pigeon (waterbeach) limited
pigeon (waterbeach) limited Company Information
Company Number
13262597
Next Accounts
Dec 2025
Shareholders
kenninghall holdings limited
macsmith property holdings limited
View AllGroup Structure
View All
Industry
Buying and selling of own real estate
Registered Address
salisbury house station road, cambridge, cambridgeshire, CB1 2LA
Website
-pigeon (waterbeach) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (WATERBEACH) LIMITED at £49.7k based on a Turnover of £16.7k and 2.98x industry multiple (adjusted for size and gross margin).
pigeon (waterbeach) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (WATERBEACH) LIMITED at £2.2m based on an EBITDA of £339.1k and a 6.39x industry multiple (adjusted for size and gross margin).
pigeon (waterbeach) limited Estimated Valuation
Pomanda estimates the enterprise value of PIGEON (WATERBEACH) LIMITED at £0 based on Net Assets of £-225.5k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pigeon (waterbeach) Limited Overview
Pigeon (waterbeach) Limited is a live company located in cambridgeshire, CB1 2LA with a Companies House number of 13262597. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in March 2021, it's largest shareholder is kenninghall holdings limited with a 10.2% stake. Pigeon (waterbeach) Limited is a startup, micro sized company, Pomanda has estimated its turnover at £16.7k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pigeon (waterbeach) Limited Health Check
Pomanda's financial health check has awarded Pigeon (Waterbeach) 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 £16.7k, make it smaller than the average company (£815.5k)
- Pigeon (waterbeach) Limited
£815.5k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Pigeon (waterbeach) Limited
- - Industry AVG
Production
with a gross margin of 67.5%, this company has a comparable cost of product (67.5%)
- Pigeon (waterbeach) Limited
67.5% - Industry AVG
Profitability
an operating margin of 2032.2% make it more profitable than the average company (26.4%)
- Pigeon (waterbeach) Limited
26.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
- Pigeon (waterbeach) Limited
4 - Industry AVG
Pay Structure
on an average salary of £38.5k, the company has an equivalent pay structure (£38.5k)
- Pigeon (waterbeach) Limited
£38.5k - Industry AVG
Efficiency
resulting in sales per employee of £16.7k, this is less efficient (£195k)
- Pigeon (waterbeach) Limited
£195k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Pigeon (waterbeach) Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 303 days, this is slower than average (32 days)
- Pigeon (waterbeach) Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Pigeon (waterbeach) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (7 weeks)
2 weeks - Pigeon (waterbeach) Limited
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 106.7%, this is a higher level of debt than the average (63%)
106.7% - Pigeon (waterbeach) Limited
63% - Industry AVG
PIGEON (WATERBEACH) LIMITED financials
Pigeon (Waterbeach) Limited's latest turnover from March 2024 is estimated at £16.7 thousand and the company has net assets of -£225.5 thousand. According to their latest financial statements, we estimate that Pigeon (Waterbeach) Limited has 1 employee and maintains cash reserves of £149.5 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 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 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | |
|---|---|---|---|
| Tangible Assets | |||
| Intangible Assets | |||
| Investments & Other | 3,141,548 | ||
| Debtors (Due After 1 year) | |||
| Total Fixed Assets | 3,141,548 | ||
| Stock & work in progress | 3,138,460 | 3,078,259 | |
| Trade Debtors | |||
| Group Debtors | |||
| Misc Debtors | 77,574 | 86,020 | 8,607 |
| Cash | 149,516 | 162,175 | 59,384 |
| misc current assets | |||
| total current assets | 227,090 | 3,386,655 | 3,146,250 |
| total assets | 3,368,638 | 3,386,655 | 3,146,250 |
| Bank overdraft | |||
| Bank loan | |||
| Trade Creditors | 4,512 | 4,262 | 1,701 |
| Group/Directors Accounts | |||
| other short term finances | 3,381,800 | 3,381,800 | 3,281,800 |
| hp & lease commitments | |||
| other current liabilities | 207,804 | 192,887 | 33,377 |
| total current liabilities | 3,594,116 | 3,578,949 | 3,316,878 |
| loans | |||
| hp & lease commitments | |||
| Accruals and Deferred Income | |||
| other liabilities | |||
| provisions | |||
| total long term liabilities | |||
| total liabilities | 3,594,116 | 3,578,949 | 3,316,878 |
| net assets | -225,478 | -192,294 | -170,628 |
| total shareholders funds | -225,478 | -192,294 | -170,628 |
| Mar 2024 | Mar 2023 | Mar 2022 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | |||
| Depreciation | |||
| Amortisation | |||
| Tax | |||
| Stock | -3,138,460 | 60,201 | 3,078,259 |
| Debtors | -8,446 | 77,413 | 8,607 |
| Creditors | 250 | 2,561 | 1,701 |
| Accruals and Deferred Income | 14,917 | 159,510 | 33,377 |
| Deferred Taxes & Provisions | |||
| Cash flow from operations | |||
| Investing Activities | |||
| capital expenditure | |||
| Change in Investments | 3,141,548 | ||
| cash flow from investments | |||
| Financing Activities | |||
| Bank loans | |||
| Group/Directors Accounts | |||
| Other Short Term Loans | 100,000 | 3,281,800 | |
| Long term loans | |||
| Hire Purchase and Lease Commitments | |||
| other long term liabilities | |||
| share issue | |||
| interest | |||
| cash flow from financing | |||
| cash and cash equivalents | |||
| cash | -12,659 | 102,791 | 59,384 |
| overdraft | |||
| change in cash | -12,659 | 102,791 | 59,384 |
pigeon (waterbeach) limited Credit Report and Business Information
Pigeon (waterbeach) Limited Competitor Analysis
Perform a competitor analysis for pigeon (waterbeach) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in CB1 area or any other competitors across 12 key performance metrics.
pigeon (waterbeach) limited Ownership
PIGEON (WATERBEACH) LIMITED group structure
Pigeon (Waterbeach) Limited has no subsidiary companies.
Ultimate parent company
PIGEON (WATERBEACH) LIMITED
13262597
pigeon (waterbeach) limited directors
Pigeon (Waterbeach) Limited currently has 4 directors. The longest serving directors include Mr William Van Cutsem (Mar 2021) and Mr William Van Cutsem (Mar 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr William Van Cutsem | United Kingdom | 45 years | Mar 2021 | - | Director |
| Mr William Van Cutsem | United Kingdom | 45 years | Mar 2021 | - | Director |
| Mr Richard Stanton | England | 61 years | May 2021 | - | Director |
| Mr Simon MacKenzie-Smith | 64 years | Sep 2021 | - | Director |
P&L
March 2024turnover
16.7k
-96%
operating profit
339.1k
0%
gross margin
67.5%
+1.65%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
-225.5k
+0.17%
total assets
3.4m
-0.01%
cash
149.5k
-0.08%
net assets
Total assets minus all liabilities
Similar Companies
pigeon (waterbeach) limited company details
company number
13262597
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
incorporation date
March 2021
age
4
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
salisbury house station road, cambridge, cambridgeshire, CB1 2LA
Bank
-
Legal Advisor
-
pigeon (waterbeach) 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 pigeon (waterbeach) limited.
pigeon (waterbeach) 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 PIGEON (WATERBEACH) LIMITED. This can take several minutes, an email will notify you when this has completed.
pigeon (waterbeach) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
