Pomanda estimates the enterprise value of E.C.LANDAMORE & CO.LIMITED at £424.9k based on a Turnover of £1.3m and 0.33x industry multiple (adjusted for size and gross margin).
e.c.landamore & co.limitedEstimated Valuation
£82.9k
Pomanda estimates the enterprise value of E.C.LANDAMORE & CO.LIMITED at £82.9k based on an EBITDA of £28.6k and a 2.9x industry multiple (adjusted for size and gross margin).
e.c.landamore & co.limitedEstimated Valuation
£10.6m
Pomanda estimates the enterprise value of E.C.LANDAMORE & CO.LIMITED at £10.6m based on Net Assets of £4m and 2.64x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
E.c.landamore & Co.limitedOverview
E.c.landamore & Co.limited is a live company located in norfolk, NR12 8UH with a Companies House number of 00548560. It operates in the building of pleasure and sporting boats sector, SIC Code 30120. Founded in May 1955, it's largest shareholder is
linda christine landamore
with a 33.9% stake. E.c.landamore & Co.limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.3m with
declining
growth in recent years.
Pomanda's financial health check has awarded E.C.Landamore & Co.Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
7 Weak
Size
annual sales of £1.3m, make it smaller than the average company (£12m)
£1.3m - E.c.landamore & Co.limited
£12m - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (13%)
-3% - E.c.landamore & Co.limited
13% - Industry AVG
Production
with a gross margin of 24.8%, this company has a comparable cost of product (24.8%)
24.8% - E.c.landamore & Co.limited
24.8% - Industry AVG
Profitability
an operating margin of -2.5% make it less profitable than the average company (0.6%)
-2.5% - E.c.landamore & Co.limited
0.6% - Industry AVG
Employees
with 17 employees, this is below the industry average (61)
17 - E.c.landamore & Co.limited
61 - Industry AVG
Pay Structure
on an average salary of £42.3k, the company has an equivalent pay structure (£42.3k)
£42.3k - E.c.landamore & Co.limited
£42.3k - Industry AVG
Efficiency
resulting in sales per employee of £76.4k, this is less efficient (£131.7k)
£76.4k - E.c.landamore & Co.limited
£131.7k - Industry AVG
Debtor Days
it gets paid by customers after 13 days, this is earlier than average (37 days)
13 days - E.c.landamore & Co.limited
37 days - Industry AVG
Creditor Days
its suppliers are paid after 18 days, this is quicker than average (45 days)
18 days - E.c.landamore & Co.limited
45 days - Industry AVG
Stock Days
it holds stock equivalent to 186 days, this is more than average (50 days)
186 days - E.c.landamore & Co.limited
50 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 28 weeks, this is more cash available to meet short term requirements (6 weeks)
28 weeks - E.c.landamore & Co.limited
6 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 7.1%, this is a lower level of debt than the average (67.6%)
7.1% - E.c.landamore & Co.limited
67.6% - Industry AVG
E.C.LANDAMORE & CO.LIMITED financials
EXPORT
E.C.Landamore & Co.Limited's latest turnover from June 2024 is estimated at £1.3 million and the company has net assets of £4 million. According to their latest financial statements, E.C.Landamore & Co.Limited has 17 employees and maintains cash reserves of £169.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
1,299,043
1,451,632
1,315,080
1,429,636
1,800,314
11,630,062
15,944,910
25,525,156
2,263,612
3,092,473
1,731,266
319,859
4,817,859
5,861,371
5,006,841
Other Income Or Grants
Cost Of Sales
977,555
1,062,761
982,203
1,179,849
1,398,651
8,826,419
11,967,618
17,857,561
1,777,280
2,314,141
1,293,794
238,590
3,627,394
4,485,530
3,819,924
Gross Profit
321,488
388,871
332,876
249,787
401,663
2,803,643
3,977,291
