Livingston & Doughty Limited

POWER SEARCH PRICING

SOLUTIONS

livingston & doughty limited Company Information

Live

MatureMicroDeclining

Company Number

00080205

Next Accounts

Sep 2025

Industry

Manufacture of footwear

Directors

Ulrica Murray

Paul Murray

Shareholders

mrs ues murray settlement

mr cbl murray settlement

View All

Group Structure

View All

Contact

Registered Address

17 mandervell road, oadby,, leicester, LE2 5LR

Website

http://flexofil.co.uk

livingston & doughty limited Estimated Valuation

£6.8m

Pomanda estimates the enterprise value of LIVINGSTON & DOUGHTY LIMITED at £6.8m based on Net Assets of £2.5m and 2.69x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Livingston & Doughty Limited is a live company located in leicester, LE2 5LR with a Companies House number of 00080205. It operates in the manufacture of footwear sector, SIC Code 15200. Founded in March 1904, it's largest shareholder is mrs ues murray settlement with a 33.5% stake. Livingston & Doughty Limited is a mature, micro sized company, Pomanda has estimated its turnover at £431.4k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Livingston & Doughty Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

4 Strong

2 Regular

6 Weak

Size

annual sales of £431.4k, make it smaller than the average company (£10.7m)

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (4.8%)

EXPORT

Livingston & Doughty Limited's latest turnover from December 2023 is estimated at £431.4 thousand and the company has net assets of £2.5 million. According to their latest financial statements, Livingston & Doughty Limited has 6 employees and maintains cash reserves of £264.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	431,404	452,469	467,862	459,414	574,438	546,851	411,878	441,637	572,402	595,430	616,873	611,784	624,555	411,713	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	279,815	297,236	357,132	343,824	393,258	369,376	278,937	286,704	364,134	410,612	456,609	416,097	423,219	285,145	0
Gross Profit	151,589	155,232	110,729	115,589	181,180	177,475	132,941	154,932	208,268	184,818	160,264	195,686	201,337	126,568	0
Admin Expenses	115,710	237,658	102,556	120,827	71,076	-120,771	107,488	78,434	228,359	163,467	145,557	182,436	249,624	99,894	-895,315
Operating Profit	35,879	-82,426	8,173	-5,238	110,104	298,246	25,453	76,498	-20,091	21,351	14,707	13,250	-48,287	26,674	895,315
Interest Payable	0	0	0	0	0	0	0	175	182	0	0	0	0	0	0
Interest Receivable	13,448	6,199	465	261	2,755	2,237	886	574	1,017	841	889	779	687	963	545
Pre-Tax Profit	49,327	-76,227	8,638	-4,978	112,859	300,483	26,340	76,896	-19,256	22,192	15,596	14,029	-47,600	27,638	895,860
Tax	-12,332	0	-1,641	0	-21,443	-57,092	-5,005	-15,379	0	-4,660	-3,587	-3,367	0	-7,738	-250,841
Profit After Tax	36,995	-76,227	6,997	-4,978	91,416	243,391	21,335	61,517	-19,256	17,532	12,009	10,662	-47,600	19,899	645,019
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	36,995	-76,227	6,997	-4,978	91,416	243,391	21,335	61,517	-19,256	17,532	12,009	10,662	-47,600	19,899	645,019
Employee Costs	230,279	207,830	211,361	211,933	243,755	219,105	208,882	179,080	151,581	151,102	142,204	148,247	139,666	106,033	0
Number Of Employees	6	6	6	6	7	7	7	6	5	5	5	5	5	4	0
EBITDA*	43,993	-72,963	21,483	4,810	123,034	312,406	38,553	98,008	-2,141	38,631	30,194	26,719	-35,762	39,955	908,790

