sutton coldfield care home holdings limited
sutton coldfield care home holdings limited Company Information
Company Number
12104165
Next Accounts
Dec 2025
Directors
Shareholders
cinnamon care capital gp3 lp acting in its capacity as general partner of cinnamon care homes ii lp
Group Structure
View All
Industry
Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.
Registered Address
the old house 64 the avenue, egham, TW20 9AD
Website
-sutton coldfield care home holdings limited Estimated Valuation
Pomanda estimates the enterprise value of SUTTON COLDFIELD CARE HOME HOLDINGS LIMITED at £5.4m based on a Turnover of £3.9m and 1.39x industry multiple (adjusted for size and gross margin).
sutton coldfield care home holdings limited Estimated Valuation
Pomanda estimates the enterprise value of SUTTON COLDFIELD CARE HOME HOLDINGS LIMITED at £5.4m based on an EBITDA of £936.6k and a 5.8x industry multiple (adjusted for size and gross margin).
sutton coldfield care home holdings limited Estimated Valuation
Pomanda estimates the enterprise value of SUTTON COLDFIELD CARE HOME HOLDINGS LIMITED at £7.1m based on Net Assets of £5.5m and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sutton Coldfield Care Home Holdings Limited Overview
Sutton Coldfield Care Home Holdings Limited is a live company located in egham, TW20 9AD with a Companies House number of 12104165. It operates in the activities of other holding companies n.e.c. sector, SIC Code 64209. Founded in July 2019, it's largest shareholder is cinnamon care capital gp3 lp acting in its capacity as general partner of cinnamon care homes ii lp with a 100% stake. Sutton Coldfield Care Home Holdings Limited is a young, small sized company, Pomanda has estimated its turnover at £3.9m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sutton Coldfield Care Home Holdings Limited Health Check
Pomanda's financial health check has awarded Sutton Coldfield Care Home Holdings Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
5 Weak
Size
annual sales of £3.9m, make it smaller than the average company (£19.1m)
£3.9m - Sutton Coldfield Care Home Holdings Limited
£19.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 856%, show it is growing at a faster rate (11.7%)
- Sutton Coldfield Care Home Holdings Limited
11.7% - Industry AVG
Production
with a gross margin of 47.9%, this company has a lower cost of product (34.9%)
47.9% - Sutton Coldfield Care Home Holdings Limited
34.9% - Industry AVG
Profitability
an operating margin of 23.8% make it more profitable than the average company (4.6%)
23.8% - Sutton Coldfield Care Home Holdings Limited
4.6% - Industry AVG
Employees
with 75 employees, this is below the industry average (104)
75 - Sutton Coldfield Care Home Holdings Limited
104 - Industry AVG
Pay Structure
on an average salary of £24.7k, the company has a lower pay structure (£44.5k)
£24.7k - Sutton Coldfield Care Home Holdings Limited
£44.5k - Industry AVG
Efficiency
resulting in sales per employee of £51.6k, this is less efficient (£189.8k)
£51.6k - Sutton Coldfield Care Home Holdings Limited
£189.8k - Industry AVG
Debtor Days
it gets paid by customers after 32 days, this is earlier than average (44 days)
32 days - Sutton Coldfield Care Home Holdings Limited
44 days - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (43 days)
7 days - Sutton Coldfield Care Home Holdings Limited
43 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sutton Coldfield Care Home Holdings Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 5 weeks, this is less cash available to meet short term requirements (14 weeks)
5 weeks - Sutton Coldfield Care Home Holdings Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 72.9%, this is a similar level of debt than the average (68.7%)
72.9% - Sutton Coldfield Care Home Holdings Limited
68.7% - Industry AVG
SUTTON COLDFIELD CARE HOME HOLDINGS LIMITED financials
Sutton Coldfield Care Home Holdings Limited's latest turnover from March 2024 is £3.9 million and the company has net assets of £5.5 million. According to their latest financial statements, Sutton Coldfield Care Home Holdings Limited has 75 employees and maintains cash reserves of £195.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | |
|---|---|---|---|---|---|
| Turnover | 3,870,952 | 2,834,444 | |||
| Other Income Or Grants | |||||
| Cost Of Sales | 2,015,025 | 1,728,802 | |||
| Gross Profit | 1,855,927 | 1,105,642 | |||
| Admin Expenses | 936,143 | 740,488 | |||
| Operating Profit | 919,784 | 365,154 | |||
| Interest Payable | 712,130 | 469,131 | |||
| Interest Receivable | 1 | 98 | |||
| Pre-Tax Profit | 207,655 | -103,879 | |||
| Tax | 326,375 | 203,668 | |||
| Profit After Tax | 534,030 | 99,789 | |||
| Dividends Paid | |||||
| Retained Profit | 534,030 | 99,789 | |||
| Employee Costs | 1,852,625 | 1,608,162 | |||
| Number Of Employees | 75 | 66 | |||
| EBITDA* | 936,612 | 397,533 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | |
