firethorn milton ham limited

3

firethorn milton ham limited Company Information

Share FIRETHORN MILTON HAM LIMITED
Live 
YoungSmallDeclining

Company Number

12268045

Registered Address

3rd floor, 265 tottenham court road, london, W1T 7RQ

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

 

Telephone

-

Next Accounts Due

September 2025

Group Structure

View All

Directors

Christopher Webb5 Years

Javier Aldrete5 Years

View All

Shareholders

firethorn milton ham holdings ii ltd 100%

firethorn milton ham limited Estimated Valuation

£7.9m

Pomanda estimates the enterprise value of FIRETHORN MILTON HAM LIMITED at £7.9m based on a Turnover of £2.4m and 3.29x industry multiple (adjusted for size and gross margin).

firethorn milton ham limited Estimated Valuation

£0

Pomanda estimates the enterprise value of FIRETHORN MILTON HAM LIMITED at £0 based on an EBITDA of £-1.4m and a 7.52x industry multiple (adjusted for size and gross margin).

firethorn milton ham limited Estimated Valuation

£295k

Pomanda estimates the enterprise value of FIRETHORN MILTON HAM LIMITED at £295k based on Net Assets of £182.1k and 1.62x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Firethorn Milton Ham Limited Overview

Firethorn Milton Ham Limited is a live company located in london, W1T 7RQ with a Companies House number of 12268045. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in October 2019, it's largest shareholder is firethorn milton ham holdings ii ltd with a 100% stake. Firethorn Milton Ham Limited is a young, small sized company, Pomanda has estimated its turnover at £2.4m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Firethorn Milton Ham Limited Health Check

Pomanda's financial health check has awarded Firethorn Milton Ham Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £2.4m, make it larger than the average company (£994.7k)

£2.4m - Firethorn Milton Ham Limited

£994.7k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -36%, show it is growing at a slower rate (3.3%)

-36% - Firethorn Milton Ham Limited

3.3% - Industry AVG

production

Production

with a gross margin of 74%, this company has a comparable cost of product (74%)

74% - Firethorn Milton Ham Limited

74% - Industry AVG

profitability

Profitability

an operating margin of -58% make it less profitable than the average company (25.8%)

-58% - Firethorn Milton Ham Limited

25.8% - Industry AVG

employees

Employees

with 13 employees, this is above the industry average (4)

13 - Firethorn Milton Ham Limited

4 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Firethorn Milton Ham Limited

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £185.4k, this is equally as efficient (£199k)

£185.4k - Firethorn Milton Ham Limited

£199k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 46 days, this is later than average (32 days)

46 days - Firethorn Milton Ham Limited

32 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 3 days, this is quicker than average (35 days)

3 days - Firethorn Milton Ham Limited

35 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Firethorn Milton Ham Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 46 weeks, this is more cash available to meet short term requirements (11 weeks)

46 weeks - Firethorn Milton Ham Limited

11 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 86.9%, this is a higher level of debt than the average (69.4%)

86.9% - Firethorn Milton Ham Limited

69.4% - Industry AVG

FIRETHORN MILTON HAM LIMITED financials

EXPORTms excel logo

Firethorn Milton Ham Limited's latest turnover from December 2023 is estimated at £2.4 million and the company has net assets of £182.1 thousand. According to their latest financial statements, we estimate that Firethorn Milton Ham Limited has 13 employees and maintains cash reserves of £1.1 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020
Turnover2,410,33770,921,165922,4479,356,398
Other Income Or Grants0000
Cost Of Sales627,21545,738,19502,901,199
Gross Profit1,783,12225,182,970922,4476,455,199
Admin Expenses3,180,992116,39299,7416,378,615
Operating Profit-1,397,87025,066,578822,70676,584
Interest Payable000160,187
Interest Receivable82,78715,39105
Pre-Tax Profit-1,315,08325,081,969822,706-83,598
Tax0-4,949,017-128,2660
Profit After Tax-1,315,08320,132,952694,440-83,598
Dividends Paid0000
Retained Profit-1,315,08320,132,952694,440-83,598
Employee Costs0000
Number Of Employees13385662
EBITDA*-1,397,87025,066,578822,70676,584

