Seadanse Properties Limited

POWER SEARCH PRICING

SOLUTIONS

seadanse properties limited Company Information

Live

MatureSmallDeclining

Company Number

00743012

Website

Registered Address

vine works, church street, chiswick, london, W4 2PD

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

Buying and selling of own real estate

Telephone

02089947901

Next Accounts Due

May 2024

Group Structure

View All

Directors

Michael Ball33 Years

Shareholders

michael r. ball 50%

michelle ball 9.7%

View All

seadanse properties limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of SEADANSE PROPERTIES LIMITED at £2m based on a Turnover of £1m and 1.94x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Seadanse Properties 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

Seadanse Properties Limited is a live company located in chiswick, W4 2PD with a Companies House number of 00743012. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in December 1962, it's largest shareholder is michael r. ball with a 50% stake. Seadanse Properties Limited is a mature, small sized company, Pomanda has estimated its turnover at £1m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Seadanse Properties Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

1 Regular

5 Weak

Size

annual sales of £1m, make it larger than the average company (£753.8k)

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (1.2%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

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

SEADANSE PROPERTIES LIMITED group structure

Seadanse Properties Limited has no subsidiary companies.

Ultimate parent company

SEADANSE PROPERTIES LIMITED

00743012

SEADANSE PROPERTIES LIMITED Shareholders

michael r. ball	50%
michelle ball	9.67%
charlotte hands-wicks	9.67%
ben hands-wicks	9.67%
amanda ball	9.67%
rebecca hands-wicks	9.67%
denise ball	1.67%

Seadanse Properties Limited currently has 1 director, Mr Michael Ball serving since Mar 1991.

officer	country	age	start	end	role
Mr Michael Ball		81 years	Mar 1991	-	Director

EXPORT

Seadanse Properties Limited's latest turnover from August 2022 is estimated at £1 million and the company has net assets of £1.2 million. According to their latest financial statements, Seadanse Properties Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Aug 2022	Aug 2021	Aug 2020	Aug 2019	Aug 2018	Aug 2017	Aug 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	1,041,944	994,336	1,015,460	1,077,950	1,313,478	1,125,590	1,032,504	1,811,170	1,336,171	851,101	360,017	115,326	1,501,094
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	751,238	729,726	757,370	784,827	944,048	808,815	736,556	1,350,532	1,020,313	651,974	275,958	89,122	1,139,462
Gross Profit	290,706	264,610	258,091	293,122	369,430	316,775	295,948	460,639	315,857	199,126	84,059	26,203	361,632
Admin Expenses	287,074	239,554	241,559	275,906	345,714	-1,242,585	266,588	582,161	431,083	-774,277	471,520	70,028	587,529
Operating Profit	3,632	25,056	16,532	17,216	23,716	1,559,360	29,360	-121,522	-115,226	973,403	-387,461	-43,825	-225,897
Interest Payable	0	0	0	0	0	0	0	0	0	1,984	5,332	8,024	4,676
Interest Receivable	0	0	0	0	0	1	1	10	1,116	1,163	55	0	0
Pre-Tax Profit	3,632	25,056	16,532	17,216	23,716	1,559,360	29,361	-121,512	-114,110	972,582	-392,738	-51,849	-230,573
Tax	-690	-4,761	-3,141	-3,271	-4,506	-296,278	-5,872	0	0	-223,694	0	0	0
Profit After Tax	2,942	20,295	13,391	13,945	19,210	1,263,082	23,489	-121,512	-114,110	748,888	-392,738	-51,849	-230,573
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	2,942	20,295	13,391	13,945	19,210	1,263,082	23,489	-121,512	-114,110	748,888	-392,738	-51,849	-230,573
Employee Costs	66,242	63,191	64,279	99,789	95,110	89,113	93,605	122,584	92,589	58,810	28,693	28,528	114,424
Number Of Employees	2	2	2	3	3	3	3	4	3	2	1	1	4
EBITDA*	3,632	25,056	16,532	17,216	23,716	1,559,360	29,360	-121,522	-115,226	973,403	-387,461	-43,825	-225,897

