Pomanda estimates the enterprise value of LONGDON ESTATES LIMITED at £126.5m based on a Turnover of £116.6m and 1.08x industry multiple (adjusted for size and gross margin).
longdon estates limitedEstimated Valuation
£30.4m
Pomanda estimates the enterprise value of LONGDON ESTATES LIMITED at £30.4m based on an EBITDA of £3.7m and a 8.3x industry multiple (adjusted for size and gross margin).
longdon estates limitedEstimated Valuation
£31.3m
Pomanda estimates the enterprise value of LONGDON ESTATES LIMITED at £31.3m based on Net Assets of £15.8m and 1.99x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Longdon Estates LimitedOverview
Longdon Estates Limited is a live company located in birmingham, B33 9TX with a Companies House number of 00502673. It operates in the activities of head offices sector, SIC Code 70100. Founded in December 1951, it's largest shareholder is
held in trust for c.s. carter discretionary settlement
with a 28.1% stake. Longdon Estates Limited is a mature,
mega sized company, Pomanda has estimated its turnover at
£116.6m with
low
growth in recent years.
Pomanda's financial health check has awarded Longdon Estates Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
5 Strong
1 Regular
6 Weak
Size
annual sales of £116.6m, make it larger than the average company (£20.2m)
£116.6m - Longdon Estates Limited
£20.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (7.3%)
4% - Longdon Estates Limited
7.3% - Industry AVG
Production
with a gross margin of 33.7%, this company has a comparable cost of product (33.7%)
33.7% - Longdon Estates Limited
33.7% - Industry AVG
Profitability
an operating margin of 2.3% make it less profitable than the average company (5.8%)
2.3% - Longdon Estates Limited
5.8% - Industry AVG
Employees
with 6 employees, this is below the industry average (110)
6 - Longdon Estates Limited
110 - Industry AVG
Pay Structure
on an average salary of £6m, the company has a higher pay structure (£49.9k)
£6m - Longdon Estates Limited
£49.9k - Industry AVG
Efficiency
resulting in sales per employee of £19.4m, this is more efficient (£204.5k)
£19.4m - Longdon Estates Limited
£204.5k - Industry AVG
Debtor Days
it gets paid by customers after 86 days, this is later than average (45 days)
86 days - Longdon Estates Limited
45 days - Industry AVG
Creditor Days
its suppliers are paid after 49 days, this is slower than average (42 days)
49 days - Longdon Estates Limited
42 days - Industry AVG
Stock Days
it holds stock equivalent to 37 days, this is less than average (48 days)
37 days - Longdon Estates Limited
48 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 7 weeks, this is less cash available to meet short term requirements (15 weeks)
7 weeks - Longdon Estates Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 47.2%, this is a lower level of debt than the average (55.7%)
47.2% - Longdon Estates Limited
55.7% - Industry AVG
LONGDON ESTATES LIMITED financials
EXPORT
Longdon Estates Limited's latest turnover from December 2023 is £116.6 million and the company has net assets of £15.8 million. According to their latest financial statements, Longdon Estates Limited has 6 employees and maintains cash reserves of £3.6 million 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
116,616,725
111,315,896
105,273,065
103,942,442
123,997,064
129,065,981
128,548,757
104,493,496
101,831,459
123,352,653
109,090,675
95,862,303
109,958,276
103,547,348
93,492,827
Other Income Or Grants
Cost Of Sales
77,358,349
74,108,441
