Pomanda estimates the enterprise value of CAMERON ADAMS REAL ESTATES LTD at £1.3m based on a Turnover of £651k and 2.04x industry multiple (adjusted for size and gross margin).
cameron adams real estates ltdEstimated Valuation
£88k
Pomanda estimates the enterprise value of CAMERON ADAMS REAL ESTATES LTD at £88k based on an EBITDA of £13.5k and a 6.51x industry multiple (adjusted for size and gross margin).
cameron adams real estates ltdEstimated Valuation
£81.6k
Pomanda estimates the enterprise value of CAMERON ADAMS REAL ESTATES LTD at £81.6k based on Net Assets of £40.5k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Cameron Adams Real Estates LtdOverview
Cameron Adams Real Estates Ltd is a live company located in london, E11 1HG with a Companies House number of 11818833. It operates in the real estate agencies sector, SIC Code 68310. Founded in February 2019, it's largest shareholder is
kamran younis
with a 100% stake. Cameron Adams Real Estates Ltd is a young,
small sized company, Pomanda has estimated its turnover at
£651k with
declining
growth in recent years.
Pomanda's financial health check has awarded Cameron Adams Real Estates Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
3 Regular
5 Weak
Size
annual sales of £651k, make it larger than the average company (£487.4k)
£651k - Cameron Adams Real Estates Ltd
£487.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (6.5%)
-3% - Cameron Adams Real Estates Ltd
6.5% - Industry AVG
Production
with a gross margin of 85.9%, this company has a comparable cost of product (85.9%)
85.9% - Cameron Adams Real Estates Ltd
85.9% - Industry AVG
Profitability
an operating margin of 1.9% make it less profitable than the average company (5.3%)
1.9% - Cameron Adams Real Estates Ltd
5.3% - Industry AVG
Employees
with 8 employees, this is below the industry average (12)
8 - Cameron Adams Real Estates Ltd
12 - Industry AVG
Pay Structure
on an average salary of £39.9k, the company has an equivalent pay structure (£39.9k)
£39.9k - Cameron Adams Real Estates Ltd
£39.9k - Industry AVG
Efficiency
resulting in sales per employee of £81.4k, this is equally as efficient (£81.4k)
£81.4k - Cameron Adams Real Estates Ltd
£81.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Cameron Adams Real Estates Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Cameron Adams Real Estates Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Cameron Adams Real Estates Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 25 weeks, this is less cash available to meet short term requirements (32 weeks)
25 weeks - Cameron Adams Real Estates Ltd
32 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 77.1%, this is a higher level of debt than the average (54.3%)
77.1% - Cameron Adams Real Estates Ltd
54.3% - Industry AVG
CAMERON ADAMS REAL ESTATES LTD financials
EXPORT
Cameron Adams Real Estates Ltd's latest turnover from March 2024 is estimated at £651 thousand and the company has net assets of £40.5 thousand. According to their latest financial statements, Cameron Adams Real Estates Ltd has 8 employees and maintains cash reserves of £29 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Turnover
651,037
862,017
723,530
720,940
1,171,208
Other Income Or Grants
Cost Of Sales
92,077
105,293
63,388
61,060
144,936
Gross Profit
558,960
756,724
660,142
659,880
1,026,271
Admin Expenses
546,392
697,834
701,134
644,911
1,008,347
Operating Profit
12,568
58,890
-40,992
14,969
17,924
Interest Payable
3,905
4,080
1,437
Interest Receivable
1,906
3,393
985
91
18
Pre-Tax Profit
10,569
58,204
-41,444
15,060
17,942
Tax
-2,642
-11,059
-2,861
-3,409
Profit After Tax
7,927
47,145
-41,444
12,199
14,533
Dividends Paid
Retained Profit
7,927
47,145
-41,444
12,199
14,533
Employee Costs
319,212
394,109
405,383
413,660
578,853
Number Of Employees
8
10
10
11
15
EBITDA*
13,519
59,997
-39,572
16,025
19,244
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Tangible Assets
3,046
3,997
40,104
4,225
5,281
Intangible Assets
Investments & Other
35,000
35,000
100
Debtors (Due After 1 year)
Total Fixed Assets
38,046
38,997
40,104
4,225
5,281
100
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
109,253
100,000
100,000
8,050
Cash
28,960
43,656
116,032
146,524
35,946
misc current assets
total current assets
138,213
143,656
216,032
146,524
43,996
total assets
176,259
182,653
256,136
150,749
49,277
100
Bank overdraft
Bank loan
Trade Creditors
615
9,464
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
58,248
15,087
12,548
114,453
34,744
total current liabilities
58,248
15,087
13,163
123,917
34,744
loans
32,378
37,048
42,564
hp & lease commitments
Accruals and Deferred Income
other liabilities
45,173
97,985
215,021
provisions
total long term liabilities
77,551
135,033
257,585
total liabilities
135,799
150,120
270,748
123,917
34,744
net assets
40,460
32,533
-14,612
26,832
14,533
100
total shareholders funds
40,460
32,533
-14,612
26,832
14,533
100
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Operating Activities
Operating Profit
12,568
58,890
-40,992
14,969
17,924
Depreciation
951
1,107
1,420
1,056
1,320
Amortisation
Tax
-2,642
-11,059
-2,861
-3,409
Stock
Debtors
9,253
100,000
-8,050
8,050
Creditors
-615
-8,849
9,464
Accruals and Deferred Income
43,161
2,539
-101,905
79,709
34,744
Deferred Taxes & Provisions
Cash flow from operations
44,785
50,862
-250,326
110,387
42,529
Investing Activities
capital expenditure
35,000
-37,299
-6,601
Change in Investments
35,000
-100
100
cash flow from investments
-37,299
-6,501
-100
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-4,670
-5,516
42,564
Hire Purchase and Lease Commitments
other long term liabilities
-52,812
-117,036
215,021
share issue
100
-100
100
interest
-1,999
-687
-452
91
18
cash flow from financing
-59,481
-123,239
257,133
191
-82
100
cash and cash equivalents
cash
-14,696
-72,376
-30,492
110,578
35,946
overdraft
change in cash
-14,696
-72,376
-30,492
110,578
35,946
cameron adams real 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 cameron adams real estates ltd. Get real-time insights into cameron adams real estates ltd's credit score, group structure and payment trends.
Cameron Adams Real Estates Ltd Competitor Analysis
Perform a competitor analysis for cameron adams real estates ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in E11 area or any other competitors across 12 key performance metrics.
cameron adams real estates ltd Ownership
CAMERON ADAMS REAL ESTATES LTD group structure
Cameron Adams Real Estates Ltd has no subsidiary companies.
Ultimate parent company
CAMERON ADAMS REAL ESTATES LTD
11818833
CAMERON ADAMS REAL ESTATES LTD Shareholders
The sole shareholder of Cameron Adams Real Estates Ltd is Kamran Younis.
kamran younis
100%
cameron adams real estates ltd directors
Cameron Adams Real Estates Ltd currently has 1 director, Mr Kamran Younis serving since Feb 2019.
cameron adams real estates 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 did not find charges/mortgages relating to cameron adams real estates ltd.
cameron adams real 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 CAMERON ADAMS REAL ESTATES LTD. This can take several minutes, an email will notify you when this has completed.
cameron adams real estates ltdCompanies House Filings - See Documents