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	1,830,553	1,538,677	1,548,140	1,561,450	1,549,380	1,562,310	1,812,100	1,995,281	581,266	582,466	574,106	579,146	581,221	591,196	600,321
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	515,531	515,531	685,612	170,081	170,081	170,081	170,081	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	0
Total Fixed Assets	2,346,084	2,054,208	2,233,752	1,731,531	1,719,461	1,732,391	1,982,181	1,995,281	581,266	582,466	574,106	579,146	581,221	591,196	600,321
Stock & work in progress	37,468	61,092	78,527	62,700	29,292	39,566	28,342	40,492	32,012	31,220	62,813	61,162	55,509	46,775	44,409
Trade Debtors	52,899	66,676	64,621	54,784	81,062	83,809	56,712	49,715	93,890	100,779	100,829	77,160	92,647	72,873	97,473
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	14,063	15,960	1,986	5,567	83,368	38,400	80,000	12,840	4,750	0	0	0	110,000	0	0
Cash	264,539	247,756	106,448	265,808	255,193	479,472	117,098	237,338	221,879	185,060	151,385	204,131	107,492	167,376	217,879
misc current assets	138,522	94,196	141,973	504,574	498,363	182,487	187,048	123,468	87,682	109,544	108,153	103,070	81,971	147,270	60,192
total current assets	507,491	485,680	393,555	893,433	947,278	823,734	469,200	463,853	440,213	426,603	423,180	445,523	447,619	434,294	419,953
total assets	2,853,575	2,539,888	2,627,307	2,624,964	2,666,739	2,556,125	2,451,381	2,459,134	1,021,479	1,009,069	997,286	1,024,669	1,028,840	1,025,490	1,020,274
Bank overdraft	0	0	0	0	0	0	0	0	5,611	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	2,524	34,079	52,770	43,586	28,708	8,265	11,049	61,481	64,573	91,091	92,675	127,827	138,420	83,230	93,673
Group/Directors Accounts	0	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	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	40,651	28,366	20,867	34,705	86,380	87,625	65,323	43,979	52,573	0	0	0	0	0	0
total current liabilities	43,175	62,445	73,637	78,291	115,088	95,890	76,372	105,460	122,757	91,091	92,675	127,827	138,420	83,230	93,673
loans	0	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	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	279,940	233,507	180,000	180,000	180,000	180,000	180,000	180,000	0	0	0	0	0	0	0
total long term liabilities	279,940	233,507	180,000	180,000	180,000	180,000	180,000	180,000	0	0	0	0	0	0	0
total liabilities	323,115	295,952	253,637	258,291	295,088	275,890	256,372	285,460	122,757	91,091	92,675	127,827	138,420	83,230	93,673
net assets	2,530,460	2,243,936	2,373,670	2,366,673	2,371,651	2,280,235	2,195,009	2,173,674	898,722	917,978	904,611	896,842	890,420	942,260	926,601
total shareholders funds	2,530,460	2,243,936	2,373,670	2,366,673	2,371,651	2,280,235	2,195,009	2,173,674	898,722	917,978	904,611	896,842	890,420	942,260	926,601