7,667,595
486,333
778,332
437,472
81,269
1,190,465
1,375,841
1,186,917
Admin Expenses
353,409
496,239
347,598
281,246
437,341
2,824,044
3,992,657
7,614,675
883,283
813,270
691,926
120,563
1,251,323
1,126,345
770,807
Operating Profit
-31,921
-107,368
-14,722
-31,459
-35,678
-20,401
-15,366
52,920
-396,950
-34,938
-254,454
-39,294
-60,858
249,496
416,110
Interest Payable
Interest Receivable
10,645
12,699
3,554
239
90
792
8,754
15,149
13,810
51,541
17,336
6,395
Pre-Tax Profit
-21,276
-94,669
-11,168
-31,220
-35,588
-20,401
-15,366
53,712
-388,196
-19,789
-240,644
46,730
122,235
313,866
466,463
Tax
-10,205
2,254
11,604
-57,745
-101,056
Profit After Tax
-21,276
-94,669
-11,168
-31,220
-35,588
-20,401
-15,366
43,507
-388,196
-19,789
-240,644
48,984
133,839
256,121
365,407
Dividends Paid
26,100
20,100
Retained Profit
-21,276
-94,669
-11,168
-31,220
-35,588
-20,401
-15,366
43,507
-388,196
-19,789
-240,644
48,984
133,839
230,021
345,307
Employee Costs
719,677
740,181
632,337
814,510
586,462
3,403,429
3,816,589
6,682,308
495,930
815,976
538,258
97,865
2,257,550
2,614,983
2,807,781
Number Of Employees
17
20
19
23
17
105
140
249
19
31
22
4
84
97
99
EBITDA*
28,588
-49,724
41,447
16,147
17,828
-20,401
-15,366
52,920
-371,787
-26,337
-247,787
-32,643
12,495
252,765
479,990
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
1,419,185
1,388,544
1,401,980
1,394,454
1,445,799
2,257,105
2,234,559
2,185,954
2,148,148
327,708
332,389
319,109
325,760
350,648
379,200
Intangible Assets
Investments & Other
2,050,992
1,916,536
2,002,782
2,052,344
1,904,337
60,000
Debtors (Due After 1 year)
655,000
Total Fixed Assets
3,470,177
3,305,080
3,404,762
3,446,798
3,350,136
2,257,105
2,234,559
2,185,954
2,208,148
327,708
332,389
319,109
980,760
350,648
379,200
Stock & work in progress
498,761
540,752
501,686
507,198
622,426
38,406
38,406
542,326
702,897
Trade Debtors
49,804
41,279
50,724
94,121
74,713
1,966,671
1,920,789
2,053,553
300,049
284,994
150,257
1,083,220
1,373,567
1,893,321
1,455,513
Group Debtors
Misc Debtors
145,641
165,658
198,561
200,154
176,707
130,266
216,759
354,164
72,987
Cash
169,523
235,995
271,970
296,696
180,342
633,852
2,867,737
3,191,723
2,332,346
1,493,002
1,374,120
1,703,264
misc current assets
876,575
862,213
814,403
826,108
791,625
814,383
756,408
total current assets
863,729
983,684
1,022,941
1,098,169
1,054,188
1,966,671
1,920,789
2,053,553
1,848,882
4,053,350
4,156,383
4,371,940
3,874,953
4,978,314
4,691,069
total assets
4,333,906
4,288,764
4,427,703
4,544,967
4,404,324
4,223,776
4,155,348
4,239,507
4,057,030
4,381,058
4,488,772
4,691,049
4,855,713
5,328,962
5,070,269
Bank overdraft
Bank loan
Trade Creditors
49,081
32,085
28,611
37,613
25,418
318,755
229,926
298,719
122,280
58,112
146,037
660
40,147
196,640
168,273
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
259,326
305,781
293,656
337,173
292,059
107,010
233,922
644,710
646,929
total current liabilities
308,407
337,866
322,267
374,786
317,477
318,755
229,926
298,719
122,280
58,112
146,037
107,670
274,069
841,350
815,202
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
66,531
47,021
28,731
39,807
37,283
total long term liabilities
66,531
47,021
28,731
39,807
37,283
total liabilities
308,407
337,866
388,798
421,807
346,208
318,755
229,926
298,719
122,280
58,112
146,037
107,670
274,069
881,157
852,485
net assets
4,025,499
3,950,898
4,038,905
4,123,160
4,058,116
3,905,021
3,925,422
3,940,788
3,934,750
4,322,946
4,342,735
4,583,379
4,581,644
4,447,805
4,217,784
total shareholders funds
4,025,499
3,950,898
4,038,905
4,123,160
4,058,116
3,905,021
3,925,422
3,940,788
3,934,750
4,322,946
4,342,735
4,583,379
4,581,644
4,447,805
4,217,784
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
