blenheim estate homes limited
blenheim estate homes limited Company Information
Company Number
10748535
Next Accounts
Dec 2025
Shareholders
vanbrugh trustees limited
Group Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
the estate office, blenheim palace, woodstock, oxon, OX20 1PP
Website
blenheimestate.comblenheim estate homes limited Estimated Valuation
Pomanda estimates the enterprise value of BLENHEIM ESTATE HOMES LIMITED at £5.8m based on a Turnover of £2.2m and 2.62x industry multiple (adjusted for size and gross margin).
blenheim estate homes limited Estimated Valuation
Pomanda estimates the enterprise value of BLENHEIM ESTATE HOMES LIMITED at £0 based on an EBITDA of £-921.2k and a 5.12x industry multiple (adjusted for size and gross margin).
blenheim estate homes limited Estimated Valuation
Pomanda estimates the enterprise value of BLENHEIM ESTATE HOMES LIMITED at £2.8m based on Net Assets of £1.6m and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blenheim Estate Homes Limited Overview
Blenheim Estate Homes Limited is a live company located in woodstock, OX20 1PP with a Companies House number of 10748535. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in May 2017, it's largest shareholder is vanbrugh trustees limited with a 100% stake. Blenheim Estate Homes Limited is a young, small sized company, Pomanda has estimated its turnover at £2.2m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Blenheim Estate Homes Limited Health Check
Pomanda's financial health check has awarded Blenheim Estate Homes Limited a 3 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
4 Strong
2 Regular
5 Weak
Size
annual sales of £2.2m, make it larger than the average company (£921.2k)
£2.2m - Blenheim Estate Homes Limited
£921.2k - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (4.9%)
15% - Blenheim Estate Homes Limited
4.9% - Industry AVG
Production
with a gross margin of 34.6%, this company has a higher cost of product (75.3%)
34.6% - Blenheim Estate Homes Limited
75.3% - Industry AVG
Profitability
an operating margin of -41.3% make it less profitable than the average company (29.3%)
-41.3% - Blenheim Estate Homes Limited
29.3% - Industry AVG
Employees
with 4 employees, this is similar to the industry average (4)
4 - Blenheim Estate Homes Limited
4 - Industry AVG
Pay Structure
on an average salary of £32.3k, the company has an equivalent pay structure (£32.3k)
- Blenheim Estate Homes Limited
£32.3k - Industry AVG
Efficiency
resulting in sales per employee of £557.5k, this is more efficient (£177.6k)
£557.5k - Blenheim Estate Homes Limited
£177.6k - Industry AVG
Debtor Days
it gets paid by customers after 4 days, this is earlier than average (30 days)
4 days - Blenheim Estate Homes Limited
30 days - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (38 days)
6 days - Blenheim Estate Homes Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Blenheim Estate Homes Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (11 weeks)
0 weeks - Blenheim Estate Homes Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 94.5%, this is a higher level of debt than the average (64.3%)
94.5% - Blenheim Estate Homes Limited
64.3% - Industry AVG
BLENHEIM ESTATE HOMES LIMITED financials
Blenheim Estate Homes Limited's latest turnover from March 2024 is £2.2 million and the company has net assets of £1.6 million. According to their latest financial statements, Blenheim Estate Homes Limited has 4 employees and maintains cash reserves of £23.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|---|
| Turnover | 2,230,169 | 1,658,290 | 1,465,182 | 1,193,817 | 827,842 | 4,026 | |
| Other Income Or Grants | |||||||
| Cost Of Sales | |||||||
| Gross Profit | |||||||
| Admin Expenses | |||||||
| Operating Profit | -921,157 | 2,048,409 | 1,644,008 | 874,974 | 76,732 | ||
| Interest Payable | 888,553 | 689,372 | 311,799 | 49,038 | |||
| Interest Receivable | |||||||
| Pre-Tax Profit | -1,809,710 | 1,359,037 | 1,332,209 | 825,936 | 76,732 | -890,861 | |
| Tax | 516,423 | -265,067 | -100,675 | -117,256 | -80,249 | 4,650 | |
| Profit After Tax | -1,293,287 | 1,093,970 | 1,231,534 | 708,680 | -3,517 | -886,211 | |
| Dividends Paid | |||||||
| Retained Profit | -1,293,287 | 1,093,970 | 1,231,534 | 708,680 | -3,517 | -886,211 | |
| Employee Costs | |||||||
| Number Of Employees | 4 | 1 | 4 | 1 | 1 | ||
| EBITDA* | -921,157 | 2,048,409 | 1,644,008 | 874,974 | 76,732 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||
| Intangible Assets | |||||||
| Investments & Other | 29,159,725 | 17,123,750 | 11,470,686 | 6,743,458 | 4,808,450 | 982,650 | |
| Debtors (Due After 1 year) | |||||||
| Total Fixed Assets | 29,159,725 | 17,123,750 | 11,470,686 | 6,743,458 | 4,808,450 | 982,650 | |
| Stock & work in progress | 53,043 | 97,624 | 197,428 | ||||
| Trade Debtors | 30,148 | 9,450 | 3,533 | 6,464 | 4,190 | ||
| Group Debtors | 791 | 24 | 30,394 | ||||
