Pomanda estimates the enterprise value of BENKWEST ESTATES LTD at £8 based on a Turnover of £3 and 2.4x industry multiple (adjusted for size and gross margin).
benkwest estates ltdEstimated Valuation
£263.2k
Pomanda estimates the enterprise value of BENKWEST ESTATES LTD at £263.2k based on an EBITDA of £50.9k and a 5.17x industry multiple (adjusted for size and gross margin).
benkwest estates ltdEstimated Valuation
£57.9k
Pomanda estimates the enterprise value of BENKWEST ESTATES LTD at £57.9k based on Net Assets of £38.3k and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Benkwest Estates LtdOverview
Benkwest Estates Ltd is a live company located in london, E5 9LF with a Companies House number of 11185731. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in February 2018, it's largest shareholder is
david benedikt
with a 100% stake. Benkwest Estates Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£3.5 with
declining
growth in recent years.
Pomanda's financial health check has awarded Benkwest Estates Ltd a 2 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
Health Rating2out of 5
2 Strong
2 Regular
5 Weak
Size
annual sales of £3.5, make it smaller than the average company (£790k)
£3.5 - Benkwest Estates Ltd
£790k - Industry AVG
Growth
3 year (CAGR) sales growth of -97%, show it is growing at a slower rate (3%)
-97% - Benkwest Estates Ltd
3% - Industry AVG
Production
with a gross margin of 70%, this company has a comparable cost of product (70%)
70% - Benkwest Estates Ltd
70% - Industry AVG
Profitability
an operating margin of 1438240.6% make it more profitable than the average company (24.7%)
1438240.6% - Benkwest Estates Ltd
24.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Benkwest Estates Ltd
4 - Industry AVG
Pay Structure
on an average salary of £37.8k, the company has an equivalent pay structure (£37.8k)
£37.8k - Benkwest Estates Ltd
£37.8k - Industry AVG
Efficiency
resulting in sales per employee of £3.5, this is less efficient (£188.3k)
£3.5 - Benkwest Estates Ltd
£188.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Benkwest Estates Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 343 days, this is slower than average (30 days)
343 days - Benkwest Estates Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Benkwest Estates Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Benkwest Estates Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 95.9%, this is a higher level of debt than the average (64.8%)
95.9% - Benkwest Estates Ltd
64.8% - Industry AVG
BENKWEST ESTATES LTD financials
EXPORT
Benkwest Estates Ltd's latest turnover from February 2024 is estimated at £4 and the company has net assets of £38.3 thousand. According to their latest financial statements, we estimate that Benkwest Estates Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Turnover
4
182,116
197,335
92,649
2,697
3,072
Other Income Or Grants
Cost Of Sales
1
55,944
63,367
27,124
818
941
Gross Profit
2
126,172
133,968
65,525
1,879
2,132
Admin Expenses
-50,906
107,115
116,801
58,805
-8,544
-3,336
Operating Profit
50,908
19,057
17,167
6,720
10,423
5,468
Interest Payable
42,820
19,031
Interest Receivable
Pre-Tax Profit
8,088
26
17,167
6,720
10,423
5,468
Tax
-2,022
-5
-3,262
-1,277
-1,980
-1,039
Profit After Tax
6,066
21
13,905
5,443
8,443
4,429
Dividends Paid
Retained Profit
6,066
21
13,905
5,443
8,443
4,429
Employee Costs
37,800
36,286
36,285
35,397
39,930
39,119
Number Of Employees
1
1
1
1
1
1
EBITDA*
50,908
19,057
17,167
6,720
10,423
5,468
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Tangible Assets
1,600
1,600
1,600
1,600
1,600
1,600
Intangible Assets
Investments & Other
934,022
934,022
934,022
272,708
272,708
272,708
Debtors (Due After 1 year)
Total Fixed Assets
935,622
935,622
935,622
274,308
274,308
274,308
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
total assets
935,622
935,622
935,622
274,308
274,308
274,308
Bank overdraft
380,625
380,625
Bank loan
Trade Creditors
1
1,001
1,000
1,000
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
50,494
47,655
43,713
32,710
30,462
12,577
total current liabilities
431,120
428,280
43,713
33,711
31,462
13,577
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
466,193
475,099
859,687
222,280
229,972
256,300
provisions
total long term liabilities
466,193
475,099
859,687
222,280
229,972
256,300
total liabilities
897,313
903,379
903,400
255,991
261,434
269,877
net assets
38,309
32,243
32,222
18,317
12,874
4,431
total shareholders funds
38,309
32,243
32,222
18,317
12,874
4,431
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Operating Activities
Operating Profit
50,908
19,057
17,167
6,720
10,423
5,468
Depreciation
Amortisation
Tax
-2,022
-5
-3,262
-1,277
-1,980
-1,039
Stock
Debtors
Creditors
1
-1,001
1
1,000
Accruals and Deferred Income
2,839
3,942
11,003
2,248
17,885
12,577
Deferred Taxes & Provisions
Cash flow from operations
51,726
22,994
23,907
7,692
26,328
18,006
Investing Activities
capital expenditure
-1,600
Change in Investments
661,314
272,708
cash flow from investments
-661,314
-274,308
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-8,906
-384,588
637,407
-7,692
-26,328
256,300
share issue
2
interest
-42,820
-19,031
cash flow from financing
-51,726
-403,619
637,407
-7,692
-26,328
256,302
cash and cash equivalents
cash
overdraft
380,625
change in cash
-380,625
benkwest estates 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 benkwest estates ltd. Get real-time insights into benkwest estates ltd's credit score, group structure and payment trends.
Perform a competitor analysis for benkwest estates ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in E 5 area or any other competitors across 12 key performance metrics.
benkwest estates ltd Ownership
BENKWEST ESTATES LTD group structure
Benkwest Estates Ltd has no subsidiary companies.
Ultimate parent company
BENKWEST ESTATES LTD
11185731
BENKWEST ESTATES LTD Shareholders
The sole shareholder of Benkwest Estates Ltd is David Benedikt.
david benedikt
100%
benkwest estates ltd directors
Benkwest Estates Ltd currently has 1 director, Mr David Benedikt serving since Feb 2018.
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 5 charges/mortgages relating to benkwest estates ltd. Currently there are 5 open charges and 0 have been satisfied in the past.
benkwest estates 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 BENKWEST ESTATES LTD. This can take several minutes, an email will notify you when this has completed.
benkwest estates ltdCompanies House Filings - See Documents
