real golf limited
real golf limited Company Information
Company Number
11453592
Website
real-golf.orgRegistered Address
unit 2, beverley court, elmtree road, teddington, TW11 8ST
Industry
Other sports activities (not including activities of racehorse owners) n.e.c.
Telephone
-
Next Accounts Due
April 2025
Group Structure
View All
Shareholders
richard ellis 66.7%
sisi zhang 33.3%
real golf limited Estimated Valuation
Pomanda estimates the enterprise value of REAL GOLF LIMITED at £28.1k based on a Turnover of £50k and 0.56x industry multiple (adjusted for size and gross margin).
real golf limited Estimated Valuation
Pomanda estimates the enterprise value of REAL GOLF LIMITED at £0 based on an EBITDA of £-344 and a 2.08x industry multiple (adjusted for size and gross margin).
real golf limited Estimated Valuation
Pomanda estimates the enterprise value of REAL GOLF LIMITED at £0 based on Net Assets of £-8.6k and 1.7x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Real Golf Limited Overview
Real Golf Limited is a live company located in teddington, TW11 8ST with a Companies House number of 11453592. It operates in the other sports activities sector, SIC Code 93199. Founded in July 2018, it's largest shareholder is richard ellis with a 66.7% stake. Real Golf Limited is a young, micro sized company, Pomanda has estimated its turnover at £50k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Real Golf Limited Health Check
Pomanda's financial health check has awarded Real Golf Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
8 Weak
Size
annual sales of £50k, make it smaller than the average company (£554.9k)
- Real Golf Limited
£554.9k - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (6.1%)
- Real Golf Limited
6.1% - Industry AVG
Production
with a gross margin of 21.2%, this company has a higher cost of product (44.8%)
- Real Golf Limited
44.8% - Industry AVG
Profitability
an operating margin of -0.7% make it less profitable than the average company (2%)
- Real Golf Limited
2% - Industry AVG
Employees
with 2 employees, this is below the industry average (15)
2 - Real Golf Limited
15 - Industry AVG
Pay Structure
on an average salary of £26.3k, the company has an equivalent pay structure (£26.3k)
- Real Golf Limited
£26.3k - Industry AVG
Efficiency
resulting in sales per employee of £25k, this is less efficient (£66.6k)
- Real Golf Limited
£66.6k - Industry AVG
Debtor Days
it gets paid by customers after 53 days, this is later than average (16 days)
- Real Golf Limited
16 days - Industry AVG
Creditor Days
its suppliers are paid after 39 days, this is slower than average (33 days)
- Real Golf Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Real Golf Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Real Golf Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 211.3%, this is a higher level of debt than the average (40.7%)
211.3% - Real Golf Limited
40.7% - Industry AVG
REAL GOLF LIMITED financials
Real Golf Limited's latest turnover from July 2023 is estimated at £50 thousand and the company has net assets of -£8.6 thousand. According to their latest financial statements, Real Golf Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | |
|---|---|---|---|---|---|
| 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 | 23,692 | 7,824 | 1,830 | 6,992 | |
| Number Of Employees | 2 | 2 | 2 | 2 | 2 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | |
|---|---|---|---|---|---|
| Tangible Assets | 326 | 1,013 | 1,505 | 2,058 | 900 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 326 | 1,013 | 1,505 | 2,058 | 900 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 7,378 | 10,544 | 7,277 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 9,433 | 9,004 | 12,973 |
| misc current assets | 0 | 0 | 0 | 0 | 0 |
| total current assets | 7,378 | 10,544 | 16,710 | 9,004 | 12,973 |
| total assets | 7,704 | 11,557 | 18,215 | 11,062 | 13,873 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 4,288 | 3,835 | 1,942 | 13,794 | 12,978 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 4,288 | 3,835 | 1,942 | 13,794 | 12,978 |
| loans | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 1,014 | 1,045 | 0 | 0 | 0 |
| other liabilities | 10,977 | 14,908 | 18,743 | 0 | 0 |
| provisions | 0 | 0 | 391 | 391 | 171 |
| total long term liabilities | 11,991 | 15,953 | 19,134 | 391 | 171 |
| total liabilities | 16,279 | 19,788 | 21,076 | 14,185 | 13,149 |
| net assets | -8,575 | -8,231 | -2,861 | -3,123 | 724 |
| total shareholders funds | -8,575 | -8,231 | -2,861 | -3,123 | 724 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | 987 | 863 | 786 | 300 | |
| Amortisation | 0 | 0 | 0 | 0 | |
| Tax | |||||
| Stock | 0 | 0 | 0 | 0 | 0 |
| Debtors | -3,166 | 3,267 | 7,277 | 0 | 0 |
| Creditors | 453 | 1,893 | -11,852 | 816 | 12,978 |
| Accruals and Deferred Income | -31 | 1,045 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | -391 | 0 | 220 | 171 |
| Cash flow from operations | |||||
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||
| Financing Activities | |||||
| Bank loans | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -3,931 | -3,835 | 18,743 | 0 | 0 |
| share issue | |||||
| interest | |||||
| cash flow from financing | |||||
| cash and cash equivalents | |||||
| cash | 0 | -9,433 | 429 | -3,969 | 12,973 |
| overdraft | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | -9,433 | 429 | -3,969 | 12,973 |
real golf limited Credit Report and Business Information
Real Golf Limited Competitor Analysis
Perform a competitor analysis for real golf limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in TW11 area or any other competitors across 12 key performance metrics.
real golf limited Ownership
REAL GOLF LIMITED group structure
Real Golf Limited has no subsidiary companies.
Ultimate parent company
REAL GOLF LIMITED
11453592
real golf limited directors
Real Golf Limited currently has 2 directors. The longest serving directors include Sisi Zhang (Jul 2018) and Mr Richard Ellis (Jul 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Sisi Zhang | United Kingdom | 43 years | Jul 2018 | - | Director |
| Mr Richard Ellis | United Kingdom | 42 years | Jul 2018 | - | Director |
P&L
July 2023turnover
50k
-14%
operating profit
-344
0%
gross margin
21.2%
-8.31%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
-8.6k
+0.04%
total assets
7.7k
-0.33%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
real golf limited company details
company number
11453592
Type
Private limited with Share Capital
industry
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
July 2018
age
6
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
July 2023
previous names
N/A
accountant
-
auditor
-
address
unit 2, beverley court, elmtree road, teddington, TW11 8ST
Bank
-
Legal Advisor
-
real golf 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 real golf limited.
real golf limited Companies House Filings - See Documents
| date | description | view/download |
|---|
