Empire State Limited

POWER SEARCH PRICING

SOLUTIONS

empire state limited Company Information

Live

EstablishedSmallHealthy

Company Number

SC336178

Website

https://www.esrtreit.com

Registered Address

10 malcolm street, motherwell, lanarkshire, ML1 3HY

Industry

Buying and selling of own real estate

Telephone

01382224422

Next Accounts Due

October 2024

Group Structure

View All

Directors

Mohammed Jabbar16 Years

View All

Shareholders

mrs samina jabbar 33.3%

mohammed qasim jabbar 33.3%

View All

empire state limited Estimated Valuation

£983.4k

Pomanda estimates the enterprise value of EMPIRE STATE LIMITED at £983.4k based on a Turnover of £624.7k and 1.57x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Empire State Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Empire State Limited is a live company located in lanarkshire, ML1 3HY with a Companies House number of SC336178. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in January 2008, it's largest shareholder is mrs samina jabbar with a 33.3% stake. Empire State Limited is a established, small sized company, Pomanda has estimated its turnover at £624.7k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Empire State Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

2 Regular

5 Weak

Size

annual sales of £624.7k, make it smaller than the average company (£887.2k)

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a faster rate (2.1%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for empire state limited. Get real-time insights into empire state 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 empire state limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

EMPIRE STATE LIMITED group structure

Empire State Limited has no subsidiary companies.

Ultimate parent company

EMPIRE STATE LIMITED

SC336178

EMPIRE STATE LIMITED Shareholders

mrs samina jabbar	33.33%
mohammed qasim jabbar	33.33%
mohammed kashif jabbar	33.33%

Empire State Limited currently has 3 directors. The longest serving directors include Mr Mohammed Jabbar (Jan 2008) and Mr Mohammed Jabbar (Mar 2008).

officer	country	age	start	end	role
Mr Mohammed Jabbar	Scotland	38 years	Jan 2008	-	Director
Mr Mohammed Jabbar	Scotland	35 years	Mar 2008	-	Director
Mrs Samina Jabbar		60 years	Mar 2008	-	Director

EXPORT

Empire State Limited's latest turnover from January 2023 is estimated at £624.7 thousand and the company has net assets of £185.6 thousand. According to their latest financial statements, we estimate that Empire State Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Turnover	624,682	519,459	451,995	513,124	239,878	335,531	351,639	122,208	162,005	4,795	4,353	2,852	170,040	3,886
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	453,951	390,083	341,006	401,305	176,324	253,109	268,828	91,489	124,619	3,861	3,408	2,262	138,845	3,224
Gross Profit	170,731	129,376	110,988	111,819	63,555	82,422	82,810	30,719	37,386	934	945	590	31,196	662
Admin Expenses	164,029	107,482	97,353	67,086	45,193	73,378	20,003	21,306	35,818	-9,038	-14,447	-3,337	23,807	-7,072
Operating Profit	6,702	21,894	13,635	44,733	18,362	9,044	62,807	9,413	1,568	9,972	15,392	3,927	7,389	7,734
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	86	303	211	145	98	61	41	14
Pre-Tax Profit	6,702	21,894	13,635	44,733	18,362	9,044	62,894	9,716	1,780	10,117	15,489	3,988	7,431	7,749
Tax	-1,273	-4,160	-2,591	-8,499	-3,489	-1,718	-12,579	-1,943	-374	-2,327	-3,717	-1,037	-2,081	-2,170
Profit After Tax	5,429	17,734	11,044	36,234	14,873	7,326	50,315	7,773	1,406	7,790	11,772	2,951	5,350	5,579
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	5,429	17,734	11,044	36,234	14,873	7,326	50,315	7,773	1,406	7,790	11,772	2,951	5,350	5,579
Employee Costs	36,739	36,130	35,133	40,146	38,849	34,653	36,060	37,729	35,103	35,627	32,609	33,408	34,860	33,619
Number Of Employees	1	1	1	1	1	1	1	1	1	1	1	1	1	1
EBITDA*	6,702	21,894	13,635	44,733	18,362	9,044	62,807	9,413	1,568	9,972	15,392	3,927	7,389	7,734

