the stonewood office west yatton, castle combe, chippenham, wiltshire, SN14 7EY
Website
-
real world properties (rl83) ltdEstimated Valuation
£3.4m
Pomanda estimates the enterprise value of REAL WORLD PROPERTIES (RL83) LTD at £3.4m based on a Turnover of £6.1m and 0.56x industry multiple (adjusted for size and gross margin).
real world properties (rl83) ltdEstimated Valuation
£497.4k
Pomanda estimates the enterprise value of REAL WORLD PROPERTIES (RL83) LTD at £497.4k based on an EBITDA of £117.4k and a 4.24x industry multiple (adjusted for size and gross margin).
real world properties (rl83) ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of REAL WORLD PROPERTIES (RL83) LTD at £0 based on Net Assets of £-3.6k and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Real World Properties (rl83) LtdOverview
Real World Properties (rl83) Ltd is a live company located in chippenham, SN14 7EY with a Companies House number of 11278733. It operates in the development of building projects sector, SIC Code 41100. Founded in March 2018, it's largest shareholder is
real world holdings limited
with a 50% stake. Real World Properties (rl83) Ltd is a young,
mid sized company, Pomanda has estimated its turnover at
£6.1m with
unknown
growth in recent years.
Pomanda's financial health check has awarded Real World Properties (Rl83) Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
2 Regular
4 Weak
Size
annual sales of £6.1m, make it larger than the average company (£2.2m)
£6.1m - Real World Properties (rl83) Ltd
£2.2m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Real World Properties (rl83) Ltd
- - Industry AVG
Production
with a gross margin of 26.4%, this company has a comparable cost of product (26.4%)
26.4% - Real World Properties (rl83) Ltd
26.4% - Industry AVG
Profitability
an operating margin of 1.9% make it less profitable than the average company (7%)
1.9% - Real World Properties (rl83) Ltd
7% - Industry AVG
Employees
with 23 employees, this is above the industry average (6)
23 - Real World Properties (rl83) Ltd
6 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Real World Properties (rl83) Ltd
- - Industry AVG
Efficiency
resulting in sales per employee of £266.2k, this is equally as efficient (£275.1k)
£266.2k - Real World Properties (rl83) Ltd
£275.1k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Real World Properties (rl83) Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Real World Properties (rl83) Ltd
- - Industry AVG
Stock Days
it holds stock equivalent to 298 days, this is more than average (161 days)
298 days - Real World Properties (rl83) Ltd
161 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (13 weeks)
0 weeks - Real World Properties (rl83) Ltd
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100.1%, this is a higher level of debt than the average (72.9%)
100.1% - Real World Properties (rl83) Ltd
72.9% - Industry AVG
REAL WORLD PROPERTIES (RL83) LTD financials
EXPORT
Real World Properties (Rl83) Ltd's latest turnover from September 2023 is estimated at £6.1 million and the company has net assets of -£3.6 thousand. According to their latest financial statements, we estimate that Real World Properties (Rl83) Ltd has 23 employees and maintains cash reserves of £18.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Turnover
6,122,850
Other Income Or Grants
Cost Of Sales
4,506,334
Gross Profit
1,616,515
Admin Expenses
1,499,165
-93,558
-35,490
-26,250
6,975
Operating Profit
117,350
93,558
35,490
26,250
-6,975
Interest Payable
121,816
Interest Receivable
657
75
Pre-Tax Profit
-3,808
30,270
-19,396
-3,974
-6,900
Tax
Profit After Tax
-3,808
30,270
-19,396
-3,974
-6,900
Dividends Paid
Retained Profit
-3,808
30,270
-19,396
-3,974
-6,900
Employee Costs
44,383
43,458
Number Of Employees
23
1
1
1
1
1
EBITDA*
117,350
93,558
35,490
26,250
-6,975
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
3,688,426
1,629,204
1,111,721
1,162,176
1,150,000
900,000
Trade Debtors
100
Group Debtors
Misc Debtors
203
100
1,037
242,932
50,100
Cash
18,328
6,710
41,013
8,859
20,100
20,100
misc current assets
total current assets
3,706,957
1,636,014
1,153,771
1,413,967
1,220,200
920,200
total assets
3,706,957
1,636,014
1,153,771
1,413,967
1,220,200
920,200
Bank overdraft
Bank loan
Trade Creditors
180,000
Group/Directors Accounts
1,541,302
other short term finances
900,000
900,000
900,000
hp & lease commitments
other current liabilities
3,651
1,635,914
253,671
364,137
330,974
total current liabilities
1,544,953
1,635,914
1,153,671
1,444,137
1,230,974
927,000
loans
2,165,612
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
2,165,612
total liabilities
3,710,565
1,635,914
1,153,671
1,444,137
1,230,974
927,000
net assets
-3,608
100
100
-30,170
-10,774
-6,800
total shareholders funds
-3,608
100
100
-30,170
-10,774
-6,800
Sep 2023
Sep 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Operating Activities
Operating Profit
117,350
93,558
35,490
26,250
-6,975
Depreciation
Amortisation
Tax
Stock
2,059,222
517,483
-50,455
12,176
250,000
900,000
Debtors
103
-937
-241,895
192,832
50,000
100
Creditors
-180,000
180,000
Accruals and Deferred Income
-1,632,263
1,382,243
-110,466
33,163
330,974
Deferred Taxes & Provisions
Cash flow from operations
-3,574,238
865,697
95,442
43,645
57,224
-907,075
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
1,541,302
Other Short Term Loans
-900,000
900,000
Long term loans
2,165,612
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
100
interest
-121,159
75
cash flow from financing
3,585,855
-900,000
900,000
175
cash and cash equivalents
cash
11,618
-34,303
32,154
-11,241
20,100
overdraft
change in cash
11,618
-34,303
32,154
-11,241
20,100
real world properties (rl83) 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 real world properties (rl83) ltd. Get real-time insights into real world properties (rl83) ltd's credit score, group structure and payment trends.
Real World Properties (rl83) Ltd Competitor Analysis
Perform a competitor analysis for real world properties (rl83) ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in SN14 area or any other competitors across 12 key performance metrics.
real world properties (rl83) ltd Ownership
REAL WORLD PROPERTIES (RL83) LTD group structure
Real World Properties (Rl83) Ltd has no subsidiary companies.
Ultimate parent company
REAL WORLD PROPERTIES (RL83) LTD
11278733
REAL WORLD PROPERTIES (RL83) LTD Shareholders
The largest shareholders in Real World Properties (Rl83) Ltd include Real World Holdings Limited and Stonewood Holdings Limited.
real world holdings limited
50%
stonewood holdings limited
50%
real world properties (rl83) ltd directors
Real World Properties (Rl83) Ltd currently has 4 directors.
The longest serving directors include
Mr Peter Gabriel (Mar 2018) and
Mr Michael Large (Mar 2018).
the stonewood office west yatton, castle combe, chippenham, wiltshire, SN14 7EY
Bank
HSBC BANK PLC
Legal Advisor
-
real world properties (rl83) 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 1 charges/mortgages relating to real world properties (rl83) ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
real world properties (rl83) 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 REAL WORLD PROPERTIES (RL83) LTD. This can take several minutes, an email will notify you when this has completed.
real world properties (rl83) ltdCompanies House Filings - See Documents
