At Home Construction Limited

POWER SEARCH PRICING

SOLUTIONS

at home construction limited Company Information

Company Number

SC267365

Next Accounts

101 days late

Directors

Eve Ritchie

Leigh Ritchie

Shareholders

eve ritchie

leigh ritchie

Group Structure

View All

Industry

Other building completion and finishing

Registered Address

26-30 marine place, buckie, AB56 1UT

Website

www.athomeconstructionltd.co.uk

at home construction limited Estimated Valuation

£516k

Pomanda estimates the enterprise value of AT HOME CONSTRUCTION LIMITED at £516k based on a Turnover of £1.9m and 0.27x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

At Home Construction Limited is a live company located in buckie, AB56 1UT with a Companies House number of SC267365. It operates in the other building completion and finishing sector, SIC Code 43390. Founded in May 2004, it's largest shareholder is eve ritchie with a 50% stake. At Home Construction Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.9m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded At Home Construction Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

4 Strong

2 Regular

4 Weak

Size

annual sales of £1.9m, make it larger than the average company (£345.1k)

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (6.8%)

EXPORT

At Home Construction Limited's latest turnover from March 2023 is estimated at £1.9 million and the company has net assets of -£45.2 thousand. According to their latest financial statements, At Home Construction Limited has 7 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	1,883,020	1,685,029	1,470,026	1,602,315	1,454,066	1,604,227	1,238,901	808,510	699,230	812,041	912,437	802,739	703,778	483,836
Other Income Or Grants
Cost Of Sales	1,608,175	1,442,704	1,230,475	1,341,429	1,190,365	1,328,141	1,020,414	654,562	555,611	661,529	745,389	654,753	562,783	387,038
Gross Profit	274,845	242,325	239,551	260,886	263,702	276,087	218,487	153,948	143,619	150,512	167,048	147,986	140,995	96,797
Admin Expenses	291,868	285,532	223,910	234,995	258,535	276,461	203,416	160,792	151,586	145,468	178,656	153,700	105,995	128,260
Operating Profit	-17,023	-43,207	15,641	25,891	5,167	-374	15,071	-6,844	-7,967	5,044	-11,608	-5,714	35,000	-31,463
Interest Payable
Interest Receivable								1
Pre-Tax Profit	-17,023	-43,207	15,641	25,891	5,167	-374	15,071	-6,843	-7,967	5,044	-11,608	-5,714	35,000	-31,463
Tax			-2,972	-4,919	-982		-3,014			-1,160			-9,800
Profit After Tax	-17,023	-43,207	12,669	20,972	4,185	-374	12,057	-6,843	-7,967	3,884	-11,608	-5,714	25,200	-31,463
Dividends Paid
Retained Profit	-17,023	-43,207	12,669	20,972	4,185	-374	12,057	-6,843	-7,967	3,884	-11,608	-5,714	25,200	-31,463
Employee Costs	230,316	239,275	230,278	219,027	237,020	231,953	72,030	76,993	75,922	72,019	100,056	94,635	92,167	58,390
Number Of Employees	7	7	7	7	7	7	2	2	2	2	3	3	3	2
EBITDA*	-17,023	-43,207	15,641	25,891	5,167	-374	15,071	3,034	3,054	17,015	3,583	5,178	44,790	-18,887

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	42,144	28,885	33,025	36,925	41,211	45,845	51,818	56,408	64,224	42,266	47,783	34,630	36,772	40,993
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	42,144	28,885	33,025	36,925	41,211	45,845	51,818	56,408	64,224	42,266	47,783	34,630	36,772	40,993
Stock & work in progress								171,260	87,400	106,500	141,000	147,000	103,300	101,500
Trade Debtors	442,980	430,989	428,971	400,746	345,498	376,898	289,058	82,458	127,118	124,396	101,671	87,895	100,149	31,025
Group Debtors
Misc Debtors		319	318
Cash								300
misc current assets
total current assets	442,980	431,308	429,289	400,746	345,498	376,898	289,058	254,018	214,518	230,896	242,671	234,895	203,449	132,525
total assets	485,124	460,193	462,314	437,671	386,709	422,743	340,876	310,426	278,742	273,162	290,454	269,525	240,221	173,518
Bank overdraft
Bank loan
Trade Creditors	480,119	427,635	396,116	434,142	404,152	444,371	362,130	325,573	284,179	291,361	311,037	276,661	246,482	204,979
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities	480,119	427,635	396,116	434,142	404,152	444,371	362,130	325,573	284,179	291,361	311,037	276,661	246,482	204,979
loans
hp & lease commitments
Accruals and Deferred Income	1,200	1,200	1,200	1,200	1,200	1,200	1,200
other liabilities	49,037	59,567	50,000						2,867	1,500	3,000	4,839
provisions
total long term liabilities	50,237	60,767	51,200	1,200	1,200	1,200	1,200		2,867	1,500	3,000	4,839
total liabilities	530,356	488,402	447,316	435,342	405,352	445,571	363,330	325,573	287,046	292,861	314,037	281,500	246,482	204,979
net assets	-45,232	-28,209	14,998	2,329	-18,643	-22,828	-22,454	-15,147	-8,304	-19,699	-23,583	-11,975	-6,261	-31,461
total shareholders funds	-45,232	-28,209	14,998	2,329	-18,643	-22,828	-22,454	-15,147	-8,304	-19,699	-23,583	-11,975	-6,261	-31,461

