Pomanda estimates the enterprise value of STORY OF HOME LIMITED at £219.9k based on a Turnover of £101k and 2.18x industry multiple (adjusted for size and gross margin).
story of home limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of STORY OF HOME LIMITED at £0 based on an EBITDA of £-39.3k and a 6.26x industry multiple (adjusted for size and gross margin).
story of home limitedEstimated Valuation
£99.7k
Pomanda estimates the enterprise value of STORY OF HOME LIMITED at £99.7k based on Net Assets of £52k and 1.92x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Story Of Home LimitedOverview
Story Of Home Limited is a live company located in london, E8 2HE with a Companies House number of 12389791. It operates in the real estate agencies sector, SIC Code 68310. Founded in January 2020, it's largest shareholder is
mathew walters
with a 50% stake. Story Of Home Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£101k with
high
growth in recent years.
Pomanda's financial health check has awarded Story Of Home Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £101k, make it smaller than the average company (£450.7k)
£101k - Story Of Home Limited
£450.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 23%, show it is growing at a faster rate (6.3%)
23% - Story Of Home Limited
6.3% - Industry AVG
Production
with a gross margin of 72%, this company has a comparable cost of product (72%)
72% - Story Of Home Limited
72% - Industry AVG
Profitability
an operating margin of -38.9% make it less profitable than the average company (6.5%)
-38.9% - Story Of Home Limited
6.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (9)
2 - Story Of Home Limited
9 - Industry AVG
Pay Structure
on an average salary of £39.9k, the company has an equivalent pay structure (£39.9k)
£39.9k - Story Of Home Limited
£39.9k - Industry AVG
Efficiency
resulting in sales per employee of £50.5k, this is less efficient (£91.4k)
£50.5k - Story Of Home Limited
£91.4k - Industry AVG
Debtor Days
it gets paid by customers after 8 days, this is earlier than average (44 days)
8 days - Story Of Home Limited
44 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Story Of Home Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Story Of Home Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 99 weeks, this is more cash available to meet short term requirements (39 weeks)
99 weeks - Story Of Home Limited
39 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 50.2%, this is a lower level of debt than the average (57.3%)
50.2% - Story Of Home Limited
57.3% - Industry AVG
STORY OF HOME LIMITED financials
EXPORT
Story Of Home Limited's latest turnover from March 2024 is estimated at £101 thousand and the company has net assets of £52 thousand. According to their latest financial statements, Story Of Home Limited has 2 employees and maintains cash reserves of £99.9 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Turnover
101,012
185,041
21,902
54,357
Other Income Or Grants
Cost Of Sales
28,334
42,143
4,668
11,043
Gross Profit
72,678
142,899
17,233
43,314
Admin Expenses
111,950
109,732
-93,431
76,585
Operating Profit
-39,272
33,167
110,664
-33,271
Interest Payable
Interest Receivable
4,999
3,373
276
3
Pre-Tax Profit
-34,273
36,541
110,940
-33,268
Tax
-6,943
-21,079
Profit After Tax
-34,273
29,598
89,861
-33,268
Dividends Paid
Retained Profit
-34,273
29,598
89,861
-33,268
Employee Costs
79,866
118,258
38,658
36,366
Number Of Employees
2
3
1
1
EBITDA*
-39,272
33,167
110,664
-33,271
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
2,374
21,543
2,520
6,720
Group Debtors
Misc Debtors
2,104
6,423
64
Cash
99,901
90,550
68,198
5,404
misc current assets
total current assets
104,379
118,516
70,782
12,124
total assets
104,379
118,516
70,782
12,124
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
52,361
32,225
14,089
45,292
total current liabilities
52,361
32,225
14,089
45,292
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
52,361
32,225
14,089
45,292
net assets
52,018
86,291
56,693
-33,168
total shareholders funds
52,018
86,291
56,693
-33,168
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Operating Activities
Operating Profit
-39,272
33,167
110,664
-33,271
Depreciation
Amortisation
Tax
-6,943
-21,079
Stock
Debtors
-23,488
25,382
-4,136
6,720
Creditors
Accruals and Deferred Income
20,136
18,136
-31,203
45,292
Deferred Taxes & Provisions
Cash flow from operations
4,352
18,978
62,518
5,301
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
4,999
3,373
276
3
cash flow from financing
4,999
3,373
276
103
cash and cash equivalents
cash
9,351
22,352
62,794
5,404
overdraft
change in cash
9,351
22,352
62,794
5,404
story of home 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 story of home limited. Get real-time insights into story of home limited's credit score, group structure and payment trends.
Perform a competitor analysis for story of home limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in E 8 area or any other competitors across 12 key performance metrics.
story of home limited Ownership
STORY OF HOME LIMITED group structure
Story Of Home Limited has no subsidiary companies.
Ultimate parent company
STORY OF HOME LIMITED
12389791
STORY OF HOME LIMITED Shareholders
The largest shareholders in Story Of Home Limited include Mathew Walters and Stuart Aikman.
mathew walters
50%
stuart aikman
50%
story of home limited directors
Story Of Home Limited currently has 2 directors.
The longest serving directors include
Mr Mathew Walters (May 2020) and
Mr Stuart Aikman (May 2020).
68320 - Management of real estate on a fee or contract basis
incorporation date
January 2020
age
5
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
8 independent place, london, E8 2HE
Bank
-
Legal Advisor
-
story of home 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 did not find charges/mortgages relating to story of home limited.
story of home 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 STORY OF HOME LIMITED. This can take several minutes, an email will notify you when this has completed.
story of home limitedCompanies House Filings - See Documents
