Pomanda estimates the enterprise value of CHIGWELL REAL ESTATE LIMITED at £826.5k based on a Turnover of £291.6k and 2.83x industry multiple (adjusted for size and gross margin).
chigwell real estate limitedEstimated Valuation
£1.3m
Pomanda estimates the enterprise value of CHIGWELL REAL ESTATE LIMITED at £1.3m based on an EBITDA of £212.4k and a 6.09x industry multiple (adjusted for size and gross margin).
chigwell real estate limitedEstimated Valuation
£15
Pomanda estimates the enterprise value of CHIGWELL REAL ESTATE LIMITED at £15 based on Net Assets of £10 and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chigwell Real Estate LimitedOverview
Chigwell Real Estate Limited is a live company located in london, W1T 7AF with a Companies House number of 11598164. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in October 2018, it's largest shareholder is
the v fund limited
with a 60% stake. Chigwell Real Estate Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£291.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Chigwell Real Estate Limited a 1.5 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
Health Rating1.5out of 5
1 Strong
2 Regular
8 Weak
Size
annual sales of £291.6k, make it smaller than the average company (£794.2k)
£291.6k - Chigwell Real Estate Limited
£794.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -81%, show it is growing at a slower rate (3.5%)
-81% - Chigwell Real Estate Limited
3.5% - Industry AVG
Production
with a gross margin of 70.3%, this company has a comparable cost of product (70.3%)
70.3% - Chigwell Real Estate Limited
70.3% - Industry AVG
Profitability
an operating margin of 72.9% make it more profitable than the average company (28.7%)
72.9% - Chigwell Real Estate Limited
28.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Chigwell Real Estate Limited
4 - Industry AVG
Pay Structure
on an average salary of £40.1k, the company has an equivalent pay structure (£40.1k)
£40.1k - Chigwell Real Estate Limited
£40.1k - Industry AVG
Efficiency
resulting in sales per employee of £145.8k, this is less efficient (£186.2k)
£145.8k - Chigwell Real Estate Limited
£186.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Chigwell Real Estate Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 16 days, this is quicker than average (33 days)
16 days - Chigwell Real Estate Limited
33 days - Industry AVG
Stock Days
it holds stock equivalent to 14239 days, this is more than average (531 days)
14239 days - Chigwell Real Estate Limited
531 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (7 weeks)
0 weeks - Chigwell Real Estate Limited
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100%, this is a higher level of debt than the average (64.7%)
100% - Chigwell Real Estate Limited
64.7% - Industry AVG
CHIGWELL REAL ESTATE LIMITED financials
EXPORT
Chigwell Real Estate Limited's latest turnover from October 2024 is estimated at £291.6 thousand and the company has net assets of £10. According to their latest financial statements, we estimate that Chigwell Real Estate Limited has 2 employees and maintains cash reserves of £24.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2024
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Turnover
291,624
783,180
1,147,267
41,692,525
26,396,102
158,993
Other Income Or Grants
Cost Of Sales
86,561
234,067
373,682
13,059,950
8,507,136
50,033
Gross Profit
205,062
549,113
773,585
28,632,575
17,888,966
108,960
Admin Expenses
-7,385
-23,859
430,564
28,632,575
17,888,955
108,959
Operating Profit
212,447
572,972
343,021
11
1
Interest Payable
220,000
580,279
343,038
Interest Receivable
7,553
7,306
7
Pre-Tax Profit
-10
11
1
Tax
-2
Profit After Tax
-10
9
1
Dividends Paid
Retained Profit
-10
9
1
Employee Costs
80,237
174,360
257,520
71,259
73,694
79,764
Number Of Employees
2
5
7
2
2
2
EBITDA*
212,447
572,972
343,021
11
1
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2024
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
3,377,049
4,682,406
10,085,383
Trade Debtors
6,126,514
3,541,201
1
Group Debtors
Misc Debtors
256,718
13,283
Cash
24,367
277,735
604
misc current assets
total current assets
3,658,134
4,973,424
10,085,987
6,126,514
3,541,201
1
total assets
3,658,134
4,973,424
10,085,987
6,126,514
3,541,201
1
Bank overdraft
Bank loan
Trade Creditors
3,908
122,525
53,503
6,126,504
3,541,191
Group/Directors Accounts
648,049
2,084,264
1,716,406
other short term finances
hp & lease commitments
other current liabilities
1,006,167
766,625
total current liabilities
1,658,124
2,973,414
1,769,909
6,126,504
3,541,191
loans
2,000,000
2,000,000
8,316,068
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
2,000,000
2,000,000
8,316,068
total liabilities
3,658,124
4,973,414
10,085,977
6,126,504
3,541,191
net assets
10
10
10
10
10
1
total shareholders funds
10
10
10
10
10
1
Oct 2024
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Operating Activities
Operating Profit
212,447
572,972
343,021
11
1
Depreciation
Amortisation
Tax
-2
Stock
-1,305,357
-5,402,977
10,085,383
Debtors
243,435
13,283
-6,126,514
2,585,313
3,541,200
1
Creditors
-118,617
69,022
-6,073,001
2,585,313
3,541,191
Accruals and Deferred Income
239,542
766,625
Deferred Taxes & Provisions
Cash flow from operations
1,395,294
6,798,313
-9,688,849
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
-1,436,215
367,858
1,716,406
Other Short Term Loans
Long term loans
-6,316,068
8,316,068
Hire Purchase and Lease Commitments
other long term liabilities
share issue
10
interest
-212,447
-572,973
-343,031
cash flow from financing
-1,648,662
-6,521,183
9,689,453
cash and cash equivalents
cash
-253,368
277,131
604
overdraft
change in cash
-253,368
277,131
604
chigwell real estate 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 chigwell real estate limited. Get real-time insights into chigwell real estate limited's credit score, group structure and payment trends.
Perform a competitor analysis for chigwell real estate limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in W1T area or any other competitors across 12 key performance metrics.
chigwell real estate limited Ownership
CHIGWELL REAL ESTATE LIMITED group structure
Chigwell Real Estate Limited has 1 subsidiary company.
The largest shareholders in Chigwell Real Estate Limited include The V Fund Limited and As Property Developers Limited.
the v fund limited
60%
as property developers limited
30%
klg property ltd
10%
chigwell real estate limited directors
Chigwell Real Estate Limited currently has 2 directors.
The longest serving directors include
Mr Vincent Goldstein (Oct 2018) and
Mr Adam Shafron (Oct 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 4 charges/mortgages relating to chigwell real estate limited. Currently there are 3 open charges and 1 have been satisfied in the past.
chigwell real estate 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 CHIGWELL REAL ESTATE LIMITED. This can take several minutes, an email will notify you when this has completed.
chigwell real estate limitedCompanies House Filings - See Documents