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-17,023	-43,207	15,641	25,891	5,167	-374	15,071	-6,844	-7,967	5,044	-11,608	-5,714	35,000	-31,463
Depreciation								9,878	11,021	11,971	15,191	10,892	9,790	12,576
Amortisation
Tax			-2,972	-4,919	-982		-3,014			-1,160			-9,800
Stock							-171,260	83,860	-19,100	-34,500	-6,000	43,700	1,800	101,500
Debtors	11,672	2,019	28,543	55,248	-31,400	87,840	206,600	-44,660	2,722	22,725	13,776	-12,254	69,124	31,025
Creditors	52,484	31,519	-38,026	29,990	-40,219	82,241	36,557	41,394	-7,182	-19,676	34,376	30,179	41,503	204,979
Accruals and Deferred Income							1,200
Deferred Taxes & Provisions
Cash flow from operations	23,789	-13,707	-53,900	-4,286	-4,634	-5,973	14,474	5,228	12,250	7,954	30,183	3,911	5,569	53,567
Investing Activities
capital expenditure	-13,259	4,140	3,900	4,286	4,634	5,973	4,590	-2,062	-32,979	-6,454	-28,344	-8,750	-5,569	-53,569
Change in Investments
cash flow from investments	-13,259	4,140	3,900	4,286	4,634	5,973	4,590	-2,062	-32,979	-6,454	-28,344	-8,750	-5,569	-53,569
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities	-10,530	9,567	50,000					-2,867	1,367	-1,500	-1,839	4,839
share issue							-19,364		19,362					2
interest								1
cash flow from financing	-10,530	9,567	50,000				-19,364	-2,866	20,729	-1,500	-1,839	4,839		2
cash and cash equivalents
cash							-300	300
overdraft
change in cash							-300	300

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for at home construction limited. Get real-time insights into at home construction limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for at home construction limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in AB56 area or any other competitors across 12 key performance metrics.

AT HOME CONSTRUCTION LIMITED group structure

At Home Construction Limited has no subsidiary companies.

Ultimate parent company

AT HOME CONSTRUCTION LIMITED

SC267365

AT HOME CONSTRUCTION LIMITED Shareholders

eve ritchie	50%
leigh ritchie	50%

At Home Construction Limited currently has 2 directors. The longest serving directors include Mrs Eve Ritchie (Feb 2013) and Mr Leigh Ritchie (Feb 2013).

officer	country	age	start	end	role
Mrs Eve Ritchie	Scotland	46 years	Feb 2013	-	Director
Mr Leigh Ritchie	Scotland	52 years	Feb 2013	-	Director

P&L

March 2023

turnover

1.9m

+12%

operating profit

-17k

gross margin

14.6%

+1.49%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2023

net assets

-45.2k

+0.6%

total assets

485.1k

+0.05%

cash

net assets

Total assets minus all liabilities

Similar Companies

cairn contracts (aberdeen) limited

3.5

robb reinstatement limited

r & a systems (scotland) limited

emtec solutions limited

palazzo buildworks limited

4.5

company number

SC267365

Type

Private limited with Share Capital

industry

43390 - Other building completion and finishing

incorporation date

May 2004

ultimate parent company

None

previous names

monoseal plus limited (May 2008)

address

26-30 marine place, buckie, AB56 1UT

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 at home construction limited. Currently there are 1 open charges and 0 have been satisfied in the past.

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 AT HOME CONSTRUCTION LIMITED. This can take several minutes, an email will notify you when this has completed.

at home construction limited Company Information

at home construction limited Estimated Valuation

at home construction limited Estimated Valuation

at home construction limited Estimated Valuation

At Home Construction Limited Overview

At Home Construction Limited Health Check

AT HOME CONSTRUCTION LIMITED financials

at home construction limited Credit Report and Business Information

At Home Construction Limited Competitor Analysis

at home construction limited Ownership

at home construction limited directors

at home construction limited company details

at home construction limited Charges & Mortgages

at home construction limited Capital Raised & Share Issues BETA

at home construction limited Companies House Filings - See Documents