| Misc Debtors | 69,563 | 20,606 | 103,576 | 690,944 | 1,396,466 | ||
| Cash | 23,084 | 83,176 | 818,940 | 108,123 | 1 | 1 | |
| misc current assets | |||||||
| total current assets | 123,586 | 113,256 | 822,473 | 301,600 | 792,758 | 1,593,895 | 1 |
| total assets | 29,283,311 | 17,237,006 | 12,293,159 | 7,045,058 | 5,601,208 | 2,576,545 | 1 |
| Bank overdraft | |||||||
| Bank loan | |||||||
| Trade Creditors | 24,767 | 19,918 | 811 | 1,335 | 12,947 | 450 | |
| Group/Directors Accounts | 27,591,677 | 13,826,856 | 10,264,370 | 6,321,125 | 5,623,488 | 3,376,002 | |
| other short term finances | |||||||
| hp & lease commitments | |||||||
| other current liabilities | 52,463 | 31,210 | 27,993 | 140,411 | 91,266 | 86,303 | |
| total current liabilities | 27,668,907 | 13,877,984 | 10,293,174 | 6,462,871 | 5,727,701 | 3,462,755 | |
| loans | |||||||
| hp & lease commitments | |||||||
| Accruals and Deferred Income | |||||||
| other liabilities | |||||||
| provisions | 451,331 | 186,264 | |||||
| total long term liabilities | 451,331 | 186,264 | |||||
| total liabilities | 27,668,907 | 14,329,315 | 10,479,438 | 6,462,871 | 5,727,701 | 3,462,755 | |
| net assets | 1,614,404 | 2,907,691 | 1,813,721 | 582,187 | -126,493 | -886,210 | 1 |
| total shareholders funds | 1,614,404 | 2,907,691 | 1,813,721 | 582,187 | -126,493 | -886,210 | 1 |
| Mar 2024 | Mar 2023 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | -921,157 | 2,048,409 | 1,644,008 | 874,974 | 76,732 | ||
| Depreciation | |||||||
| Amortisation | |||||||
| Tax | 516,423 | -265,067 | -100,675 | -117,256 | -80,249 | 4,650 | |
| Stock | -53,043 | -44,581 | -99,804 | 197,428 | |||
| Debtors | 70,422 | 30,080 | -136,901 | -554,700 | -701,332 | 1,396,466 | |
| Creditors | 4,849 | 19,918 | -524 | -11,612 | 12,497 | 450 | |
| Accruals and Deferred Income | 21,253 | 31,210 | -112,418 | 49,145 | 4,963 | 86,303 | |
| Deferred Taxes & Provisions | -451,331 | 451,331 | 186,264 | ||||
| Cash flow from operations | -900,385 | 2,255,721 | 1,806,599 | 1,394,532 | 815,079 | ||
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | 12,035,975 | 17,123,750 | 4,727,228 | 1,935,008 | 3,825,800 | 982,650 | |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | |||||||
| Group/Directors Accounts | 13,764,821 | 13,826,856 | 3,943,245 | 697,637 | 2,247,486 | 3,376,002 | |
| Other Short Term Loans | |||||||
| Long term loans | |||||||
| Hire Purchase and Lease Commitments | |||||||
| other long term liabilities | |||||||
| share issue | |||||||
| interest | -888,553 | -689,372 | -311,799 | -49,038 | |||
| cash flow from financing | 12,876,268 | 14,951,205 | 3,631,446 | 648,599 | 3,010,720 | 3,376,002 | 1 |
| cash and cash equivalents | |||||||
| cash | -60,092 | 83,176 | 710,817 | 108,123 | -1 | 1 | |
| overdraft | |||||||
| change in cash | -60,092 | 83,176 | 710,817 | 108,123 | -1 | 1 |
blenheim estate homes limited Credit Report and Business Information
Blenheim Estate Homes Limited Competitor Analysis
Perform a competitor analysis for blenheim estate homes limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in OX20 area or any other competitors across 12 key performance metrics.
blenheim estate homes limited Ownership
BLENHEIM ESTATE HOMES LIMITED group structure
Blenheim Estate Homes Limited has no subsidiary companies.
Ultimate parent company
1 parent
BLENHEIM ESTATE HOMES LIMITED
10748535
blenheim estate homes limited directors
Blenheim Estate Homes Limited currently has 4 directors. The longest serving directors include Mrs Heather Carter (May 2017) and Mr Roger File (May 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Heather Carter | 62 years | May 2017 | - | Director | |
| Mr Roger File | United Kingdom | 61 years | May 2017 | - | Director |
| Mr Dominic Hare | United Kingdom | 56 years | May 2017 | - | Director |
| Ms Ingrid Fernandes | United Kingdom | 53 years | May 2023 | - | Director |
P&L
March 2024turnover
2.2m
+34%
operating profit
-921.2k
-145%
gross margin
34.7%
+3.85%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
1.6m
-0.44%
total assets
29.3m
+0.7%
cash
23.1k
-0.72%
net assets
Total assets minus all liabilities
blenheim estate homes limited company details
company number
10748535
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
May 2017
age
8
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
March 2024
previous names
blenheim housing limited (April 2018)
accountant
BDO LLP
auditor
-
address
the estate office, blenheim palace, woodstock, oxon, OX20 1PP
Bank
BARCLAYS BANK PLC
Legal Advisor
-
blenheim estate homes 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 blenheim estate homes limited.
blenheim estate homes 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 BLENHEIM ESTATE HOMES LIMITED. This can take several minutes, an email will notify you when this has completed.
blenheim estate homes limited Companies House Filings - See Documents
| date | description | view/download |
|---|
