Pomanda estimates the enterprise value of 3D PROPERTY LTD at £491.9k based on a Turnover of £206.1k and 2.39x industry multiple (adjusted for size and gross margin).
3d property ltdEstimated Valuation
£68.1k
Pomanda estimates the enterprise value of 3D PROPERTY LTD at £68.1k based on an EBITDA of £14.6k and a 4.67x industry multiple (adjusted for size and gross margin).
3d property ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of 3D PROPERTY LTD at £0 based on Net Assets of £-5.7k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
3d Property LtdOverview
3d Property Ltd is a live company located in mansfield, NG18 2AE with a Companies House number of 10942090. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in September 2017, it's largest shareholder is
mr dharminder singh
with a 25% stake. 3d Property Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£206.1k with
low
growth in recent years.
Pomanda's financial health check has awarded 3D Property Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £206.1k, make it smaller than the average company (£847k)
£206.1k - 3d Property Ltd
£847k - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (2.8%)
2% - 3d Property Ltd
2.8% - Industry AVG
Production
with a gross margin of 29.6%, this company has a higher cost of product (72.5%)
29.6% - 3d Property Ltd
72.5% - Industry AVG
Profitability
an operating margin of 7.1% make it less profitable than the average company (27.8%)
7.1% - 3d Property Ltd
27.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - 3d Property Ltd
4 - Industry AVG
Pay Structure
on an average salary of £31.9k, the company has an equivalent pay structure (£31.9k)
£31.9k - 3d Property Ltd
£31.9k - Industry AVG
Efficiency
resulting in sales per employee of £206.1k, this is equally as efficient (£180.6k)
£206.1k - 3d Property Ltd
£180.6k - Industry AVG
Debtor Days
it gets paid by customers after 47 days, this is later than average (33 days)
47 days - 3d Property Ltd
33 days - Industry AVG
Creditor Days
its suppliers are paid after 909 days, this is slower than average (34 days)
909 days - 3d Property Ltd
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - 3d Property Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - 3d Property Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100.8%, this is a higher level of debt than the average (68%)
100.8% - 3d Property Ltd
68% - Industry AVG
3D PROPERTY LTD financials
EXPORT
3D Property Ltd's latest turnover from September 2023 is estimated at £206.1 thousand and the company has net assets of -£5.7 thousand. According to their latest financial statements, we estimate that 3D Property Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Turnover
206,079
312,051
170,878
196,984
612,533
68,189
Other Income Or Grants
Cost Of Sales
145,004
224,391
126,009
141,525
437,069
48,153
Gross Profit
61,074
87,660
44,869
55,459
175,464
20,036
Admin Expenses
46,490
39,055
52,091
84,627
156,071
55,393
Operating Profit
14,584
48,605
-7,222
-29,168
19,393
-35,357
Interest Payable
Interest Receivable
Pre-Tax Profit
14,584
48,605
-7,222
-29,168
19,393
-35,357
Tax
-3,646
-9,235
-3,685
Profit After Tax
10,938
39,370
-7,222
-29,168
15,708
-35,357
Dividends Paid
Retained Profit
10,938
39,370
-7,222
-29,168
15,708
-35,357
Employee Costs
31,920
30,644
28,401
27,762
57,238
27,380
Number Of Employees
1
1
1
1
2
1
EBITDA*
14,584
48,605
-7,222
-29,168
19,393
-35,357
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Tangible Assets
679,981
480,600
480,600
480,600
370,600
370,600
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
679,981
480,600
480,600
480,600
370,600
370,600
Stock & work in progress
Trade Debtors
26,550
61,494
21,937
20,953
115,398
3,054
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
26,550
61,494
21,937
20,953
115,398
3,054
total assets
706,531
542,094
502,537
501,553
485,998
373,654
Bank overdraft
Bank loan
Trade Creditors
361,313
300,107
299,891
291,685
350,962
187,679
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
361,313
300,107
299,891
291,685
350,962
187,679
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
350,949
258,656
258,685
258,685
154,685
221,332
provisions
total long term liabilities
350,949
258,656
258,685
258,685
154,685
221,332
total liabilities
712,262
558,763
558,576
550,370
505,647
409,011
net assets
-5,731
-16,669
-56,039
-48,817
-19,649
-35,357
total shareholders funds
-5,731
-16,669
-56,039
-48,817
-19,649
-35,357
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Operating Activities
Operating Profit
14,584
48,605
-7,222
-29,168
19,393
-35,357
Depreciation
Amortisation
Tax
-3,646
-9,235
-3,685
Stock
Debtors
-34,944
39,557
984
-94,445
112,344
3,054
Creditors
61,206
216
8,206
-59,277
163,283
187,679
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
107,088
29
6,000
66,647
149,268
Investing Activities
capital expenditure
-199,381
-110,000
-370,600
Change in Investments
cash flow from investments
-199,381
-110,000
-370,600
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
92,293
-29
104,000
-66,647
221,332
share issue
interest
cash flow from financing
92,293
-29
104,000
-66,647
221,332
cash and cash equivalents
cash
overdraft
change in cash
3d property 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 3d property ltd. Get real-time insights into 3d property ltd's credit score, group structure and payment trends.
Perform a competitor analysis for 3d property ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in NG18 area or any other competitors across 12 key performance metrics.
3d property ltd Ownership
3D PROPERTY LTD group structure
3D Property Ltd has no subsidiary companies.
Ultimate parent company
3D PROPERTY LTD
10942090
3D PROPERTY LTD Shareholders
The largest shareholders in 3D Property Ltd include Mr Dharminder Singh and Mr Gurdish Singh.
mr dharminder singh
25%
mr gurdish singh
25%
mr darshan gill
25%
mr dilawar singh
25%
3d property ltd directors
3D Property Ltd currently has 4 directors.
The longest serving directors include
Mr Dharminder Singh (Sep 2017) and
Mr Gurdish Singh (Sep 2017).
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
September 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
westend supermarket limited (December 2017)
accountant
-
auditor
-
address
accountancy solutions, office 5, mansfield business centre, mansfield, nottinghamshire, NG18 2AE
Bank
-
Legal Advisor
-
3d property 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 found 14 charges/mortgages relating to 3d property ltd. Currently there are 8 open charges and 6 have been satisfied in the past.
3d property 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 3D PROPERTY LTD. This can take several minutes, an email will notify you when this has completed.
3d property ltdCompanies House Filings - See Documents
