merlin estates (london) limited
merlin estates (london) limited Company Information
Company Number
13255343
Next Accounts
Sep 2025
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Shareholders
darshak raja
deshal raja
View AllGroup Structure
View All
Contact
Registered Address
30 beaufort road, london, W5 3EA
Website
-merlin estates (london) limited Estimated Valuation
Pomanda estimates the enterprise value of MERLIN ESTATES (LONDON) LIMITED at £172.1k based on a Turnover of £73.4k and 2.35x industry multiple (adjusted for size and gross margin).
merlin estates (london) limited Estimated Valuation
Pomanda estimates the enterprise value of MERLIN ESTATES (LONDON) LIMITED at £81.8k based on an EBITDA of £17.6k and a 4.64x industry multiple (adjusted for size and gross margin).
merlin estates (london) limited Estimated Valuation
Pomanda estimates the enterprise value of MERLIN ESTATES (LONDON) LIMITED at £0 based on Net Assets of £-133.7k and 1.71x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Merlin Estates (london) Limited Overview
Merlin Estates (london) Limited is a live company located in london, W5 3EA with a Companies House number of 13255343. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in March 2021, it's largest shareholder is darshak raja with a 98% stake. Merlin Estates (london) Limited is a startup, micro sized company, Pomanda has estimated its turnover at £73.4k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Merlin Estates (london) Limited Health Check
Pomanda's financial health check has awarded Merlin Estates (London) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
5 Weak
Size
annual sales of £73.4k, make it smaller than the average company (£1.1m)
- Merlin Estates (london) Limited
£1.1m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Merlin Estates (london) Limited
- - Industry AVG
Production
with a gross margin of 26.3%, this company has a higher cost of product (70.8%)
- Merlin Estates (london) Limited
70.8% - Industry AVG
Profitability
an operating margin of 24% make it as profitable than the average company (21.5%)
- Merlin Estates (london) Limited
21.5% - Industry AVG
Employees
with 3 employees, this is below the industry average (4)
3 - Merlin Estates (london) Limited
4 - Industry AVG
Pay Structure
on an average salary of £33.1k, the company has an equivalent pay structure (£33.1k)
- Merlin Estates (london) Limited
£33.1k - Industry AVG
Efficiency
resulting in sales per employee of £24.5k, this is less efficient (£201.3k)
- Merlin Estates (london) Limited
£201.3k - Industry AVG
Debtor Days
it gets paid by customers after 9 days, this is earlier than average (33 days)
- Merlin Estates (london) Limited
33 days - Industry AVG
Creditor Days
its suppliers are paid after 49 days, this is slower than average (35 days)
- Merlin Estates (london) Limited
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Merlin Estates (london) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Merlin Estates (london) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 119.4%, this is a higher level of debt than the average (71.2%)
119.4% - Merlin Estates (london) Limited
71.2% - Industry AVG
MERLIN ESTATES (LONDON) LIMITED financials
Merlin Estates (London) Limited's latest turnover from December 2023 is estimated at £73.4 thousand and the company has net assets of -£133.7 thousand. According to their latest financial statements, Merlin Estates (London) Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| 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 | 3 | 3 | 3 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| Tangible Assets | 688,457 | 694,268 | 673,902 |
| Intangible Assets | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 |
| Total Fixed Assets | 688,457 | 694,268 | 673,902 |
| Stock & work in progress | 0 | 0 | 0 |
| Trade Debtors | 1,985 | 4,174 | 41,417 |
| Group Debtors | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 |
| total current assets | 1,985 | 4,174 | 41,417 |
| total assets | 690,442 | 698,442 | 715,319 |
| Bank overdraft | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 |
| Trade Creditors | 7,270 | 5,884 | 1 |
| Group/Directors Accounts | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 |
| total current liabilities | 7,270 | 5,884 | 1 |
| loans | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 |
| Accruals and Deferred Income | 600 | 480 | 240 |
| other liabilities | 816,250 | 838,977 | 750,977 |
| provisions | 0 | 0 | 0 |
| total long term liabilities | 816,850 | 839,457 | 751,217 |
| total liabilities | 824,120 | 845,341 | 751,218 |
| net assets | -133,678 | -146,899 | -35,899 |
| total shareholders funds | -133,678 | -146,899 | -35,899 |
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | |||
| Depreciation | |||
| Amortisation | |||
| Tax | |||
| Stock | 0 | 0 | 0 |
| Debtors | -2,189 | -37,243 | 41,417 |
| Creditors | 1,386 | 5,883 | 1 |
| Accruals and Deferred Income | 120 | 240 | 240 |
| Deferred Taxes & Provisions | 0 | 0 | 0 |
| Cash flow from operations | |||
| Investing Activities | |||
| capital expenditure | |||
| Change in Investments | 0 | 0 | 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 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 |
| other long term liabilities | -22,727 | 88,000 | 750,977 |
| share issue | |||
| interest | |||
| cash flow from financing | |||
| cash and cash equivalents | |||
| cash | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 |
merlin estates (london) limited Credit Report and Business Information
Merlin Estates (london) Limited Competitor Analysis
Perform a competitor analysis for merlin estates (london) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in W 5 area or any other competitors across 12 key performance metrics.
merlin estates (london) limited Ownership
MERLIN ESTATES (LONDON) LIMITED group structure
Merlin Estates (London) Limited has no subsidiary companies.
Ultimate parent company
MERLIN ESTATES (LONDON) LIMITED
13255343
merlin estates (london) limited directors
Merlin Estates (London) Limited currently has 3 directors. The longest serving directors include Mr Jessal Raja (Mar 2021) and Mr Deshal Raja (Apr 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jessal Raja | 31 years | Mar 2021 | - | Director | |
| Mr Deshal Raja | 33 years | Apr 2021 | - | Director | |
| Mr Darshak Raja | 68 years | Apr 2021 | - | Director |
P&L
December 2023turnover
73.4k
+1%
operating profit
17.6k
0%
gross margin
26.4%
+6.75%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-133.7k
-0.09%
total assets
690.4k
-0.01%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
merlin estates (london) limited company details
company number
13255343
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
March 2021
age
4
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
PRESTIGE BUSINESS MANAGEMENT LTD
auditor
-
address
30 beaufort road, london, W5 3EA
Bank
-
Legal Advisor
-
merlin estates (london) 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 merlin estates (london) limited.
merlin estates (london) 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 MERLIN ESTATES (LONDON) LIMITED. This can take several minutes, an email will notify you when this has completed.
merlin estates (london) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
