odin-hera legacy ltd
odin-hera legacy ltd Company Information
Company Number
13164124
Next Accounts
Oct 2025
Industry
Management of real estate on a fee or contract basis
Buying and selling of own real estate
Shareholders
lewis neathey
arran neathey
View AllGroup Structure
View All
Contact
Registered Address
highland house 165-167, the broadway, london, SW19 1NE
Website
-odin-hera legacy ltd Estimated Valuation
Pomanda estimates the enterprise value of ODIN-HERA LEGACY LTD at £782.7k based on a Turnover of £278k and 2.81x industry multiple (adjusted for size and gross margin).
odin-hera legacy ltd Estimated Valuation
Pomanda estimates the enterprise value of ODIN-HERA LEGACY LTD at £55.9k based on an EBITDA of £8.1k and a 6.9x industry multiple (adjusted for size and gross margin).
odin-hera legacy ltd Estimated Valuation
Pomanda estimates the enterprise value of ODIN-HERA LEGACY LTD at £0 based on Net Assets of £-36.8k and 1.76x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Odin-hera Legacy Ltd Overview
Odin-hera Legacy Ltd is a live company located in london, SW19 1NE with a Companies House number of 13164124. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in January 2021, it's largest shareholder is lewis neathey with a 35% stake. Odin-hera Legacy Ltd is a startup, micro sized company, Pomanda has estimated its turnover at £278k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Odin-hera Legacy Ltd Health Check
Pomanda's financial health check has awarded Odin-Hera Legacy Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 4 areas for improvement. Company Health Check FAQs
1 Strong
3 Regular
4 Weak
Size
annual sales of £278k, make it smaller than the average company (£663.8k)
- Odin-hera Legacy Ltd
£663.8k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Odin-hera Legacy Ltd
- - Industry AVG
Production
with a gross margin of 73.9%, this company has a comparable cost of product (73.9%)
- Odin-hera Legacy Ltd
73.9% - Industry AVG
Profitability
an operating margin of 2.9% make it less profitable than the average company (16.3%)
- Odin-hera Legacy Ltd
16.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (7)
2 - Odin-hera Legacy Ltd
7 - Industry AVG
Pay Structure
on an average salary of £37.1k, the company has an equivalent pay structure (£37.1k)
- Odin-hera Legacy Ltd
£37.1k - Industry AVG
Efficiency
resulting in sales per employee of £139k, this is equally as efficient (£139k)
- Odin-hera Legacy Ltd
£139k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Odin-hera Legacy Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Odin-hera Legacy Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Odin-hera Legacy Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 589 weeks, this is more cash available to meet short term requirements (27 weeks)
589 weeks - Odin-hera Legacy Ltd
27 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 114.5%, this is a higher level of debt than the average (59.8%)
114.5% - Odin-hera Legacy Ltd
59.8% - Industry AVG
ODIN-HERA LEGACY LTD financials
Odin-Hera Legacy Ltd's latest turnover from January 2024 is estimated at £278 thousand and the company has net assets of -£36.8 thousand. According to their latest financial statements, Odin-Hera Legacy Ltd has 2 employees and maintains cash reserves of £8.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2024 | Jan 2023 | Jan 2022 | |
|---|---|---|---|
| Turnover | |||
| Other Income Or Grants | |||
| Cost Of Sales | |||
| Gross Profit | |||
| Admin Expenses | |||
| Operating Profit | |||
| Interest Payable | |||
| Interest Receivable | |||
| Pre-Tax Profit | |||
| Tax | |||
| Profit After Tax | |||
| Dividends Paid | |||
| Retained Profit | |||
| Employee Costs | |||
| Number Of Employees | 2 | 2 | 2 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2024 | Jan 2023 | Jan 2022 | |
|---|---|---|---|
| Tangible Assets | 0 | 0 | 264,426 |
| Intangible Assets | 0 | 0 | 0 |