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	35,879	-82,426	8,173	-5,238	110,104	298,246	25,453	76,498	-20,091	21,351	14,707	13,250	-48,287	26,674	895,315
Depreciation	8,114	9,463	13,310	10,048	12,930	14,160	13,100	21,510	17,950	17,280	15,487	13,469	12,525	13,281	13,475
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-12,332	0	-1,641	0	-21,443	-57,092	-5,005	-15,379	0	-4,660	-3,587	-3,367	0	-7,738	-250,841
Stock	-23,624	-17,435	15,827	33,408	-10,274	11,224	-12,150	8,480	792	-31,593	1,651	5,653	8,734	2,366	44,409
Debtors	-15,674	16,029	6,256	-104,079	42,221	-14,503	74,157	-36,085	-2,139	-50	23,669	-125,487	129,774	-24,600	97,473
Creditors	-31,555	-18,691	9,184	14,878	20,443	-2,784	-50,432	-3,092	-26,518	-1,584	-35,152	-10,593	55,190	-10,443	93,673
Accruals and Deferred Income	12,285	7,499	-13,838	-51,675	-1,245	22,302	21,344	-8,594	52,573	0	0	0	0	0	0
Deferred Taxes & Provisions	46,433	53,507	0	0	0	0	0	180,000	0	0	0	0	0	0	0
Cash flow from operations	98,122	-29,242	-6,895	38,684	88,842	278,111	-57,547	278,548	25,261	64,030	-33,865	132,593	-119,080	44,008	609,740
Investing Activities
capital expenditure	-299,990	0	0	-22,118	0	235,630	170,081	-1,435,525	-16,750	-25,640	-10,447	-11,394	-2,550	-4,156	-613,796
Change in Investments	0	-170,081	515,531	0	0	0	170,081	0	0	0	0	0	0	0	0
cash flow from investments	-299,990	170,081	-515,531	-22,118	0	235,630	0	-1,435,525	-16,750	-25,640	-10,447	-11,394	-2,550	-4,156	-613,796
Financing Activities
Bank loans	0	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	0
Other Short Term Loans	0	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	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	249,529	-53,507	0	0	0	-158,165	0	1,213,435	0	-4,165	-4,240	-4,240	-4,240	-4,240	281,582
interest	13,448	6,199	465	261	2,755	2,237	886	399	835	841	889	779	687	963	545
cash flow from financing	262,977	-47,308	465	261	2,755	-155,928	886	1,213,834	835	-3,324	-3,351	-3,461	-3,553	-3,277	282,127
cash and cash equivalents
cash	16,783	141,308	-159,360	10,615	-224,279	362,374	-120,240	15,459	36,819	33,675	-52,746	96,639	-59,884	-50,503	217,879
overdraft	0	0	0	0	0	0	0	-5,611	5,611	0	0	0	0	0	0
change in cash	16,783	141,308	-159,360	10,615	-224,279	362,374	-120,240	21,070	31,208	33,675	-52,746	96,639	-59,884	-50,503	217,879

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for livingston & doughty limited. Get real-time insights into livingston & doughty 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 livingston & doughty limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in LE2 area or any other competitors across 12 key performance metrics.

LIVINGSTON & DOUGHTY LIMITED group structure

Livingston & Doughty Limited has no subsidiary companies.

Ultimate parent company

LIVINGSTON & DOUGHTY LIMITED

00080205

LIVINGSTON & DOUGHTY LIMITED Shareholders

mrs ues murray settlement	33.52%
mr cbl murray settlement	30.55%
mr paul brian d. murray	20.01%
c.e. barker	5.31%
mrs juliet agar	3.68%
victoria capper	3.68%
juliet kathleen agar	1.63%
mrs victoria phyllis capper	1.63%

Livingston & Doughty Limited currently has 2 directors. The longest serving directors include Ms Ulrica Murray (Jan 1992) and Mr Paul Murray (Feb 1998).

officer	country	age	start	end	role
Ms Ulrica Murray		90 years	Jan 1992	-	Director
Mr Paul Murray		60 years	Feb 1998	-	Director

P&L

December 2023

turnover

431.4k

-5%

operating profit

35.9k

gross margin

35.2%

+2.42%

turnover

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

Balance Sheet

December 2023

net assets

2.5m

+0.13%

total assets

2.9m

+0.12%

cash

264.5k

+0.07%

net assets

Total assets minus all liabilities

Similar Companies

prg footwear ltd

2.5

two beach ltd

chat extraordinaire ltd

2.5

magnus shoes limited

goral & son bis ltd

company number

00080205

Type

Private limited with Share Capital

industry

15200 - Manufacture of footwear

incorporation date

March 1904

ultimate parent company

None

previous names

N/A

address

17 mandervell road, oadby,, leicester, LE2 5LR

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 did not find charges/mortgages relating to livingston & doughty limited.

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 LIVINGSTON & DOUGHTY LIMITED. This can take several minutes, an email will notify you when this has completed.

livingston & doughty limited Company Information

livingston & doughty limited Estimated Valuation

livingston & doughty limited Estimated Valuation

livingston & doughty limited Estimated Valuation

Livingston & Doughty Limited Overview

Livingston & Doughty Limited Health Check

LIVINGSTON & DOUGHTY LIMITED financials

livingston & doughty limited Credit Report and Business Information

Livingston & Doughty Limited Competitor Analysis

livingston & doughty limited Ownership

livingston & doughty limited directors

livingston & doughty limited company details

livingston & doughty limited Charges & Mortgages

livingston & doughty limited Capital Raised & Share Issues BETA

livingston & doughty limited Companies House Filings - See Documents