Pomanda estimates the enterprise value of 13 13 REAL ESTATE LIMITED at £1.2m based on a Turnover of £550.8k and 2.12x industry multiple (adjusted for size and gross margin).
13 13 real estate limitedEstimated Valuation
£21.9k
Pomanda estimates the enterprise value of 13 13 REAL ESTATE LIMITED at £21.9k based on an EBITDA of £5.1k and a 4.32x industry multiple (adjusted for size and gross margin).
13 13 real estate limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of 13 13 REAL ESTATE LIMITED at £0 based on Net Assets of £-28k and 1.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
13 13 Real Estate LimitedOverview
13 13 Real Estate Limited is a live company located in middlesex, UB8 3AN with a Companies House number of 12371434. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in December 2019, it's largest shareholder is
jasjeet jules singh khatra
with a 100% stake. 13 13 Real Estate Limited is a young,
small sized company, Pomanda has estimated its turnover at
£550.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded 13 13 Real Estate Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £550.8k, make it smaller than the average company (£980.8k)
£550.8k - 13 13 Real Estate Limited
£980.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 56%, show it is growing at a faster rate (3.2%)
56% - 13 13 Real Estate Limited
3.2% - Industry AVG
Production
with a gross margin of 27.3%, this company has a higher cost of product (71.1%)
27.3% - 13 13 Real Estate Limited
71.1% - Industry AVG
Profitability
an operating margin of 0.9% make it less profitable than the average company (22.7%)
0.9% - 13 13 Real Estate Limited
22.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - 13 13 Real Estate Limited
4 - Industry AVG
Pay Structure
on an average salary of £35.7k, the company has an equivalent pay structure (£35.7k)
£35.7k - 13 13 Real Estate Limited
£35.7k - Industry AVG
Efficiency
resulting in sales per employee of £550.8k, this is more efficient (£194.5k)
£550.8k - 13 13 Real Estate Limited
£194.5k - Industry AVG
Debtor Days
it gets paid by customers after 136 days, this is later than average (29 days)
136 days - 13 13 Real Estate Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (33 days)
6 days - 13 13 Real Estate Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - 13 13 Real Estate Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - 13 13 Real Estate Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 104.5%, this is a higher level of debt than the average (68%)
104.5% - 13 13 Real Estate Limited
68% - Industry AVG
13 13 REAL ESTATE LIMITED financials
EXPORT
13 13 Real Estate Limited's latest turnover from December 2023 is estimated at £550.8 thousand and the company has net assets of -£28 thousand. According to their latest financial statements, 13 13 Real Estate Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Turnover
550,796
512,952
484,494
144,756
Other Income Or Grants
Cost Of Sales
400,255
378,204
362,600
110,513
Gross Profit
150,541
134,748
121,894
34,244
Admin Expenses
145,478
126,118
150,003
44,954
Operating Profit
5,063
8,630
-28,109
-10,710
Interest Payable
Interest Receivable
Pre-Tax Profit
5,063
8,630
-28,109
-10,710
Tax
-1,266
-1,640
Profit After Tax
3,797
6,990
-28,109
-10,710
Dividends Paid
Retained Profit
3,797
6,990
-28,109
-10,710
Employee Costs
35,706
34,827
33,474
32,735
Number Of Employees
1
1
1
1
EBITDA*
5,063
8,630
-28,109
-10,710
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Tangible Assets
414,329
414,329
414,329
414,329
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
414,329
414,329
414,329
414,329
Stock & work in progress
Trade Debtors
206,637
202,795
204,459
51,441
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
206,637
202,795
204,459
51,441
total assets
620,966
617,124
618,788
465,770
Bank overdraft
Bank loan
Trade Creditors
7,401
2,606
1,499
1,341
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
7,401
2,606
1,499
1,341
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
641,597
646,347
656,108
475,139
provisions
total long term liabilities
641,597
646,347
656,108
475,139
total liabilities
648,998
648,953
657,607
476,480
net assets
-28,032
-31,829
-38,819
-10,710
total shareholders funds
-28,032
-31,829
-38,819
-10,710
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Operating Activities
Operating Profit
5,063
8,630
-28,109
-10,710
Depreciation
Amortisation
Tax
-1,266
-1,640
Stock
Debtors
3,842
-1,664
153,018
51,441
Creditors
4,795
1,107
158
1,341
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
4,750
9,761
-180,969
-60,810
Investing Activities
capital expenditure
-414,329
Change in Investments
cash flow from investments
-414,329
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-4,750
-9,761
180,969
475,139
share issue
interest
cash flow from financing
-4,750
-9,761
180,969
475,139
cash and cash equivalents
cash
overdraft
change in cash
13 13 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 13 13 real estate limited. Get real-time insights into 13 13 real estate limited's credit score, group structure and payment trends.
Perform a competitor analysis for 13 13 real estate limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in UB8 area or any other competitors across 12 key performance metrics.
13 13 real estate limited Ownership
13 13 REAL ESTATE LIMITED group structure
13 13 Real Estate Limited has no subsidiary companies.
Ultimate parent company
13 13 REAL ESTATE LIMITED
12371434
13 13 REAL ESTATE LIMITED Shareholders
The sole shareholder of 13 13 Real Estate Limited is Jasjeet Jules Singh Khatra.
jasjeet jules singh khatra
100%
13 13 real estate limited directors
13 13 Real Estate Limited currently has 1 director, Mr Jasjeet Khatra serving since Dec 2019.
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
December 2019
age
6
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
13 clammas way, uxbridge, middlesex, UB8 3AN
Bank
-
Legal Advisor
-
13 13 real estate 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 13 13 real estate limited. Currently there are 2 open charges and 0 have been satisfied in the past.
13 13 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 13 13 REAL ESTATE LIMITED. This can take several minutes, an email will notify you when this has completed.
13 13 real estate limitedCompanies House Filings - See Documents