| Investments & Other | 242,000 | 251,000 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 |
| Total Fixed Assets | 242,000 | 251,000 | 264,426 |
| Stock & work in progress | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 |
| Misc Debtors | 3,355 | 2,551 | 70 |
| Cash | 8,302 | 3,670 | 4,944 |
| misc current assets | 0 | 0 | 0 |
| total current assets | 11,657 | 6,221 | 5,014 |
| total assets | 253,657 | 257,221 | 269,440 |
| Bank overdraft | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 |
| Trade Creditors | 0 | 1,314 | 380 |
| Group/Directors Accounts | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 |
| other current liabilities | 732 | 672 | 2,112 |
| total current liabilities | 732 | 1,986 | 2,492 |
| loans | 289,730 | 277,230 | 272,300 |
| hp & lease commitments | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 |
| total long term liabilities | 289,730 | 277,230 | 272,300 |
| total liabilities | 290,462 | 279,216 | 274,792 |
| net assets | -36,805 | -21,995 | -5,352 |
| total shareholders funds | -36,805 | -21,995 | -5,352 |
| Jan 2024 | Jan 2023 | Jan 2022 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | |||
| Depreciation | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 |
| Tax | |||
| Stock | 0 | 0 | 0 |
| Debtors | 804 | 2,481 | 70 |
| Creditors | -1,314 | 934 | 380 |
| Accruals and Deferred Income | 60 | -1,440 | 2,112 |
| Deferred Taxes & Provisions | 0 | 0 | 0 |
| Cash flow from operations | |||
| Investing Activities | |||
| capital expenditure | |||
| Change in Investments | -9,000 | 251,000 | 0 |
| cash flow from investments | |||
| Financing Activities | |||
| Bank loans | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 |
| Long term loans | 12,500 | 4,930 | 272,300 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 |
| share issue | |||
| interest | |||
| cash flow from financing | |||
| cash and cash equivalents | |||
| cash | 4,632 | -1,274 | 4,944 |
| overdraft | 0 | 0 | 0 |
| change in cash | 4,632 | -1,274 | 4,944 |
odin-hera legacy ltd Credit Report and Business Information
Odin-hera Legacy Ltd Competitor Analysis
Perform a competitor analysis for odin-hera legacy ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SW19 area or any other competitors across 12 key performance metrics.
odin-hera legacy ltd Ownership
ODIN-HERA LEGACY LTD group structure
Odin-Hera Legacy Ltd has no subsidiary companies.
Ultimate parent company
ODIN-HERA LEGACY LTD
13164124
odin-hera legacy ltd directors
Odin-Hera Legacy Ltd currently has 3 directors. The longest serving directors include Mr Clive Neathey (Jan 2021) and Mr Arran Neathey (Jan 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Clive Neathey | England | 69 years | Jan 2021 | - | Director |
| Mr Arran Neathey | England | 37 years | Jan 2021 | - | Director |
| Mr Clive Neathey | England | 69 years | Jan 2021 | - | Director |
P&L
January 2024turnover
278k
+107%
operating profit
8.1k
0%
gross margin
74%
-2.92%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
-36.8k
+0.67%
total assets
253.7k
-0.01%
cash
8.3k
+1.26%
net assets
Total assets minus all liabilities
Similar Companies
odin-hera legacy ltd company details
company number
13164124
Type
Private limited with Share Capital
industry
68320 - Management of real estate on a fee or contract basis
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
January 2021
age
4
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
January 2024
previous names
N/A
accountant
CIGMA ACCOUNTING LIMITED
auditor
-
address
highland house 165-167, the broadway, london, SW19 1NE
Bank
-
Legal Advisor
-
odin-hera legacy 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 did not find charges/mortgages relating to odin-hera legacy ltd.
odin-hera legacy 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 ODIN-HERA LEGACY LTD. This can take several minutes, an email will notify you when this has completed.
odin-hera legacy ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