70,869,713
70,164,920
83,397,599
87,032,706
86,955,319
70,468,032
69,340,764
85,421,644
75,824,039
66,736,404
76,695,740
71,794,330
Gross Profit
39,258,376
37,207,455
34,403,352
33,777,522
40,599,465
42,033,275
41,593,438
34,025,464
32,490,695
37,931,009
33,266,636
29,125,899
33,262,536
31,753,018
Admin Expenses
36,566,534
34,948,755
35,240,812
34,393,866
40,532,115
41,833,197
41,584,214
33,608,064
33,203,795
35,176,723
30,858,629
27,880,013
29,595,196
28,852,190
-1,568,595
Operating Profit
2,691,842
2,258,700
-837,460
-616,344
67,350
200,078
9,224
417,400
-713,100
2,754,286
2,408,007
1,245,886
3,667,340
2,900,828
1,568,595
Interest Payable
408,484
257,441
174,735
114,539
257,978
271,142
205,168
147,526
26,564
785
917,427
361,432
1,163,574
334,468
1,044,575
Interest Receivable
39,909
34,630
611
138
281
171
8,638
24,636
67,145
64,716
819,718
150,035
960,341
48,507
50,353
Pre-Tax Profit
2,323,267
2,035,889
-1,011,584
-730,745
109,653
-70,893
-187,306
294,510
-809,519
2,739,217
2,457,601
1,034,489
3,464,107
2,614,867
1,411,373
Tax
-574,626
-695,795
106,616
226,856
-24,111
-52,171
-46,252
-16,567
-113,576
-306,734
-519,944
-495,052
-1,046,901
-788,003
-449,937
Profit After Tax
1,748,641
1,340,094
-904,968
-503,889
85,542
-123,064
-233,558
277,943
-923,095
2,432,483
1,937,657
539,437
2,417,206
1,826,864
961,436
Dividends Paid
48,000
96,000
144,000
174,792
264,000
336,000
288,000
240,000
242,000
245,000
171,500
Retained Profit
956,698
724,487
-1,281,143
-298,455
-3,570
-180,064
-294,710
-20,876
-816,038
1,093,029
852,316
68,203
1,179,005
828,198
388,373
Employee Costs
36,227,311
34,780,484
36,515,918
38,233,412
40,327,064
42,072,510
40,234,862
36,036,397
37,003,371
36,832,179
32,545,306
29,953,721
31,481,296
29,484,787
27,919,167
Number Of Employees
6
6
761
838
915
929
934
886
881
908
839
809
813
778
740
EBITDA*
3,664,412
3,095,545
63,867
393,067
1,041,999
1,450,721
1,871,537
2,676,662
1,594,153
5,038,292
4,794,656
3,319,150
5,732,065
4,740,518
3,305,025
* 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
12,188,032
12,397,120
12,345,353
13,933,372
14,020,251
15,417,135
14,433,843
14,653,101
14,140,578
11,101,865
11,495,717
11,084,337
11,204,513
11,700,926
11,071,194
Intangible Assets
159,397
318,799
481,195
707,605
878,007
979,644
1,081,281
1,182,918
1,284,555
Investments & Other
402,816
417,399
546,519
954,519
90,000
174,342
172,594
172,594
172,594
2,594
2,594
2,594
2,594
Debtors (Due After 1 year)
423,142
1,069,091
592,409
481,990
633,130
822,646
Total Fixed Assets
12,590,848
12,814,519
13,315,014
15,956,982
14,702,660
16,073,467
15,398,964
15,967,140
14,794,367
11,812,064
12,376,318
12,066,575
12,288,388
12,883,844
12,355,749
Stock & work in progress
7,866,613
8,012,056
8,430,673
8,110,914
10,826,837
8,331,815
10,407,682
6,595,295
6,531,348
6,491,800
5,887,034
5,341,608
5,065,766
6,647,653
5,290,739
Trade Debtors
27,546,233
30,745,576
23,135,615
31,675,683
30,894,499
33,709,180
30,509,386
31,943,855
20,773,516
23,792,205
24,112,129
22,177,720
19,693,789
24,007,628
17,546,217
Group Debtors
16,416
70,000
70,000
Misc Debtors
2,198,559
2,089,384
3,125,008
1,035,178
2,101,058
1,117,170
1,965,423
884,912
1,290,907
1,556,745
900,657
430,615
494,411
999,696
620,425
Cash
3,632,909
1,685,063
3,861,513
2,858,792
907,027
3,581,925
3,224,580
1,287,792
9,258,824
8,350,916
7,881,949
6,663,664
10,738,964
6,964,877
6,976,173
misc current assets
1,024,519
532,263
1,125,000
total current assets
41,260,730
42,532,079
38,552,809
43,680,567
45,753,940