-31,921
-107,368
-14,722
-31,459
-35,678
-20,401
-15,366
52,920
-396,950
-34,938
-254,454
-39,294
-60,858
249,496
416,110
Depreciation
60,509
57,644
56,169
47,606
53,506
25,163
8,601
6,667
6,651
73,353
3,269
63,880
Amortisation
Tax
-10,205
2,254
11,604
-57,745
-101,056
Stock
-41,991
39,066
-5,512
-115,228
622,426
-38,406
38,406
-542,326
-160,571
702,897
Debtors
-11,492
-42,348
-44,990
42,855
-1,715,251
45,882
-132,764
1,753,504
15,055
134,737
-1,063,229
-1,031,840
-2,159
718,985
1,528,500
Creditors
16,996
3,474
-9,002
12,195
-293,337
88,829
-68,793
176,439
64,168
-87,925
145,377
-39,487
-156,493
28,367
168,273
Accruals and Deferred Income
-46,455
12,125
-43,517
45,114
292,059
-107,010
-126,912
-410,788
-2,219
646,929
Deferred Taxes & Provisions
-66,531
19,510
18,290
28,731
-39,807
2,524
37,283
Cash flow from operations
52,612
-97,374
58,940
164,119
1,138,106
22,546
48,605
-1,495,944
-322,674
-287,405
853,809
835,052
-38,504
-334,722
-999,978
Investing Activities
capital expenditure
-91,150
-44,208
-63,695
3,739
757,800
-22,546
-48,605
-37,806
-1,845,603
-3,920
-19,947
-99,950
-28,288
-50,991
Change in Investments
134,456
-86,246
-49,562
148,007
1,904,337
-60,000
60,000
cash flow from investments
-225,606
42,038
-14,133
-144,268
-1,146,537
-22,546
-48,605
22,194
-1,905,603
-3,920
-19,947
-99,950
-28,288
-50,991
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
95,877
6,662
-73,087
96,264
188,683
-37,469
-47,249
3,872,477
interest
10,645
12,699
3,554
239
90
792
8,754
15,149
13,810
51,541
17,336
6,395
cash flow from financing
106,522
19,361
-69,533
96,503
188,773
-36,677
8,754
15,149
13,810
4,292
17,336
6,395
3,872,477
cash and cash equivalents
cash
-66,472
-35,975
-24,726
116,354
180,342
-633,852
-2,233,885
-323,986
859,377
839,344
118,882
-329,144
1,703,264
overdraft
change in cash
-66,472
-35,975
-24,726
116,354
180,342
-633,852
-2,233,885
-323,986
859,377
839,344
118,882
-329,144
1,703,264
e.c.landamore & co.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 e.c.landamore & co.limited. Get real-time insights into e.c.landamore & co.limited's credit score, group structure and payment trends.
Perform a competitor analysis for e.c.landamore & co.limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in NR12 area or any other competitors across 12 key performance metrics.
e.c.landamore & co.limited Ownership
E.C.LANDAMORE & CO.LIMITED group structure
E.C.Landamore & Co.Limited has no subsidiary companies.
Ultimate parent company
E.C.LANDAMORE & CO.LIMITED
00548560
E.C.LANDAMORE & CO.LIMITED Shareholders
The largest shareholders in E.C.Landamore & Co.Limited include Linda Christine Landamore and Anne Patricia Brooke.
linda christine landamore
33.94%
anne patricia brooke
27.87%
jennifer ann mickelburgh
6.49%
jonathan leslie brooke
5.95%
melanie jane landamore
5.6%
edward john landamore
5.6%
rebecca claire hooper
5.07%
timothy christopher brooke
5.07%
patricia margaret landamore
4.42%
e.c.landamore & co.limited directors
E.C.Landamore & Co.Limited currently has 4 directors.
The longest serving directors include
Mr Anthony Landamore (Aug 1992) and
Mrs Anne Brooke (Jul 2014).
elanco works marsh road, hoveton, norfolk, NR12 8UH
Bank
HSBC BANK PLC
Legal Advisor
-
e.c.landamore & co.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 8 charges/mortgages relating to e.c.landamore & co.limited. Currently there are 0 open charges and 8 have been satisfied in the past.
e.c.landamore & co.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 E.C.LANDAMORE & CO.LIMITED. This can take several minutes, an email will notify you when this has completed.
e.c.landamore & co.limitedCompanies House Filings - See Documents
