Pomanda estimates the enterprise value of GREENHILL LIMITED at £557.3k based on a Turnover of £186.6k and 2.99x industry multiple (adjusted for size and gross margin).
greenhill limitedEstimated Valuation
£362.8k
Pomanda estimates the enterprise value of GREENHILL LIMITED at £362.8k based on an EBITDA of £59.6k and a 6.09x industry multiple (adjusted for size and gross margin).
greenhill limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of GREENHILL LIMITED at £0 based on Net Assets of £-4.8k and 1.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Greenhill LimitedOverview
Greenhill Limited is a live company located in worcestershire, WR9 9AY with a Companies House number of 14597245. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in January 2023, it's largest shareholder is
jamie andrew barnett
with a 40% stake. Greenhill Limited is a startup,
micro sized company, Pomanda has estimated its turnover at
£186.6k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Greenhill Limited a 1.5 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 Rating1.5out of 5
1 Strong
2 Regular
6 Weak
Size
annual sales of £186.6k, make it smaller than the average company (£875.8k)
£186.6k - Greenhill Limited
£875.8k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Greenhill Limited
- - Industry AVG
Production
with a gross margin of 71.1%, this company has a comparable cost of product (71.1%)
71.1% - Greenhill Limited
71.1% - Industry AVG
Profitability
an operating margin of 31.9% make it more profitable than the average company (25.2%)
31.9% - Greenhill Limited
25.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Greenhill Limited
4 - Industry AVG
Pay Structure
on an average salary of £34.7k, the company has an equivalent pay structure (£34.7k)
£34.7k - Greenhill Limited
£34.7k - Industry AVG
Efficiency
resulting in sales per employee of £93.3k, this is less efficient (£185.9k)
£93.3k - Greenhill Limited
£185.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Greenhill Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 2 days, this is quicker than average (34 days)
2 days - Greenhill Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Greenhill Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (9 weeks)
0 weeks - Greenhill Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100.3%, this is a higher level of debt than the average (66.8%)
100.3% - Greenhill Limited
66.8% - Industry AVG
GREENHILL LIMITED financials
EXPORT
Greenhill Limited's latest turnover from January 2024 is estimated at £186.6 thousand and the company has net assets of -£4.8 thousand. According to their latest financial statements, Greenhill Limited has 2 employees and maintains cash reserves of £974 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jan 2024
Turnover
186,642
Other Income Or Grants
Cost Of Sales
53,986
Gross Profit
132,657
Admin Expenses
73,077
Operating Profit
59,580
Interest Payable
64,430
Interest Receivable
26
Pre-Tax Profit
-4,824
Tax
Profit After Tax
-4,824
Dividends Paid
Retained Profit
-4,824
Employee Costs
69,448
Number Of Employees
2
EBITDA*
59,580
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024
Tangible Assets
Intangible Assets
Investments & Other
1,492,866
Debtors (Due After 1 year)
Total Fixed Assets
1,492,866
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
4,780
Cash
974
misc current assets
total current assets
5,754
total assets
1,498,620
Bank overdraft
Bank loan
Trade Creditors
314
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
357,705
total current liabilities
358,019
loans
1,145,415
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
1,145,415
total liabilities
1,503,434
net assets
-4,814
total shareholders funds
-4,814
Jan 2024
Operating Activities
Operating Profit
59,580
Depreciation
Amortisation
Tax
Stock
Debtors
4,780
Creditors
314
Accruals and Deferred Income
357,705
Deferred Taxes & Provisions
Cash flow from operations
412,819
Investing Activities
capital expenditure
Change in Investments
1,492,866
cash flow from investments
-1,492,866
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
1,145,415
Hire Purchase and Lease Commitments
other long term liabilities
share issue
10
interest
-64,404
cash flow from financing
1,081,021
cash and cash equivalents
cash
974
overdraft
change in cash
974
greenhill 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 greenhill limited. Get real-time insights into greenhill limited's credit score, group structure and payment trends.
Perform a competitor analysis for greenhill limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in WR9 area or any other competitors across 12 key performance metrics.
greenhill limited Ownership
GREENHILL LIMITED group structure
Greenhill Limited has no subsidiary companies.
Ultimate parent company
GREENHILL LIMITED
14597245
GREENHILL LIMITED Shareholders
The largest shareholders in Greenhill Limited include Jamie Andrew Barnett and Nicola Jane Cadwallader.
jamie andrew barnett
40%
nicola jane cadwallader
40%
trustee of the jamie andrew barnett & nicola jane cadwallader trust
20%
greenhill limited directors
Greenhill Limited currently has 2 directors.
The longest serving directors include
Mr Jamie Barnett (Jan 2023) and
Miss Nicola Cadwallader (Jan 2023).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024
net assets
-4.8k
0%
total assets
1.5m
0%
cash
974
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
greenhill limited company details
company number
14597245
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.
68100 - Buying and selling of own real estate
incorporation date
January 2023
age
2
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
January 2024
previous names
N/A
accountant
ORMEROD RUTTER LIMITED
auditor
-
address
the oakley kidderminster road, droitwich, worcestershire, WR9 9AY
Bank
-
Legal Advisor
-
greenhill 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 3 charges/mortgages relating to greenhill limited. Currently there are 1 open charges and 2 have been satisfied in the past.
greenhill 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 GREENHILL LIMITED. This can take several minutes, an email will notify you when this has completed.
greenhill limitedCompanies House Filings - See Documents