47,272,353
46,107,071
40,711,854
37,854,595
40,191,666
38,781,769
34,613,607
35,992,930
38,689,854
31,628,554
total assets
53,851,578
55,346,598
51,867,823
59,637,549
60,456,600
63,345,820
61,506,035
56,678,994
52,648,962
52,003,730
51,158,087
46,680,182
48,281,318
51,573,698
43,984,303
Bank overdraft
3,250,000
125,000
901,019
Bank loan
3,250,000
4,146,538
3,450,000
3,000,000
3,250,000
125,000
125,000
250,000
250,000
300,000
Trade Creditors
10,528,150
12,686,038
10,676,447
13,099,987
16,139,793
19,903,621
19,981,189
16,382,637
13,188,119
13,759,865
15,524,521
12,618,711
11,942,176
16,694,324
10,703,393
Group/Directors Accounts
other short term finances
hp & lease commitments
115,002
164,958
217,322
190,065
227,828
333,284
445,170
311,633
100,792
11,551
9,029
7,018
5,714
3,726
3,726
other current liabilities
10,787,253
10,340,336
10,241,129
14,311,198
10,690,631
8,315,845
9,334,577
8,574,506
6,961,161
9,237,367
6,962,348
5,812,526
6,965,763
6,234,615
4,090,987
total current liabilities
24,680,405
27,337,870
24,584,898
30,601,250
30,308,252
31,802,750
29,760,936
25,268,776
20,250,072
23,008,783
22,620,898
18,688,255
19,163,653
23,182,665
15,999,125
loans
125,000
375,000
625,000
875,000
hp & lease commitments
125,933
161,389
112,817
192,958
104,625
205,653
376,787
367,017
158,425
21,276
32,830
16,768
18,571
5,589
9,314
Accruals and Deferred Income
588,605
608,902
629,198
649,495
669,792
690,089
710,386
730,683
750,979
771,276
791,573
811,869
921,452
1,031,034
1,140,617
other liabilities
326,705
980,114
1,325,121
2,015,135
provisions
30,000
50,000
10,000
57,500
68,993
94,381
88,963
79,200
125,909
132,685
227,873
350,101
497,200
639,168
753,615
total long term liabilities
744,538
820,291
1,113,402
3,500,336
3,322,796
3,745,465
5,880,542
7,341,113
6,308,648
5,099,437
5,258,636
6,008,214
4,863,673
6,038,975
8,687,514
total liabilities
25,424,943
28,158,161
25,698,300
34,101,586
33,631,048
35,548,215
35,641,478
32,609,889
26,558,720
28,108,220
27,879,534
24,696,469
24,027,326
29,221,640
24,686,639
net assets
15,753,533
15,066,428
14,519,442
15,175,180
15,938,810
16,540,112
15,446,015
14,454,191
15,653,963
14,327,839
13,947,581
13,165,388
14,478,642
13,330,793
11,514,159
total shareholders funds
15,753,533
15,066,428
14,519,442
15,175,180
15,938,810
16,540,112
15,446,015
14,454,191
15,653,963
14,327,839
13,947,581
13,165,388
14,478,642
13,330,793
11,514,159
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
2,691,842
2,258,700
-837,460
-616,344
67,350
200,078
9,224
417,400
-713,100
2,754,286
2,408,007
1,245,886
3,667,340
2,900,828
1,568,595
Depreciation
972,570
836,845
901,327
1,009,411
974,649
1,091,246
1,702,911
2,096,866
2,080,843
2,182,369
2,285,012
1,971,627
1,963,088
1,738,053
1,634,793
Amortisation
159,397
159,402
162,396
226,410
101,637
101,637
101,637
101,637
101,637
101,637
Tax
-574,626
-695,795
106,616
226,856
-24,111
-52,171
-46,252
-16,567
-113,576
-306,734
-519,944
-495,052
-1,046,901
-788,003
-449,937
Stock
-145,443
-418,617
319,759
-2,715,923
2,495,022
-2,075,867
3,812,387
63,947
39,548
604,766
545,426
275,842
-1,581,887
1,356,914
5,290,739
Debtors
-3,073,752
6,151,195
-7,096,187
191,986
-1,720,374
2,200,401
-543,474
11,586,990
-3,284,527
336,164
2,404,451
2,420,135
-4,889,124
6,840,682
18,236,642
Creditors
-2,157,888
2,009,591
-2,423,540
-3,039,806
-3,763,828
-77,568
3,598,552
3,194,518
-571,746
-1,764,656
2,905,810
676,535
-4,752,148
5,990,931
10,703,393
Accruals and Deferred Income
426,620
78,911
-4,090,366
3,600,270
2,354,489
