Pomanda estimates the enterprise value of STRUCTURED HOUSE GROUP LIMITED at £69.1m based on a Turnover of £23.5m and 2.94x industry multiple (adjusted for size and gross margin).
structured house group limitedEstimated Valuation
£7.1m
Pomanda estimates the enterprise value of STRUCTURED HOUSE GROUP LIMITED at £7.1m based on an EBITDA of £1.1m and a 6.33x industry multiple (adjusted for size and gross margin).
structured house group limitedEstimated Valuation
£32.8m
Pomanda estimates the enterprise value of STRUCTURED HOUSE GROUP LIMITED at £32.8m based on Net Assets of £21.7m and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Structured House Group LimitedOverview
Structured House Group Limited is a live company located in glasgow, G2 2ND with a Companies House number of SC473722. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in March 2014, it's largest shareholder is
craig inglis
with a 60% stake. Structured House Group Limited is a established,
large sized company, Pomanda has estimated its turnover at
£23.5m with
unknown
growth in recent years.
Pomanda's financial health check has awarded Structured House Group Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
1 Regular
3 Weak
Size
annual sales of £23.5m, make it larger than the average company (£815.3k)
£23.5m - Structured House Group Limited
£815.3k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Structured House Group Limited
- - Industry AVG
Production
with a gross margin of 22.7%, this company has a higher cost of product (67.5%)
22.7% - Structured House Group Limited
67.5% - Industry AVG
Profitability
an operating margin of 4.7% make it less profitable than the average company (32.9%)
4.7% - Structured House Group Limited
32.9% - Industry AVG
Employees
with 8 employees, this is above the industry average (4)
8 - Structured House Group Limited
4 - Industry AVG
Pay Structure
on an average salary of £35.7k, the company has an equivalent pay structure (£35.7k)
£35.7k - Structured House Group Limited
£35.7k - Industry AVG
Efficiency
resulting in sales per employee of £2.9m, this is more efficient (£199.8k)
£2.9m - Structured House Group Limited
£199.8k - Industry AVG
Debtor Days
it gets paid by customers after 124 days, this is later than average (32 days)
124 days - Structured House Group Limited
32 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Structured House Group Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Structured House Group Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Structured House Group Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 27%, this is a lower level of debt than the average (64.3%)
27% - Structured House Group Limited
64.3% - Industry AVG
STRUCTURED HOUSE GROUP LIMITED financials
EXPORT
Structured House Group Limited's latest turnover from March 2021 is estimated at £23.5 million and the company has net assets of £21.7 million. According to their latest financial statements, Structured House Group Limited has 8 employees and maintains cash reserves of £1.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Turnover
23,463,227
25,200,955
1,331,023
Other Income Or Grants
Cost Of Sales
18,135,494
19,939,398
996,254
Gross Profit
5,327,733
5,261,557
334,770
Admin Expenses
4,223,554
5,036,789
-184,626
-144,515
-144,949
7,874
-727
Operating Profit
1,104,179
224,768
519,396
144,515
144,949
-7,874
727
Interest Payable
168,143
161,915
Interest Receivable
31
46
117
Pre-Tax Profit
1,104,210
224,814
351,370
-17,400
144,949
-9,843
718
Tax
-209,800
-42,715
-66,760
-28,990
1,969
-144
Profit After Tax
894,410
182,099
284,610
-17,400
115,959
-7,874
574
Dividends Paid
Retained Profit
894,410
182,099
284,610
-17,400
115,959
-7,874
574
Employee Costs
285,213
310,458
387,250
Number Of Employees
8
8
10
1
1
EBITDA*
1,121,579
242,168
536,796
161,915
144,949
-7,874
727
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Tangible Assets
1,488,895
1,506,295
52,200
69,600
87,000
Intangible Assets
Investments & Other
20,250,100
20,250,000
20,250,000
7,905,000
100
Debtors (Due After 1 year)
6,692,633
4,982,000
Total Fixed Assets
21,738,995
21,756,295
26,994,833
12,956,600
87,000
100
Stock & work in progress
Trade Debtors
8,002,756
7,581,956
323,869
138,834
100
Group Debtors
Misc Debtors
23,869
23,869
Cash
1,310
60,400
31,192
misc current assets
2,718
total current assets
8,004,066
7,642,356
355,061
23,869
23,869
138,834
2,818
total assets
29,743,061
29,398,651
27,349,894
12,980,469
110,869
138,934
2,818
Bank overdraft
Bank loan
Trade Creditors
146,034
2,000
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
2,010
2,010
total current liabilities
2,010
2,010
146,034
2,000
loans
4,982,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
8,040,483
8,590,483
6,723,825
provisions
total long term liabilities
8,040,483
8,590,483
6,723,825
4,982,000
total liabilities
8,040,483
8,590,483
6,723,825
4,984,010
2,010
146,034
2,000
net assets
21,702,578
20,808,168
20,626,069
7,996,459
108,859
-7,100
818
total shareholders funds
21,702,578
20,808,168
20,626,069
7,996,459
108,859
-7,100
818
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Operating Activities
Operating Profit
1,104,179
224,768
519,396
144,515
144,949
-7,874
727
Depreciation
17,400
17,400
17,400
17,400
Amortisation
Tax
-209,800
-42,715
-66,760
-28,990
1,969
-144
Stock
Debtors
420,800
565,454
2,010,633
4,982,000
-114,965
138,734
100
Creditors
-146,034
144,034
2,000
Accruals and Deferred Income
-2,010
2,010
Deferred Taxes & Provisions
Cash flow from operations
490,979
-366,001
-1,542,607
-4,820,085
86,900
-605
2,483
Investing Activities
capital expenditure
-1,471,495
-87,000
Change in Investments
100
12,345,000
7,905,000
-100
100
cash flow from investments
-100
-1,471,495
-12,345,000
-7,905,000
-86,900
-100
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-4,982,000
4,982,000
Hire Purchase and Lease Commitments
other long term liabilities
-550,000
1,866,658
6,723,825
share issue
12,345,000
7,905,000
-44
244
interest
31
46
-168,026
-161,915
cash flow from financing
-549,969
1,866,704
13,918,799
12,725,085
-44
244
cash and cash equivalents
cash
-59,090
29,208
31,192
overdraft
change in cash
-59,090
29,208
31,192
structured house group 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 structured house group limited. Get real-time insights into structured house group limited's credit score, group structure and payment trends.
Structured House Group Limited Competitor Analysis
Perform a competitor analysis for structured house group limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other large companies, companies in G 2 area or any other competitors across 12 key performance metrics.
structured house group limited Ownership
STRUCTURED HOUSE GROUP LIMITED group structure
Structured House Group Limited has 10 subsidiary companies.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2021
net assets
21.7m
+0.04%
total assets
29.7m
+0.01%
cash
1.3k
-0.98%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
structured house group limited company details
company number
SC473722
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
incorporation date
March 2014
age
11
incorporated
UK
ultimate parent company
None
accounts
last accounts submitted
March 2021
previous names
N/A
accountant
-
auditor
-
address
c/o johnston carmichael, 227 west george street, glasgow, G2 2ND
Bank
-
Legal Advisor
-
structured house group 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 1 charges/mortgages relating to structured house group limited. Currently there are 1 open charges and 0 have been satisfied in the past.
structured house group 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 STRUCTURED HOUSE GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.
structured house group limitedCompanies House Filings - See Documents
