Pomanda estimates the enterprise value of WHITE ACORN PROPERTIES LIMITED at £3.9m based on a Turnover of £1.6m and 2.42x industry multiple (adjusted for size and gross margin).
white acorn properties limitedEstimated Valuation
£567.8k
Pomanda estimates the enterprise value of WHITE ACORN PROPERTIES LIMITED at £567.8k based on an EBITDA of £120.6k and a 4.71x industry multiple (adjusted for size and gross margin).
white acorn properties limitedEstimated Valuation
£715.1k
Pomanda estimates the enterprise value of WHITE ACORN PROPERTIES LIMITED at £715.1k based on Net Assets of £424.9k and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
White Acorn Properties LimitedOverview
White Acorn Properties Limited is a live company located in devon, EX22 7EL with a Companies House number of 11087031. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in November 2017, it's largest shareholder is
steven andrew walker
with a 100% stake. White Acorn Properties Limited is a young,
small sized company, Pomanda has estimated its turnover at
£1.6m with
healthy
growth in recent years.
Pomanda's financial health check has awarded White Acorn Properties Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
3 Regular
4 Weak
Size
annual sales of £1.6m, make it larger than the average company (£919k)
£1.6m - White Acorn Properties Limited
£919k - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (5.5%)
5% - White Acorn Properties Limited
5.5% - Industry AVG
Production
with a gross margin of 32%, this company has a higher cost of product (73%)
32% - White Acorn Properties Limited
73% - Industry AVG
Profitability
an operating margin of 7.4% make it less profitable than the average company (27.8%)
7.4% - White Acorn Properties Limited
27.8% - Industry AVG
Employees
with 4 employees, this is similar to the industry average (4)
4 - White Acorn Properties Limited
4 - Industry AVG
Pay Structure
on an average salary of £33.9k, the company has an equivalent pay structure (£33.9k)
£33.9k - White Acorn Properties Limited
£33.9k - Industry AVG
Efficiency
resulting in sales per employee of £406.6k, this is more efficient (£186.7k)
£406.6k - White Acorn Properties Limited
£186.7k - Industry AVG
Debtor Days
it gets paid by customers after 93 days, this is later than average (32 days)
93 days - White Acorn Properties Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 45 days, this is slower than average (36 days)
45 days - White Acorn Properties Limited
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - White Acorn Properties Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - White Acorn Properties Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 88.9%, this is a higher level of debt than the average (70.2%)
88.9% - White Acorn Properties Limited
70.2% - Industry AVG
WHITE ACORN PROPERTIES LIMITED financials
EXPORT
White Acorn Properties Limited's latest turnover from April 2024 is estimated at £1.6 million and the company has net assets of £424.9 thousand. According to their latest financial statements, we estimate that White Acorn Properties Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Turnover
1,626,457
713,331
2,096,781
1,405,412
1,594,456
1,395,432
Other Income Or Grants
Cost Of Sales
1,105,991
499,132
1,490,099
1,011,873
1,124,648
983,867
Gross Profit
520,466
214,199
606,682
393,539
469,808
411,565
Admin Expenses
399,817
70,962
546,582
351,993
363,961
338,860
Operating Profit
120,649
143,237
60,100
41,546
105,847
72,705
Interest Payable
Interest Receivable
Pre-Tax Profit
120,649
143,237
60,100
41,546
105,847
72,705
Tax
-30,162
-35,809
-11,419
-7,894
-20,111
-13,814
Profit After Tax
90,487
107,428
48,681
33,652
85,736
58,891
Dividends Paid
Retained Profit
90,487
107,428
48,681
33,652
85,736
58,891
Employee Costs
135,594
62,389
182,088
27,431
28,087
27,786
Number Of Employees
4
2
6
1
1
1
EBITDA*
120,649
143,237
60,100
41,546
105,847
72,705
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Tangible Assets
3,400,252
3,399,725
1,563,280
1,563,280
1,563,280
1,563,280
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,400,252
3,399,725
1,563,280
1,563,280
1,563,280
1,563,280
Stock & work in progress
Trade Debtors
417,546
199,230
450,886
400,479
391,876
304,346
Group Debtors
Misc Debtors
557
364
163
189
678
Cash
misc current assets
total current assets
417,546
199,787
451,250
400,642
392,065
305,024
total assets
3,817,798
3,599,512
2,014,530
1,963,922
1,955,345
1,868,304
Bank overdraft
Bank loan
Trade Creditors
136,837
104,505
1,787,570
1,785,643
1,810,718
1,809,413
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
136,837
104,505
1,787,570
1,785,643
1,810,718
1,809,413
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
3,256,086
3,160,619
provisions
total long term liabilities
3,256,086
3,160,619
total liabilities
3,392,923
3,265,124
1,787,570
1,785,643
1,810,718
1,809,413
net assets
424,875
334,388
226,960
178,279
144,627
58,891
total shareholders funds
424,875
334,388
226,960
178,279
144,627
58,891
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Operating Activities
Operating Profit
120,649
143,237
60,100
41,546
105,847
72,705
Depreciation
Amortisation
Tax
-30,162
-35,809
-11,419
-7,894
-20,111
-13,814
Stock
Debtors
217,759
-251,463
50,608
8,577
87,041
305,024
Creditors
32,332
-1,683,065
1,927
-25,075
1,305
1,809,413
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-94,940
-1,324,174
1,563,280
Investing Activities
capital expenditure
-527
-1,836,445
-1,563,280
Change in Investments
cash flow from investments
-527
-1,836,445
-1,563,280
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
95,467
3,160,619
share issue
interest
cash flow from financing
95,467
3,160,619
cash and cash equivalents
cash
overdraft
change in cash
white acorn properties 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 white acorn properties limited. Get real-time insights into white acorn properties limited's credit score, group structure and payment trends.
White Acorn Properties Limited Competitor Analysis
Perform a competitor analysis for white acorn properties limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in EX22 area or any other competitors across 12 key performance metrics.
white acorn properties limited Ownership
WHITE ACORN PROPERTIES LIMITED group structure
White Acorn Properties Limited has no subsidiary companies.
Ultimate parent company
WHITE ACORN PROPERTIES LIMITED
11087031
WHITE ACORN PROPERTIES LIMITED Shareholders
The sole shareholder of White Acorn Properties Limited is Steven Andrew Walker.
steven andrew walker
100%
white acorn properties limited directors
White Acorn Properties Limited currently has 1 director, Dr Steven Walker serving since Nov 2017.
white acorn properties 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 white acorn properties limited.
white acorn properties 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 WHITE ACORN PROPERTIES LIMITED. This can take several minutes, an email will notify you when this has completed.
white acorn properties limitedCompanies House Filings - See Documents