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020
Tangible Assets0000
Intangible Assets0000
Investments & Other0000
Debtors (Due After 1 year)0000
Total Fixed Assets0000
Stock & work in progress0037,237,41020,936,353
Trade Debtors306,594306,594993,5080
Group Debtors0000
Misc Debtors050,996114,849427,828
Cash1,080,2782,231,21378,3239,824
misc current assets0000
total current assets1,386,8722,588,80338,424,09021,374,005
total assets1,386,8722,588,80338,424,09021,374,005
Bank overdraft0000
Bank loan0000
Trade Creditors 6,62564,313201,9701,321,959
Group/Directors Accounts0015,622,80414,883,605
other short term finances0000
hp & lease commitments0000
other current liabilities1,198,1741,027,334446,1410
total current liabilities1,204,7991,091,64716,270,91516,205,564
loans0021,542,3325,252,038
hp & lease commitments0000
Accruals and Deferred Income0000
other liabilities0000
provisions0000
total long term liabilities0021,542,3325,252,038
total liabilities1,204,7991,091,64737,813,24721,457,602
net assets182,0731,497,156610,843-83,597
total shareholders funds182,0731,497,156610,843-83,597
Dec 2023Dec 2022Dec 2021Dec 2020
Operating Activities
Operating Profit-1,397,87025,066,578822,70676,584
Depreciation0000
Amortisation0000
Tax0-4,949,017-128,2660
Stock0-37,237,41016,301,05720,936,353
Debtors-50,996-750,767680,529427,828
Creditors-57,688-137,657-1,119,9891,321,959
Accruals and Deferred Income170,840581,193446,1410
Deferred Taxes & Provisions0000
Cash flow from operations-1,233,72258,549,274-16,960,994-19,965,638
Investing Activities
capital expenditure0000
Change in Investments0000
cash flow from investments0000
Financing Activities
Bank loans0000
Group/Directors Accounts0-15,622,804739,19914,883,605
Other Short Term Loans 0000
Long term loans0-21,542,33216,290,2945,252,038
Hire Purchase and Lease Commitments0000
other long term liabilities0000
share issue0-19,246,63901
interest82,78715,3910-160,182
cash flow from financing82,787-56,396,38417,029,49319,975,462
cash and cash equivalents
cash-1,150,9352,152,89068,4999,824
overdraft0000
change in cash-1,150,9352,152,89068,4999,824

firethorn milton ham 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 firethorn milton ham limited. Get real-time insights into firethorn milton ham limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Firethorn Milton Ham Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for firethorn milton ham limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in W1T area or any other competitors across 12 key performance metrics.

firethorn milton ham limited Ownership

FIRETHORN MILTON HAM LIMITED group structure

Firethorn Milton Ham Limited has no subsidiary companies.

Ultimate parent company

2 parents

FIRETHORN MILTON HAM LIMITED

12268045

FIRETHORN MILTON HAM LIMITED Shareholders

firethorn milton ham holdings ii ltd 100%

firethorn milton ham limited directors

Firethorn Milton Ham Limited currently has 4 directors. The longest serving directors include Mr Christopher Webb (Oct 2019) and Mr Javier Aldrete (Oct 2019).

officercountryagestartendrole
Mr Christopher Webb44 years Oct 2019- Director
Mr Javier AldreteUnited Kingdom48 years Oct 2019- Director
Mr Javier AldreteUnited Kingdom48 years Oct 2019- Director
Mr Tanner MooreEngland34 years Jun 2020- Director

P&L

December 2023

turnover

2.4m

-97%

operating profit

-1.4m

0%

gross margin

74%

+108.34%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

182.1k

-0.88%

total assets

1.4m

-0.46%

cash

1.1m

-0.52%

net assets

Total assets minus all liabilities

firethorn milton ham limited company details

company number

12268045

Type

Private limited with Share Capital

industry

68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

incorporation date

October 2019

age

5

incorporated

UK

ultimate parent company

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

-

address

3rd floor, 265 tottenham court road, london, W1T 7RQ

Bank

-

Legal Advisor

-

firethorn milton ham 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 1 charges/mortgages relating to firethorn milton ham limited. Currently there are 0 open charges and 1 have been satisfied in the past.

charges

firethorn milton ham limited Companies House Filings - See Documents

datedescriptionview/download