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Aug 2022	Aug 2021	Aug 2020	Aug 2019	Aug 2018	Aug 2017	Aug 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	1,361,428	1,361,428	1,361,427	1,361,427	1,361,427	1,361,427	2,099,827	2,063,295	2,051,825	2,051,825	2,462,680	2,323,904	1,814,902
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,361,428	1,361,428	1,361,427	1,361,427	1,361,427	1,361,427	2,099,827	2,063,295	2,051,825	2,051,825	2,462,680	2,323,904	1,814,902
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	375,027	382,032	352,989	343,509	313,648	263,945	235,654	406,889	292,832	163,900	9,200	2,000	402,937
Group Debtors	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
Cash	0	0	0	0	0	0	572	566	3,544	442,920	22,080	0	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	375,027	382,032	352,989	343,509	313,648	263,945	236,226	407,455	296,376	606,820	31,280	2,000	402,937
total assets	1,736,455	1,743,460	1,714,416	1,704,936	1,675,075	1,625,372	2,336,053	2,470,750	2,348,201	2,658,645	2,493,960	2,325,904	2,217,839
Bank overdraft	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
Trade Creditors	373,037	391,942	383,193	387,104	531,188	500,695	481,852	640,038	395,977	592,311	964,640	361,854	142,253
Group/Directors Accounts	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
hp & lease commitments	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
total current liabilities	373,037	391,942	383,193	387,104	531,188	500,695	481,852	640,038	395,977	592,311	964,640	361,854	142,253
loans	0	0	0	0	0	0	0	0	0	0	61,039	103,031	143,864
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	8,958	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	160,000	160,000	160,000	160,000	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	168,958	160,000	160,000	160,000	0	0	0	0	0	0	61,039	103,031	143,864
total liabilities	541,995	551,942	543,193	547,104	531,188	500,695	481,852	640,038	395,977	592,311	1,025,679	464,885	286,117
net assets	1,194,460	1,191,518	1,171,223	1,157,832	1,143,887	1,124,677	1,854,201	1,830,712	1,952,224	2,066,334	1,468,281	1,861,019	1,931,722
total shareholders funds	1,194,460	1,191,518	1,171,223	1,157,832	1,143,887	1,124,677	1,854,201	1,830,712	1,952,224	2,066,334	1,468,281	1,861,019	1,931,722

	Aug 2022	Aug 2021	Aug 2020	Aug 2019	Aug 2018	Aug 2017	Aug 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	3,632	25,056	16,532	17,216	23,716	1,559,360	29,360	-121,522	-115,226	973,403	-387,461	-43,825	-225,897
Depreciation	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
Tax	-690	-4,761	-3,141	-3,271	-4,506	-296,278	-5,872	0	0	-223,694	0	0	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-7,005	29,043	9,480	29,861	49,703	28,291	-171,235	114,057	128,932	154,700	7,200	-400,937	402,937
Creditors	-18,905	8,749	-3,911	-144,084	30,493	18,843	-158,186	244,061	-196,334	-372,329	602,786	219,601	142,253
Accruals and Deferred Income	8,958	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	0	1	0	-160,000	0	1,253,634	36,537	8,482	-440,492	222,680	208,125	576,713	-486,581
Investing Activities
capital expenditure	0	-1	0	0	0	738,400	-36,532	-11,470	0	410,855	-138,776	-509,002	-1,814,902
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	-1	0	0	0	738,400	-36,532	-11,470	0	410,855	-138,776	-509,002	-1,814,902
Financing Activities
Bank loans	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
Other Short Term Loans	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	-61,039	-41,992	-40,833	143,864
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	160,000	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	-1,992,606	0	0	0	-150,835	0	-18,854	2,162,295
interest	0	0	0	0	0	1	1	10	1,116	-821	-5,277	-8,024	-4,676
cash flow from financing	0	0	0	160,000	0	-1,992,605	1	10	1,116	-212,695	-47,269	-67,711	2,301,483
cash and cash equivalents
cash	0	0	0	0	0	-572	6	-2,978	-439,376	420,840	22,080	0	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	-572	6	-2,978	-439,376	420,840	22,080	0	0

P&L

August 2022

turnover

+5%

operating profit

3.6k

gross margin

28%

+4.84%

turnover

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

Balance Sheet

August 2022

net assets

1.2m

total assets

1.7m

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

geoffrey bishop limited

3.5

astoria estates limited

3.5

hst properties ltd

1.5

newriver retail (wakefield) limited

1.5

bryanston estates limited

company number

00743012

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

December 1962

age

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

address

vine works, church street, chiswick, london, W4 2PD

last accounts submitted

August 2022

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 19 charges/mortgages relating to seadanse properties limited. Currently there are 18 open charges and 1 have been satisfied in the past.

seadanse properties limited Company Information

seadanse properties limited Estimated Valuation

seadanse properties limited Estimated Valuation

seadanse properties limited Estimated Valuation

Seadanse Properties Limited AI Business Plan

Seadanse Properties Limited Overview

Seadanse Properties Limited Health Check

seadanse properties limited Credit Report and Business Information

Seadanse Properties Limited Competitor Analysis

seadanse properties limited Ownership

seadanse properties limited directors

SEADANSE PROPERTIES LIMITED financials

seadanse properties limited company details

seadanse properties limited Charges & Mortgages

seadanse properties limited Companies House Filings - See Documents