|---|---|---|---|---|---|
| Tangible Assets | 18,343,959 | 18,336,920 | |||
| Intangible Assets | |||||
| Investments & Other | 200 | 200 | 200 | ||
| Debtors (Due After 1 year) | 4,873,853 | 6,262,944 | 6,344,492 | ||
| Total Fixed Assets | 18,343,959 | 18,336,920 | 4,874,053 | 6,263,144 | 6,344,692 |
| Stock & work in progress | |||||
| Trade Debtors | 347,882 | 258,831 | |||
| Group Debtors | 333,748 | 79,404 | |||
| Misc Debtors | 938,567 | 674,768 | 1 | 1 | 1 |
| Cash | 195,390 | 283,612 | |||
| misc current assets | |||||
| total current assets | 1,815,587 | 1,296,615 | 1 | 1 | 1 |
| total assets | 20,159,546 | 19,633,535 | 4,874,054 | 6,263,145 | 6,344,693 |
| Bank overdraft | |||||
| Bank loan | 440,000 | 442,000 | |||
| Trade Creditors | 40,700 | 78,902 | 868 | 1,320 | |
| Group/Directors Accounts | 4,238 | 4,238 | |||
| other short term finances | |||||
| hp & lease commitments | |||||
| other current liabilities | 1,332,128 | 954,950 | 1,800 | 1,800 | 1,800 |
| total current liabilities | 1,817,066 | 1,480,090 | 1,800 | 2,668 | 3,120 |
| loans | 12,462,850 | 12,900,845 | 4,648,701 | 6,141,664 | 6,344,492 |
| hp & lease commitments | |||||
| Accruals and Deferred Income | |||||
| other liabilities | 417,540 | 324,540 | 231,540 | 125,000 | |
| provisions | |||||
| total long term liabilities | 12,880,390 | 13,225,385 | 4,880,241 | 6,266,664 | 6,344,492 |
| total liabilities | 14,697,456 | 14,705,475 | 4,882,041 | 6,269,332 | 6,347,612 |
| net assets | 5,462,090 | 4,928,060 | -7,987 | -6,187 | -2,919 |
| total shareholders funds | 5,462,090 | 4,928,060 | -7,987 | -6,187 | -2,919 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | 919,784 | 365,154 | |||
| Depreciation | 16,828 | 32,379 | |||
| Amortisation | |||||
| Tax | 326,375 | 203,668 | |||
| Stock | |||||
| Debtors | 607,194 | -3,860,851 | -1,389,091 | -81,548 | 6,344,493 |
| Creditors | -38,202 | 78,902 | -868 | -452 | 1,320 |
| Accruals and Deferred Income | 377,178 | 953,150 | 1,800 | ||
| Deferred Taxes & Provisions | |||||
| Cash flow from operations | 994,769 | 5,494,104 | |||
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | -200 | 200 | |||
| cash flow from investments | 200 | ||||
| Financing Activities | |||||
| Bank loans | -2,000 | 442,000 | |||
| Group/Directors Accounts | 4,238 | ||||
| Other Short Term Loans | |||||
| Long term loans | -437,995 | 8,252,144 | -1,492,963 | -202,828 | 6,344,492 |
| Hire Purchase and Lease Commitments | |||||
| other long term liabilities | 93,000 | 93,000 | 106,540 | 125,000 | |
| share issue | |||||
| interest | -712,129 | -469,033 | |||
| cash flow from financing | -1,059,124 | 13,158,607 | |||
| cash and cash equivalents | |||||
| cash | -88,222 | 283,612 | |||
| overdraft | |||||
| change in cash | -88,222 | 283,612 |
sutton coldfield care home holdings limited Credit Report and Business Information
Sutton Coldfield Care Home Holdings Limited Competitor Analysis
Perform a competitor analysis for sutton coldfield care home holdings limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other small companies, companies in TW20 area or any other competitors across 12 key performance metrics.
sutton coldfield care home holdings limited Ownership
SUTTON COLDFIELD CARE HOME HOLDINGS LIMITED group structure
Sutton Coldfield Care Home Holdings Limited has 1 subsidiary company.
Ultimate parent company
SUTTON COLDFIELD CARE HOME HOLDINGS LIMITED
12104165
1 subsidiary
sutton coldfield care home holdings limited directors
Sutton Coldfield Care Home Holdings Limited currently has 1 director, Mr Declan Walsh serving since Jul 2019.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Declan Walsh | 59 years | Jul 2019 | - | Director |
P&L
March 2024turnover
3.9m
+37%
operating profit
919.8k
+152%
gross margin
48%
+22.91%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
5.5m
+0.11%
total assets
20.2m
+0.03%
cash
195.4k
-0.31%
net assets
Total assets minus all liabilities
sutton coldfield care home holdings limited company details
company number
12104165
Type
Private limited with Share Capital
industry
64209 - Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.
incorporation date
July 2019
age
6
incorporated
UK
ultimate parent company
accounts
Group
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
AZETS AUDITS SERVICES
address
the old house 64 the avenue, egham, TW20 9AD
Bank
-
Legal Advisor
-
sutton coldfield care home holdings 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 found 2 charges/mortgages relating to sutton coldfield care home holdings limited. Currently there are 1 open charges and 1 have been satisfied in the past.
sutton coldfield care home holdings 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 SUTTON COLDFIELD CARE HOME HOLDINGS LIMITED. This can take several minutes, an email will notify you when this has completed.
sutton coldfield care home holdings limited Companies House Filings - See Documents
| date | description | view/download |
|---|
