segro (westway estate) limited
segro (westway estate) limited Company Information
Company Number
10427553
Website
www.segro.comRegistered Address
1 new burlington place, london, W1S 2HR
Industry
Development of building projects
Telephone
02074519100
Next Accounts Due
September 2025
Group Structure
View All
Shareholders
brixton limited 100%
segro (westway estate) limited Estimated Valuation
Pomanda estimates the enterprise value of SEGRO (WESTWAY ESTATE) LIMITED at £7m based on a Turnover of £6.1m and 1.15x industry multiple (adjusted for size and gross margin).
segro (westway estate) limited Estimated Valuation
Pomanda estimates the enterprise value of SEGRO (WESTWAY ESTATE) LIMITED at £0 based on an EBITDA of £-1.6m and a 8.73x industry multiple (adjusted for size and gross margin).
segro (westway estate) limited Estimated Valuation
Pomanda estimates the enterprise value of SEGRO (WESTWAY ESTATE) LIMITED at £254.1m based on Net Assets of £171.1m and 1.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Segro (westway Estate) Limited Overview
Segro (westway Estate) Limited is a live company located in london, W1S 2HR with a Companies House number of 10427553. 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 (westway Estate) Limited is a young, mid sized company, Pomanda has estimated its turnover at £6.1m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Segro (westway Estate) Limited Health Check
Pomanda's financial health check has awarded Segro (Westway Estate) Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 1 areas for improvement. Company Health Check FAQs
7 Strong
0 Regular
1 Weak
Size
annual sales of £6.1m, make it larger than the average company (£2.6m)
£6.1m - Segro (westway Estate) Limited
£2.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (4.6%)
22% - Segro (westway Estate) Limited
4.6% - Industry AVG
Production
with a gross margin of 83.4%, this company has a lower cost of product (26.2%)
83.4% - Segro (westway Estate) Limited
26.2% - Industry AVG
Profitability
an operating margin of -25.9% make it less profitable than the average company (6.5%)
-25.9% - Segro (westway Estate) Limited
6.5% - Industry AVG
Employees
with 9 employees, this is above the industry average (6)
- Segro (westway Estate) Limited
6 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Segro (westway Estate) Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £673.8k, this is more efficient (£312.7k)
- Segro (westway Estate) Limited
£312.7k - Industry AVG
Debtor Days
it gets paid by customers after 5 days, this is earlier than average (28 days)
5 days - Segro (westway Estate) Limited
28 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Segro (westway Estate) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Segro (westway Estate) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Segro (westway Estate) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 7.2%, this is a lower level of debt than the average (74.8%)
7.2% - Segro (westway Estate) Limited
74.8% - Industry AVG
SEGRO (WESTWAY ESTATE) LIMITED financials
Segro (Westway Estate) Limited's latest turnover from December 2023 is £6.1 million and the company has net assets of £171.1 million. According to their latest financial statements, we estimate that Segro (Westway Estate) Limited has 9 employees 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 | 6,064,000 | 5,201,000 | 4,114,000 | 3,362,000 | 3,652,000 | 3,575,000 | 3,596,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 1,004,000 | 594,000 | 709,000 | 133,000 | 121,000 | 252,000 | 260,000 |
| Gross Profit | 5,060,000 | 4,607,000 | 3,405,000 | 3,229,000 | 3,531,000 | 3,323,000 | 3,336,000 |
| Admin Expenses | 6,632,000 | 38,342,000 | -98,082,000 | -7,446,000 | -3,536,000 | -20,216,000 | -22,797,000 |
| Operating Profit | -1,572,000 | -33,735,000 | 101,487,000 | 10,675,000 | 7,067,000 | 23,539,000 | 26,133,000 |
| Interest Payable | 250,000 | 335,000 | 443,000 | 634,000 | 688,000 | 729,000 | 1,509,000 |
| Interest Receivable | 16,000 | 14,000 | 35,000 | 36,000 | 4,000 | 7,000 | 3,000 |
| Pre-Tax Profit | -1,806,000 | -34,056,000 | 101,079,000 | 10,077,000 | 6,383,000 | 22,817,000 | 24,627,000 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -1,806,000 | -34,056,000 | 101,079,000 | 10,077,000 | 6,383,000 | 22,817,000 | 24,627,000 |
| Dividends Paid | 2,900,000 | 7,000,000 | 3,000,000 | 4,000,000 | 0 | 0 | 0 |
| Retained Profit | -4,706,000 | -41,056,000 | 98,079,000 | 6,077,000 | 6,383,000 | 22,817,000 | 24,627,000 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Number Of Employees | |||||||
