Pomanda estimates the enterprise value of MS HOUSE1 LTD at £184.2k based on a Turnover of £77.1k and 2.39x industry multiple (adjusted for size and gross margin).
ms house1 ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of MS HOUSE1 LTD at £0 based on an EBITDA of £-1.4k and a 4.67x industry multiple (adjusted for size and gross margin).
ms house1 ltdEstimated Valuation
£288
Pomanda estimates the enterprise value of MS HOUSE1 LTD at £288 based on Net Assets of £165 and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ms House1 LtdOverview
Ms House1 Ltd is a live company located in london, E5 9NA with a Companies House number of 13061366. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in December 2020, it's largest shareholder is
ms house ltd
with a 100% stake. Ms House1 Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£77.1k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Ms House1 Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
6 Weak
Size
annual sales of £77.1k, make it smaller than the average company (£831k)
£77.1k - Ms House1 Ltd
£831k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Ms House1 Ltd
- - Industry AVG
Production
with a gross margin of 30%, this company has a higher cost of product (73%)
30% - Ms House1 Ltd
73% - Industry AVG
Profitability
an operating margin of -1.8% make it less profitable than the average company (26.9%)
-1.8% - Ms House1 Ltd
26.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Ms House1 Ltd
4 - Industry AVG
Pay Structure
on an average salary of £31.2k, the company has an equivalent pay structure (£31.2k)
£31.2k - Ms House1 Ltd
£31.2k - Industry AVG
Efficiency
resulting in sales per employee of £77.1k, this is less efficient (£177.7k)
£77.1k - Ms House1 Ltd
£177.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Ms House1 Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 604 days, this is slower than average (36 days)
604 days - Ms House1 Ltd
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Ms House1 Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Ms House1 Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100%, this is a higher level of debt than the average (67.5%)
100% - Ms House1 Ltd
67.5% - Industry AVG
MS HOUSE1 LTD financials
EXPORT
Ms House1 Ltd's latest turnover from June 2023 is estimated at £77.1 thousand and the company has net assets of £165. According to their latest financial statements, Ms House1 Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2023
Jun 2022
Dec 2021
Turnover
77,147
89,640
Other Income Or Grants
Cost Of Sales
53,970
63,529
Gross Profit
23,177
26,111
Admin Expenses
24,544
13,321
-8,475
Operating Profit
-1,367
12,790
8,475
Interest Payable
10,348
8,921
Interest Receivable
Pre-Tax Profit
-1,367
2,442
-446
Tax
-464
Profit After Tax
-1,367
1,978
-446
Dividends Paid
Retained Profit
-1,367
1,978
-446
Employee Costs
31,195
30,378
Number Of Employees
1
1
EBITDA*
-1,367
12,790
8,475
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023
Jun 2022
Dec 2021
Tangible Assets
375,000
375,000
Intangible Assets
Investments & Other
375,000
Debtors (Due After 1 year)
Total Fixed Assets
375,000
375,000
375,000
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
total assets
375,000
375,000
375,000
Bank overdraft
Bank loan
Trade Creditors
89,366
87,999
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
89,976
total current liabilities
89,366
87,999
89,976
loans
285,469
hp & lease commitments
Accruals and Deferred Income
other liabilities
285,469
285,469
provisions
total long term liabilities
285,469
285,469
285,469
total liabilities
374,835
373,468
375,445
net assets
165
1,532
-445
total shareholders funds
165
1,532
-445
Jun 2023
Jun 2022
Dec 2021
Operating Activities
Operating Profit
-1,367
12,790
8,475
Depreciation
Amortisation
Tax
-464
Stock
Debtors
Creditors
1,367
87,999
Accruals and Deferred Income
-89,976
89,976
Deferred Taxes & Provisions
Cash flow from operations
10,349
98,451
Investing Activities
capital expenditure
-375,000
Change in Investments
-375,000
375,000
cash flow from investments
-375,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-285,469
285,469
Hire Purchase and Lease Commitments
other long term liabilities
285,469
share issue
-1
1
interest
-10,348
-8,921
cash flow from financing
-10,349
276,549
cash and cash equivalents
cash
overdraft
change in cash
ms house1 ltd 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 ms house1 ltd. Get real-time insights into ms house1 ltd's credit score, group structure and payment trends.
Perform a competitor analysis for ms house1 ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in E 5 area or any other competitors across 12 key performance metrics.
ms house1 ltd Ownership
MS HOUSE1 LTD group structure
Ms House1 Ltd has no subsidiary companies.
Ultimate parent company
MS HOUSE1 LTD
13061366
MS HOUSE1 LTD Shareholders
The sole shareholder of Ms House1 Ltd is Ms House Ltd.
ms house ltd
100%
ms house1 ltd directors
Ms House1 Ltd currently has 1 director, Mrs Sheindel Miller serving since Dec 2020.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023
net assets
165
-0.89%
total assets
375k
0%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
ms house1 ltd company details
company number
13061366
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
December 2020
age
5
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
-
address
js & co accountants, 26 theydon road, london, E5 9NA
Bank
-
Legal Advisor
-
ms house1 ltd 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 ms house1 ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
ms house1 ltd 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 MS HOUSE1 LTD. This can take several minutes, an email will notify you when this has completed.
ms house1 ltdCompanies House Filings - See Documents
