Pomanda estimates the enterprise value of MINERVA PROPERTIES LTD at £490.8k based on a Turnover of £317.5k and 1.55x industry multiple (adjusted for size and gross margin).
minerva properties ltdEstimated Valuation
£132.8k
Pomanda estimates the enterprise value of MINERVA PROPERTIES LTD at £132.8k based on an EBITDA of £33.5k and a 3.96x industry multiple (adjusted for size and gross margin).
minerva properties ltdEstimated Valuation
£109k
Pomanda estimates the enterprise value of MINERVA PROPERTIES LTD at £109k based on Net Assets of £62.8k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Minerva Properties LtdOverview
Minerva Properties Ltd is a live company located in swindon, SN6 8AA with a Companies House number of 11044173. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in November 2017, it's largest shareholder is
stuart courtney spencer
with a 100% stake. Minerva Properties Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£317.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded Minerva Properties Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £317.5k, make it smaller than the average company (£413.2k)
£317.5k - Minerva Properties Ltd
£413.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -16%, show it is growing at a slower rate (6.8%)
-16% - Minerva Properties Ltd
6.8% - Industry AVG
Production
with a gross margin of 17.3%, this company has a higher cost of product (76.9%)
17.3% - Minerva Properties Ltd
76.9% - Industry AVG
Profitability
an operating margin of 10.6% make it more profitable than the average company (8.6%)
10.6% - Minerva Properties Ltd
8.6% - Industry AVG
Employees
with 4 employees, this is below the industry average (6)
4 - Minerva Properties Ltd
6 - Industry AVG
Pay Structure
on an average salary of £40.3k, the company has an equivalent pay structure (£40.3k)
£40.3k - Minerva Properties Ltd
£40.3k - Industry AVG
Efficiency
resulting in sales per employee of £79.4k, this is less efficient (£105.4k)
£79.4k - Minerva Properties Ltd
£105.4k - Industry AVG
Debtor Days
it gets paid by customers after 178 days, this is later than average (47 days)
178 days - Minerva Properties Ltd
47 days - Industry AVG
Creditor Days
its suppliers are paid after 150 days, this is slower than average (30 days)
150 days - Minerva Properties Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Minerva Properties Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Minerva Properties Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 63.6%, this is a similar level of debt than the average (60.3%)
63.6% - Minerva Properties Ltd
60.3% - Industry AVG
MINERVA PROPERTIES LTD financials
EXPORT
Minerva Properties Ltd's latest turnover from June 2024 is estimated at £317.5 thousand and the company has net assets of £62.8 thousand. According to their latest financial statements, Minerva Properties Ltd has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Turnover
317,498
180,596
522,326
542,020
556,237
449,229
512,477
Other Income Or Grants
Cost Of Sales
262,475
146,557
425,419
454,052
457,920
359,116
410,389
Gross Profit
55,023
34,039
96,907
87,968
98,317
90,112
102,088
Admin Expenses
21,475
-12,522
94,500
89,852
104,010
82,232
99,726
Operating Profit
33,548
46,561
2,407
-1,884
-5,693
7,880
2,362
Interest Payable
Interest Receivable
Pre-Tax Profit
33,548
46,561
2,407
-1,884
-5,693
7,880
2,362
Tax
-8,387
-11,640
-457
-1,497
-449
Profit After Tax
25,161
34,921
1,950
-1,884
-5,693
6,383
1,913
Dividends Paid
Retained Profit
25,161
34,921
1,950
-1,884
-5,693
6,383
1,913
Employee Costs
161,364
160,112
149,683
143,448
136,500
134,000
159,110
Number Of Employees
4
4
4
4
4
4
5
EBITDA*
33,548
46,561
2,407
-1,884
-5,693
7,880
2,362
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Tangible Assets
11,157
671
28,306
95,822
163,440
232,049
290,465
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
11,157
671
28,306
95,822
163,440
232,049
290,465
Stock & work in progress
Trade Debtors
155,682
87,037
311,966
314,693
300,694
254,490
276,906
Group Debtors
Misc Debtors
5,504
5,057
5,104
3,384
2,971
3,440
Cash
misc current assets
4,058
total current assets
161,186
92,094
317,070
318,077
303,665
257,930
280,964
total assets
172,343
92,765
345,376
413,899
467,105
489,979
571,429
Bank overdraft
Bank loan
Trade Creditors
108,403
53,616
341,747
412,146
463,442
480,565
568,372
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
108,403
53,616
341,747
412,146
463,442
480,565
568,372
loans
hp & lease commitments
Accruals and Deferred Income
1,189
1,559
960
1,034
1,060
1,118
1,144
other liabilities
provisions
total long term liabilities
1,189
1,559
960
1,034
1,060
1,118
1,144
total liabilities
109,592
55,175
342,707
413,180
464,502
481,683
569,516
net assets
62,751
37,590
2,669
719
2,603
8,296
1,913
total shareholders funds
62,751
37,590
2,669
719
2,603
8,296
1,913
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Operating Activities
Operating Profit
33,548
46,561
2,407
-1,884
-5,693
7,880
2,362
Depreciation
Amortisation
Tax
-8,387
-11,640
-457
-1,497
-449
Stock
Debtors
69,092
-224,976
-1,007
14,412
45,735
-18,976
276,906
Creditors
54,787
-288,131
-70,399
-51,296
-17,123
-87,807
568,372
Accruals and Deferred Income
-370
599
-74
-26
-58
-26
1,144
Deferred Taxes & Provisions
Cash flow from operations
10,486
-27,635
-67,516
-67,618
-68,609
-62,474
294,523
Investing Activities
capital expenditure
-10,486
27,635
67,516
67,618
68,609
58,416
-290,465
Change in Investments
cash flow from investments
-10,486
27,635
67,516
67,618
68,609
58,416
-290,465
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
minerva properties 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 minerva properties ltd. Get real-time insights into minerva properties ltd's credit score, group structure and payment trends.
Perform a competitor analysis for minerva properties ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SN6 area or any other competitors across 12 key performance metrics.
minerva properties ltd Ownership
MINERVA PROPERTIES LTD group structure
Minerva Properties Ltd has no subsidiary companies.
Ultimate parent company
MINERVA PROPERTIES LTD
11044173
MINERVA PROPERTIES LTD Shareholders
The sole shareholder of Minerva Properties Ltd is Stuart Courtney Spencer.
stuart courtney spencer
100%
minerva properties ltd directors
Minerva Properties Ltd currently has 2 directors.
The longest serving directors include
Mr Stuart Spencer (Nov 2017) and
Mr Michael Spring (Oct 2018).
68320 - Management of real estate on a fee or contract basis
incorporation date
November 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
-
address
50 high street, shrivenham, swindon, SN6 8AA
Bank
-
Legal Advisor
-
minerva properties 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 did not find charges/mortgages relating to minerva properties ltd.
minerva properties 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 MINERVA PROPERTIES LTD. This can take several minutes, an email will notify you when this has completed.
minerva properties ltdCompanies House Filings - See Documents
