emerald city homes limited
emerald city homes limited Company Information
Company Number
11115630
Next Accounts
Oct 2025
Shareholders
anika mann-patel
keiran patel
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.
+1Registered Address
278 northfield avenue, ealing, london, W5 4UB
Website
www.emeraldcityhomes.co.ukemerald city homes limited Estimated Valuation
Pomanda estimates the enterprise value of EMERALD CITY HOMES LIMITED at £1.6m based on a Turnover of £487.7k and 3.19x industry multiple (adjusted for size and gross margin).
emerald city homes limited Estimated Valuation
Pomanda estimates the enterprise value of EMERALD CITY HOMES LIMITED at £2.4m based on an EBITDA of £366.1k and a 6.51x industry multiple (adjusted for size and gross margin).
emerald city homes limited Estimated Valuation
Pomanda estimates the enterprise value of EMERALD CITY HOMES LIMITED at £0 based on Net Assets of £-1.1m and 1.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Emerald City Homes Limited Overview
Emerald City Homes Limited is a live company located in london, W5 4UB with a Companies House number of 11115630. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in December 2017, it's largest shareholder is anika mann-patel with a 50% stake. Emerald City Homes Limited is a young, micro sized company, Pomanda has estimated its turnover at £487.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Emerald City Homes Limited Health Check
Pomanda's financial health check has awarded Emerald City Homes Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
5 Weak
Size
annual sales of £487.7k, make it smaller than the average company (£878.1k)
- Emerald City Homes Limited
£878.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -14%, show it is growing at a slower rate (3.9%)
- Emerald City Homes Limited
3.9% - Industry AVG
Production
with a gross margin of 70.6%, this company has a comparable cost of product (70.6%)
- Emerald City Homes Limited
70.6% - Industry AVG
Profitability
an operating margin of 75.1% make it more profitable than the average company (25.4%)
- Emerald City Homes Limited
25.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (4)
- Emerald City Homes Limited
4 - Industry AVG
Pay Structure
on an average salary of £34.7k, the company has an equivalent pay structure (£34.7k)
- Emerald City Homes Limited
£34.7k - Industry AVG
Efficiency
resulting in sales per employee of £162.6k, this is equally as efficient (£184.5k)
- Emerald City Homes Limited
£184.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Emerald City Homes Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Emerald City Homes Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 2497 days, this is more than average (226 days)
- Emerald City Homes Limited
226 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 730 weeks, this is more cash available to meet short term requirements (9 weeks)
730 weeks - Emerald City Homes Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 129.5%, this is a higher level of debt than the average (66.6%)
129.5% - Emerald City Homes Limited
66.6% - Industry AVG
EMERALD CITY HOMES LIMITED financials
Emerald City Homes Limited's latest turnover from January 2024 is estimated at £487.7 thousand and the company has net assets of -£1.1 million. According to their latest financial statements, we estimate that Emerald City Homes Limited has 3 employees and maintains cash reserves of £49.5 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Dec 2018 | |
|---|---|---|---|---|---|---|
| Turnover | ||||||
| Other Income Or Grants | ||||||
| Cost Of Sales | ||||||
| Gross Profit | ||||||
| Admin Expenses | ||||||
| Operating Profit | ||||||
| Interest Payable | ||||||
| Interest Receivable | ||||||
| Pre-Tax Profit | ||||||
| Tax | ||||||
| Profit After Tax | ||||||
| Dividends Paid | ||||||
| Retained Profit | ||||||
| Employee Costs | ||||||
| Number Of Employees | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Dec 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | ||||||
| Intangible Assets | ||||||
| Investments & Other | ||||||
| Debtors (Due After 1 year) | ||||||
| Total Fixed Assets | ||||||
| Stock & work in progress | 979,512 | 979,512 | 979,512 | 2,409,796 | 1,918,614 | 1,266,877 |
| Trade Debtors | 35,000 | |||||
| Group Debtors | ||||||
| Misc Debtors | 2,661,173 | 2,574,586 | 2,431,379 | 1,035,910 | 378,067 | 53,000 |