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Tangible Assets	408,965	408,965	408,965	408,965	423,965	396,685	396,685	396,685	396,685	327,615	327,615	327,615	327,615	327,615
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	408,965	408,965	408,965	408,965	423,965	396,685	396,685	396,685	396,685	327,615	327,615	327,615	327,615	327,615
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	157,908	153,779	138,587	124,773	70,270	92,454	84,324	0	0	0	0	0	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	69,031	52,174	32,420	25,625	13,415	10,798	5,793
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	157,908	153,779	138,587	124,773	70,270	92,454	84,324	69,031	52,174	32,420	25,625	13,415	10,798	5,793
total assets	566,873	562,744	547,552	533,738	494,235	489,139	481,009	465,716	448,859	360,035	353,240	341,030	338,413	333,408
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	230,483	228,111	230,290	227,700	5,489	5,633	158,373	156,395	147,311	4,160	5,155	3,271	231,305	3,950
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	230,483	228,111	230,290	227,700	5,489	5,633	158,373	156,395	147,311	4,160	5,155	3,271	231,305	3,950
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	1,640	2,700	1,350	1,170	0	0	2,000	0	0	0	0	0	0	0
other liabilities	145,217	145,217	145,217	145,217	373,611	383,244	227,700	227,700	227,700	283,433	283,433	284,879	57,179	284,879
provisions	3,957	6,569	8,282	8,282	0	0	0	0	0	0	0	0	0	0
total long term liabilities	150,814	154,486	154,849	154,669	373,611	383,244	229,700	227,700	227,700	283,433	283,433	284,879	57,179	284,879
total liabilities	381,297	382,597	385,139	382,369	379,100	388,877	388,073	384,095	375,011	287,593	288,588	288,150	288,484	288,829
net assets	185,576	180,147	162,413	151,369	115,135	100,262	92,936	81,621	73,848	72,442	64,652	52,880	49,929	44,579
total shareholders funds	185,576	180,147	162,413	151,369	115,135	100,262	92,936	81,621	73,848	72,442	64,652	52,880	49,929	44,579

	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Operating Activities
Operating Profit	6,702	21,894	13,635	44,733	18,362	9,044	62,807	9,413	1,568	9,972	15,392	3,927	7,389	7,734
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-1,273	-4,160	-2,591	-8,499	-3,489	-1,718	-12,579	-1,943	-374	-2,327	-3,717	-1,037	-2,081	-2,170
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	4,129	15,192	13,814	54,503	-22,184	8,130	84,324	0	0	0	0	0	0	0
Creditors	2,372	-2,179	2,590	222,211	-144	-152,740	1,978	9,084	143,151	-995	1,884	-228,034	227,355	3,950
Accruals and Deferred Income	-1,060	1,350	180	1,170	0	-2,000	2,000	0	0	0	0	0	0	0
Deferred Taxes & Provisions	-2,612	-1,713	0	8,282	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	0	0	0	213,394	36,913	-155,544	-30,118	16,554	144,345	6,650	13,559	-225,144	232,663	9,514
Investing Activities
capital expenditure	0	0	0	15,000	-27,280	0	0	0	-69,070	0	0	0	0	-327,615
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	15,000	-27,280	0	0	0	-69,070	0	0	0	0	-327,615
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	-228,394	-9,633	155,544	0	0	-55,733	0	-1,446	227,700	-227,700	284,879
share issue	0	0	0	0	0	0	-39,000	0	0	0	0	0	0	39,000
interest	0	0	0	0	0	0	86	303	211	145	98	61	41	14
cash flow from financing	0	0	0	-228,394	-9,633	155,544	-38,914	303	-55,522	145	-1,348	227,761	-227,659	323,893
cash and cash equivalents
cash	0	0	0	0	0	0	-69,031	16,857	19,754	6,795	12,210	2,617	5,005	5,793
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-69,031	16,857	19,754	6,795	12,210	2,617	5,005	5,793

P&L

January 2023

turnover

624.7k

+20%

operating profit

6.7k

gross margin

27.4%

+9.74%

turnover

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

Balance Sheet

January 2023

net assets

185.6k

+0.03%

total assets

566.9k

+0.01%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

91bc property services limited

4.5

devlin property holdings limited

cairnpark limited

fmw properties limited

petrie buchanan assets and investments ltd

3.5

company number

SC336178

Type

Private limited with Share Capital

industry

68100 - Buying and selling of own real estate

incorporation date

January 2008

age

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

address

10 malcolm street, motherwell, lanarkshire, ML1 3HY

last accounts submitted

January 2023

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 4 charges/mortgages relating to empire state limited. Currently there are 4 open charges and 0 have been satisfied in the past.

empire state limited Company Information

empire state limited Estimated Valuation

empire state limited Estimated Valuation

empire state limited Estimated Valuation

Empire State Limited AI Business Plan

Empire State Limited Overview

Empire State Limited Health Check

empire state limited Credit Report and Business Information

Empire State Limited Competitor Analysis

empire state limited Ownership

empire state limited directors

EMPIRE STATE LIMITED financials

empire state limited company details

empire state limited Charges & Mortgages

empire state limited Companies House Filings - See Documents