-1,039,029
739,774
1,593,049
-2,296,503
2,254,722
1,129,526
-1,262,820
621,566
2,034,045
5,231,604
Deferred Taxes & Provisions
-20,000
40,000
-47,500
-11,493
-25,388
5,418
9,763
-46,709
-6,776
-95,188
-122,228
-147,099
-141,968
-114,447
753,615
Cash flow from operations
4,557,713
-1,204,326
385,505
3,692,831
-1,191,487
162,837
2,904,461
-4,249,984
1,850,531
4,185,506
5,237,943
-605,263
6,883,625
3,665,448
-3,983,681
Investing Activities
capital expenditure
-548,156
978,916
-1,797,807
-1,650,435
-1,826,971
-2,638,949
-1,697,114
-1,347,201
-2,285,954
-215,525
Change in Investments
-14,583
-129,120
-408,000
864,519
-84,342
1,748
170,000
2,594
cash flow from investments
14,583
129,120
408,000
-864,519
84,342
-549,904
978,916
-1,797,807
-1,820,435
-1,826,971
-2,638,949
-1,697,114
-1,349,795
-2,285,954
-215,525
Financing Activities
Bank loans
-896,538
696,538
450,000
-250,000
3,250,000
-125,000
-125,000
-50,000
300,000
Group/Directors Accounts
Other Short Term Loans
Long term loans
-125,000
-250,000
-250,000
-250,000
875,000
Hire Purchase and Lease Commitments
-85,412
-3,792
-52,884
50,570
-206,484
-283,020
143,307
419,433
226,390
-9,032
18,073
-499
14,970
-3,725
13,040
other long term liabilities
-326,705
-653,409
-345,007
-690,014
2,015,135
share issue
-269,593
-177,501
625,405
-465,175
-597,732
1,274,161
1,286,534
-1,178,896
2,142,162
-712,771
-70,123
-1,381,457
-31,156
988,436
11,125,786
interest
-368,575
-222,811
-174,124
-114,401
-257,697
-270,971
-196,530
-122,890
40,581
63,931
-97,709
-211,397
-203,233
-285,961
-994,222
cash flow from financing
-1,620,118
292,434
848,397
-779,006
1,861,382
66,761
888,304
-1,572,367
4,424,268
-782,872
-274,759
-1,968,353
-469,419
398,750
11,319,604
cash and cash equivalents
cash
1,947,846
-2,176,450
1,002,721
1,951,765
-2,674,898
357,345
1,936,788
-7,971,032
907,908
468,967
1,218,285
-4,075,300
3,774,087
-11,296
6,976,173
overdraft
-3,250,000
3,250,000
-125,000
125,000
-901,019
901,019
change in cash
1,947,846
-2,176,450
1,002,721
1,951,765
575,102
-2,892,655
1,936,788
-7,971,032
907,908
468,967
1,343,285
-4,200,300
3,774,087
889,723
6,075,154
longdon estates 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 longdon estates limited. Get real-time insights into longdon estates limited's credit score, group structure and payment trends.
Perform a competitor analysis for longdon estates limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in B33 area or any other competitors across 12 key performance metrics.
The largest shareholders in Longdon Estates Limited include Held In Trust For C.S. Carter Discretionary Settlement and Held In Trust For A.P. Scott Discretionary Settlement.
held in trust for c.s. carter discretionary settlement
28.11%
held in trust for a.p. scott discretionary settlement
26.04%
mary cecelia rennison
10.68%
elizabeth clare wade scott
10.68%
jane alexandra chamberlain
10.68%
sarah georgina mckibbin
10.68%
christopher kevin edwards
2.08%
michael george pycraft
1.04%
jonathan anson
0.01%
longdon estates limited directors
Longdon Estates Limited currently has 7 directors.
The longest serving directors include
Mrs Ann Scott (Sep 1991) and
Mr John Scott (Sep 1991).
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 longdon estates limited.
longdon estates 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 LONGDON ESTATES LIMITED. This can take several minutes, an email will notify you when this has completed.
longdon estates limitedCompanies House Filings - See Documents