| Cash | 49,481 | 114,563 | 102,818 | 662,491 | 391,529 | 422,248 |
| misc current assets | ||||||
| total current assets | 3,690,166 | 3,668,661 | 3,513,709 | 4,108,197 | 2,688,210 | 1,777,125 |
| total assets | 3,690,166 | 3,668,661 | 3,513,709 | 4,108,197 | 2,688,210 | 1,777,125 |
| Bank overdraft | ||||||
| Bank loan | ||||||
| Trade Creditors | 1 | 416 | ||||
| Group/Directors Accounts | ||||||
| other short term finances | ||||||
| hp & lease commitments | ||||||
| other current liabilities | 3,520 | 6,400 | 3,520 | 3,520 | 3,760 | 3,520 |
| total current liabilities | 3,520 | 6,400 | 3,520 | 3,520 | 3,761 | 3,936 |
| loans | 4,775,600 | 4,594,558 | 4,168,488 | 4,730,247 | 1,225,969 | 675,469 |
| hp & lease commitments | ||||||
| Accruals and Deferred Income | ||||||
| other liabilities | 1,618,789 | 1,133,989 | ||||
| provisions | ||||||
| total long term liabilities | 4,775,600 | 4,594,558 | 4,168,488 | 4,730,247 | 2,844,758 | 1,809,458 |
| total liabilities | 4,779,120 | 4,600,958 | 4,172,008 | 4,733,767 | 2,848,519 | 1,813,394 |
| net assets | -1,088,954 | -932,297 | -658,299 | -625,570 | -160,309 | -36,269 |
| total shareholders funds | -1,088,954 | -932,297 | -658,299 | -625,570 | -160,309 | -36,269 |
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Dec 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | ||||||
| Amortisation | ||||||
| Tax | ||||||
| Stock | -1,430,284 | 491,182 | 1,918,614 | 1,266,877 | ||
| Debtors | 86,587 | 143,207 | 1,395,469 | 657,843 | 378,067 | 88,000 |
| Creditors | -1 | 1 | 416 | |||
| Accruals and Deferred Income | -2,880 | 2,880 | -240 | 3,760 | 3,520 | |
| Deferred Taxes & Provisions | ||||||
| Cash flow from operations | ||||||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | ||||||
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | ||||||
| Group/Directors Accounts | ||||||
| Other Short Term Loans | ||||||
| Long term loans | 181,042 | 426,070 | -561,759 | 3,504,278 | 1,225,969 | 675,469 |
| Hire Purchase and Lease Commitments | ||||||
| other long term liabilities | -1,618,789 | 1,618,789 | 1,133,989 | |||
| share issue | ||||||
| interest | ||||||
| cash flow from financing | ||||||
| cash and cash equivalents | ||||||
| cash | -65,082 | 11,745 | -559,673 | 270,962 | 391,529 | 422,248 |
| overdraft | ||||||
| change in cash | -65,082 | 11,745 | -559,673 | 270,962 | 391,529 | 422,248 |
emerald city homes limited Credit Report and Business Information
Emerald City Homes Limited Competitor Analysis
Perform a competitor analysis for emerald city homes limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in W 5 area or any other competitors across 12 key performance metrics.
emerald city homes limited Ownership
EMERALD CITY HOMES LIMITED group structure
Emerald City Homes Limited has 4 subsidiary companies.
Ultimate parent company
EMERALD CITY HOMES LIMITED
11115630
4 subsidiaries
emerald city homes limited directors
Emerald City Homes Limited currently has 2 directors. The longest serving directors include Mrs Anika Mann-Patel (Dec 2017) and Mr Keiran Patel (Dec 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Anika Mann-Patel | United Kingdom | 41 years | Dec 2017 | - | Director |
| Mr Keiran Patel | United Kingdom | 42 years | Dec 2017 | - | Director |
P&L
January 2024turnover
487.7k
+11%
operating profit
366.1k
0%
gross margin
70.7%
+0.02%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
-1.1m
+0.17%
total assets
3.7m
+0.01%
cash
49.5k
-0.57%
net assets
Total assets minus all liabilities
emerald city homes limited company details
company number
11115630
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.
68100 - Buying and selling of own real estate
incorporation date
December 2017
age
8
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
January 2024
previous names
N/A
accountant
-
auditor
-
address
278 northfield avenue, ealing, london, W5 4UB
Bank
-
Legal Advisor
-
emerald city 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 found 16 charges/mortgages relating to emerald city homes limited. Currently there are 9 open charges and 7 have been satisfied in the past.
emerald city 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 EMERALD CITY HOMES LIMITED. This can take several minutes, an email will notify you when this has completed.
emerald city homes limited Companies House Filings - See Documents
| date | description | view/download |
|---|
