it less profitable than the average company (7%)

-236.6% - Segro (acton Park Estate) Limited

7% - Industry AVG

employees

Employees

with 5 employees, this is below the industry average (7)

5 - Segro (acton Park Estate) Limited

7 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Segro (acton Park Estate) Limited

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £745.2k, this is more efficient (£299.2k)

£745.2k - Segro (acton Park Estate) Limited

£299.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 21 days, this is earlier than average (28 days)

21 days - Segro (acton Park Estate) Limited

28 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Segro (acton Park Estate) Limited

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Segro (acton Park Estate) Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Segro (acton Park Estate) Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 6.9%, this is a lower level of debt than the average (73.2%)

6.9% - Segro (acton Park Estate) Limited

73.2% - Industry AVG

SEGRO (ACTON PARK ESTATE) LIMITED financials

EXPORTms excel logo

Segro (Acton Park Estate) Limited's latest turnover from December 2023 is £3.7 million and the company has net assets of £103.3 million. According to their latest financial statements, we estimate that Segro (Acton Park Estate) Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017
Turnover3,726,0003,387,0003,047,0002,856,0002,666,0003,058,0003,464,000
Other Income Or Grants0000000
Cost Of Sales627,0001,126,0001,557,000915,000856,0002,736,062750,000
Gross Profit3,099,0002,261,0001,490,0001,941,0001,810,000321,9382,714,000
Admin Expenses11,915,00032,276,000-58,209,000-7,846,000-3,489,000-11,996,062-18,120,000
Operating Profit-8,816,000-30,015,00059,699,0009,787,0005,299,00012,318,00020,834,000
Interest Payable158,000217,000320,000541,000572,000583,0001,224,000
Interest Receivable13,0007,0006,0001,0007,0003,0000
Pre-Tax Profit-8,961,000-30,225,00059,385,0009,247,0004,734,00011,738,00019,610,000
Tax0000000
Profit After Tax-8,961,000-30,225,00059,385,0009,247,0004,734,00011,738,00019,610,000
Dividends Paid1,000,000500,0001,000,000650,0002,000,00000
Retained Profit-9,961,000-30,725,00058,385,0008,597,0002,734,00011,738,00019,610,000
Employee Costs0000000
Number Of Employees5555455
EBITDA*-8,816,000-30,015,00059,699,0009,787,0005,299,00012,318,00020,834,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017
Tangible Assets00153,225,00093,225,00084,325,00079,050,00068,725,000
Intangible Assets0000000
Investments & Other110,750,000122,250,000153,225,00093,225,00084,325,00079,050,00068,725,000
Debtors (Due After 1 year)0000000
Total Fixed Assets110,750,000122,250,000153,225,00093,225,00084,325,00079,050,00068,725,000
Stock & work in progress0000000
Trade Debtors221,000253,000383,000583,00042,000151,0000
Group Debtors0000000
Misc Debtors74,00086,00043,00019,0001,0000463,000
Cash0000000
misc current assets0000000
total current assets295,000339,000426,000602,00043,000151,000463,000
total assets111,045,000122,589,000153,651,00093,827,00084,368,00079,201,00069,188,000
Bank overdraft0000000
Bank loan0000000
Trade Creditors 0000000
Group/Directors Accounts0000000
other short term finances0000000
hp & lease commitments0000000
other current liabilities1,606,0002,096,0001,948,000904,0001,059,000828,0001,499,000
total current liabilities1,606,0002,096,0001,948,000904,0001,059,000828,0001,499,000
loans6,101,0007,194,00000000
hp & lease commitments0000000
Accruals and Deferred Income0000000
other liabilities0012,679,00030,284,00029,267,00027,065,00028,119,000
provisions0000000
total long term liabilities6,101,0007,194,00012,679,00030,284,00029,267,00027,065,00028,119,000
total liabilities7,707,0009,290,00014,627,00031,188,00030,326,00027,893,00029,618,000
net assets103,338,000113,299,000139,024,00062,639,00054,042,00051,308,00039,570,000
total shareholders funds103,338,000113,299,000139,024,00062,639,00054,042,00051,308,00039,570,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017
Operating Activities
Operating Profit-8,816,000-30,015,00059,699,0009,787,0005,299,00012,318,00020,834,000
Depreciation0000000
Amortisation0000000
Tax0000000
Stock0000000
Debtors-44,000-87,000-176,000559,000-108,000-312,000463,000
Creditors0000000
Accruals and Deferred Income-490,000148,0001,044,000-155,000231,000-671,0001,499,000
Deferred Taxes & Provisions0000000
Cash flow from operations-9,262,000-29,780,00060,919,0009,073,0005,638,00011,959,00021,870,000
Investing Activities
capital expenditure0153,225,000-60,000,000-8,900,000-5,275,000-10,325,000-68,725,000
Change in Investments-11,500,000-30,975,00060,000,0008,900,0005,275,00010,325,00068,725,000
cash flow from investments11,500,000184,200,000-120,000,000-17,800,000-10,550,000-20,650,000-137,450,000
Financing Activities
Bank loans0000000
Group/Directors Accounts0000000
Other Short Term Loans 0000000
Long term loans-1,093,0007,194,00000000
Hire Purchase and Lease Commitments0000000
other long term liabilities0-12,679,000-17,605,0001,017,0002,202,000-1,054,00028,119,000
share issue05,000,00018,000,00000019,960,000
interest-145,000-210,000-314,000-540,000-565,000-580,000-1,224,000
cash flow from financing-1,238,000-695,00081,000477,0001,637,000-1,634,00046,855,000
cash and cash equivalents
cash0000000
overdraft0000000
change in cash0000000

segro (acton park estate) 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 segro (acton park estate) limited. Get real-time insights into segro (acton park estate) limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Segro (acton Park Estate) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for segro (acton park estate) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in W1S area or any other competitors across 12 key performance metrics.

segro (acton park estate) limited Ownership

SEGRO (ACTON PARK ESTATE) LIMITED group structure

Segro (Acton Park Estate) Limited has no subsidiary companies.

Ultimate parent company

2 parents

SEGRO (ACTON PARK ESTATE) LIMITED

10427431

SEGRO (ACTON PARK ESTATE) LIMITED Shareholders

brixton limited 100%

segro (acton park estate) limited directors

Segro (Acton Park Estate) Limited currently has 4 directors. The longest serving directors include Mr James Craddock (Mar 2020) and Mr Paras Patel (Dec 2023).

officercountryagestartendrole
Mr James CraddockUnited Kingdom45 years Mar 2020- Director
Mr Paras PatelUnited Kingdom41 years Dec 2023- Director
Mr Sean DohertyUnited Kingdom37 years Dec 2023- Director
Mrs Bonnie MinshullUnited Kingdom44 years Dec 2023- Director

P&L

December 2023

turnover

3.7m

+10%

operating profit

-8.8m

-71%

gross margin

83.2%

+24.59%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

103.3m

-0.09%

total assets

111m

-0.09%

cash

0

0%

net assets

Total assets minus all liabilities

segro (acton park estate) limited company details

company number

10427431

Type

Private limited with Share Capital

industry

41100 - Development of building projects

incorporation date

October 2016

age

9

incorporated

UK

ultimate parent company

accounts

Audit Exemption Subsidiary

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

-

address

1 new burlington place, london, W1S 2HR

Bank

-

Legal Advisor

-

segro (acton park estate) 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 segro (acton park estate) limited.

segro (acton park estate) 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 SEGRO (ACTON PARK ESTATE) LIMITED. This can take several minutes, an email will notify you when this has completed.

segro (acton park estate) limited Companies House Filings - See Documents

datedescriptionview/download