Pomanda estimates the enterprise value of CRACKLE PROPERTY LIMITED at £85.2k based on a Turnover of £38k and 2.24x industry multiple (adjusted for size and gross margin).
crackle property limitedEstimated Valuation
£254.6k
Pomanda estimates the enterprise value of CRACKLE PROPERTY LIMITED at £254.6k based on an EBITDA of £55.6k and a 4.58x industry multiple (adjusted for size and gross margin).
crackle property limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of CRACKLE PROPERTY LIMITED at £0 based on Net Assets of £-13k and 1.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crackle Property LimitedOverview
Crackle Property Limited is a live company located in smethwick, B66 3DL with a Companies House number of 12452148. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in February 2020, it's largest shareholder is
aman palak
with a 50% stake. Crackle Property Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£38k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Crackle Property Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
1 Regular
7 Weak
Size
annual sales of £38k, make it smaller than the average company (£872.8k)
£38k - Crackle Property Limited
£872.8k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Crackle Property Limited
- - Industry AVG
Production
with a gross margin of 29%, this company has a higher cost of product (70.8%)
29% - Crackle Property Limited
70.8% - Industry AVG
Profitability
an operating margin of 146.4% make it more profitable than the average company (25.2%)
146.4% - Crackle Property Limited
25.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Crackle Property Limited
4 - Industry AVG
Pay Structure
on an average salary of £35.1k, the company has an equivalent pay structure (£35.1k)
£35.1k - Crackle Property Limited
£35.1k - Industry AVG
Efficiency
resulting in sales per employee of £38k, this is less efficient (£185.4k)
£38k - Crackle Property Limited
£185.4k - Industry AVG
Debtor Days
it gets paid by customers after 95 days, this is later than average (29 days)
95 days - Crackle Property Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (33 days)
0 days - Crackle Property Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Crackle Property Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Crackle Property Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 104.4%, this is a higher level of debt than the average (66.6%)
104.4% - Crackle Property Limited
66.6% - Industry AVG
CRACKLE PROPERTY LIMITED financials
EXPORT
Crackle Property Limited's latest turnover from February 2024 is estimated at £38 thousand and the company has net assets of -£13 thousand. According to their latest financial statements, we estimate that Crackle Property Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Turnover
37,968
5,762
39,019
Other Income Or Grants
Cost Of Sales
26,944
4,166
28,623
Gross Profit
11,024
1,596
10,396
Admin Expenses
-44,571
1,095
12,730
31,557
Operating Profit
55,595
501
-2,334
-31,557
Interest Payable
10,960
10,285
Interest Receivable
21
4
Pre-Tax Profit
55,595
501
-13,272
-41,838
Tax
-13,899
-95
Profit After Tax
41,696
406
-13,272
-41,838
Dividends Paid
Retained Profit
41,696
406
-13,272
-41,838
Employee Costs
35,145
33,497
33,017
Number Of Employees
1
1
1
EBITDA*
55,595
501
-2,334
-111,261
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Tangible Assets
287,229
287,229
287,229
287,228
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
287,229
287,229
287,229
287,228
Stock & work in progress
Trade Debtors
9,925
1,167
8,830
Group Debtors
Misc Debtors
1,000
1,000
Cash
8,519
misc current assets
total current assets
10,925
2,167
8,830
8,519
total assets
298,154
289,396
296,059
295,747
Bank overdraft
Bank loan
Trade Creditors
1
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
363
total current liabilities
1
363
loans
337,222
hp & lease commitments
Accruals and Deferred Income
1,689
1,089
726
other liabilities
309,472
343,011
350,443
provisions
total long term liabilities
311,161
344,100
351,169
337,222
total liabilities
311,162
344,100
351,169
337,585
net assets
-13,008
-54,704
-55,110
-41,838
total shareholders funds
-13,008
-54,704
-55,110
-41,838
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Operating Activities
Operating Profit
55,595
501
-2,334
-31,557
Depreciation
-79,704
Amortisation
Tax
-13,899
-95
Stock
Debtors
8,758
-6,663
8,830
Creditors
1
Accruals and Deferred Income
600
363
363
363
Deferred Taxes & Provisions
Cash flow from operations
33,539
7,432
-10,801
-110,898
Investing Activities
capital expenditure
-1
-207,524
Change in Investments
cash flow from investments
-1
-207,524
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-337,222
337,222
Hire Purchase and Lease Commitments
other long term liabilities
-33,539
-7,432
350,443
share issue
interest
-10,939
-10,281
cash flow from financing
-33,539
-7,432
2,282
326,941
cash and cash equivalents
cash
-8,519
8,519
overdraft
change in cash
-8,519
8,519
crackle property 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 crackle property limited. Get real-time insights into crackle property limited's credit score, group structure and payment trends.
Perform a competitor analysis for crackle property limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in B66 area or any other competitors across 12 key performance metrics.
crackle property limited Ownership
CRACKLE PROPERTY LIMITED group structure
Crackle Property Limited has no subsidiary companies.
Ultimate parent company
CRACKLE PROPERTY LIMITED
12452148
CRACKLE PROPERTY LIMITED Shareholders
The largest shareholders in Crackle Property Limited include Aman Palak and Damien Murray.
aman palak
50%
damien murray
50%
crackle property limited directors
Crackle Property Limited currently has 3 directors.
The longest serving directors include
Mr Aman Palak (Feb 2020) and
Mr Damian Murray (Feb 2020).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2024
net assets
-13k
-0.76%
total assets
298.2k
+0.03%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
crackle property limited company details
company number
12452148
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
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
February 2020
age
5
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
February 2024
previous names
N/A
accountant
-
auditor
-
address
aqua house buttress way, smethwick, B66 3DL
Bank
-
Legal Advisor
-
crackle property 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 crackle property limited. Currently there are 2 open charges and 0 have been satisfied in the past.
crackle property 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 CRACKLE PROPERTY LIMITED. This can take several minutes, an email will notify you when this has completed.
crackle property limitedCompanies House Filings - See Documents