| EBITDA* | -1,572,000 | -33,735,000 | 101,487,000 | 10,675,000 | 7,067,000 | 23,539,000 | 26,133,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 225,600,000 | 125,475,000 | 111,550,000 | 107,225,000 | 87,125,000 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 184,250,000 | 188,750,000 | 225,600,000 | 125,475,000 | 111,550,000 | 107,225,000 | 87,125,000 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 184,250,000 | 188,750,000 | 225,600,000 | 125,475,000 | 111,550,000 | 107,225,000 | 87,125,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 90,000 | 136,000 | 22,000 | 274,000 | 130,000 | 182,000 | 26,000 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 17,000 | 28,000 | 53,000 | 35,000 | 73,000 | 0 | 4,000 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 107,000 | 164,000 | 75,000 | 309,000 | 203,000 | 182,000 | 30,000 |
| total assets | 184,357,000 | 188,914,000 | 225,675,000 | 125,784,000 | 111,753,000 | 107,407,000 | 87,155,000 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,809,000 | 1,663,000 | 1,269,000 | 1,110,000 | 1,298,000 | 1,478,000 | 2,132,000 |
| total current liabilities | 1,809,000 | 1,663,000 | 1,269,000 | 1,110,000 | 1,298,000 | 1,478,000 | 2,132,000 |
| loans | 11,467,000 | 11,464,000 | 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 | 19,563,000 | 39,910,000 | 31,768,000 | 33,625,000 | 35,536,000 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 11,467,000 | 11,464,000 | 19,563,000 | 39,910,000 | 31,768,000 | 33,625,000 | 35,536,000 |
| total liabilities | 13,276,000 | 13,127,000 | 20,832,000 | 41,020,000 | 33,066,000 | 35,103,000 | 37,668,000 |
| net assets | 171,081,000 | 175,787,000 | 204,843,000 | 84,764,000 | 78,687,000 | 72,304,000 | 49,487,000 |
| total shareholders funds | 171,081,000 | 175,787,000 | 204,843,000 | 84,764,000 | 78,687,000 | 72,304,000 | 49,487,000 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | -1,572,000 | -33,735,000 | 101,487,000 | 10,675,000 | 7,067,000 | 23,539,000 | 26,133,000 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -57,000 | 89,000 | -234,000 | 106,000 | 21,000 | 152,000 | 30,000 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 146,000 | 394,000 | 159,000 | -188,000 | -180,000 | -654,000 | 2,132,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -1,369,000 | -33,430,000 | 101,880,000 | 10,381,000 | 6,866,000 | 22,733,000 | 28,235,000 |
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | -4,500,000 | -36,850,000 | 100,125,000 | 13,925,000 | 4,325,000 | 20,100,000 | 87,125,000 |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 3,000 | 11,464,000 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | -19,563,000 | -20,347,000 | 8,142,000 | -1,857,000 | -1,911,000 | 35,536,000 |
| share issue | |||||||
| interest | -234,000 | -321,000 | -408,000 | -598,000 | -684,000 | -722,000 | -1,506,000 |
| cash flow from financing | -231,000 | 3,580,000 | 1,245,000 | 7,544,000 | -2,541,000 | -2,633,000 | 58,890,000 |
| cash and cash equivalents | |||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
segro (westway estate) limited Credit Report and Business Information
Segro (westway Estate) Limited Competitor Analysis
Perform a competitor analysis for segro (westway estate) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in W1S area or any other competitors across 12 key performance metrics.
segro (westway estate) limited Ownership
SEGRO (WESTWAY ESTATE) LIMITED group structure
Segro (Westway Estate) Limited has no subsidiary companies.
Ultimate parent company
2 parents
SEGRO (WESTWAY ESTATE) LIMITED
10427553
segro (westway estate) limited directors
Segro (Westway Estate) Limited currently has 4 directors. The longest serving directors include Mr James Craddock (Mar 2020) and Mr Sean Doherty (Dec 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr James Craddock | England | 44 years | Mar 2020 | - | Director |
| Mr Sean Doherty | United Kingdom | 37 years | Dec 2023 | - | Director |
| Mrs Bonnie Minshull | United Kingdom | 44 years | Dec 2023 | - | Director |
| Mr Paras Patel | United Kingdom | 41 years | Dec 2023 | - | Director |
P&L
December 2023turnover
6.1m
+17%
operating profit
-1.6m
-95%
gross margin
83.5%
-5.8%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
171.1m
-0.03%
total assets
184.4m
-0.02%
cash
0
0%
net assets
Total assets minus all liabilities
segro (westway estate) limited company details
company number
10427553
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
October 2016
age
8
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 (westway 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 (westway estate) limited.
segro (westway estate) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
