Origin Limited

POWER SEARCH PRICING

SOLUTIONS

origin limited Company Information

Company Number

02211999

Next Accounts

Dec 2025

Directors

Peter Langley

Colm MacKernan

Shareholders

origin employee ownership trustees limited

Group Structure

View All

Industry

Solicitors

Registered Address

twisden works, twisden road, london, NW5 1DN

Website

www.origin.co.uk

origin limited Estimated Valuation

£2.9m

Pomanda estimates the enterprise value of ORIGIN LIMITED at £2.9m based on Net Assets of £1.7m and 1.74x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Origin Limited is a live company located in london, NW5 1DN with a Companies House number of 02211999. It operates in the solicitors sector, SIC Code 69102. Founded in January 1988, it's largest shareholder is origin employee ownership trustees limited with a 100% stake. Origin Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.3m with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Origin Limited a 4.5 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 Rating4.5out of 5

4 Strong

2 Regular

5 Weak

Size

annual sales of £2.3m, make it larger than the average company (£850.6k)

Growth

3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (7.5%)

EXPORT

Origin Limited's latest turnover from March 2024 is estimated at £2.3 million and the company has net assets of £1.7 million. According to their latest financial statements, Origin Limited has 6 employees and maintains cash reserves of £746.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	2,309,502	2,485,700	2,000,712	2,090,901	2,699,005	2,823,072	3,013,559	2,061,862	5,074,411	4,443,452	4,743,310	3,595,709	3,908,098	3,568,223	1,802,659
Other Income Or Grants
Cost Of Sales	931,536	776,136	786,928	916,443	936,164	940,241	990,980	783,522	2,071,235	1,680,951	1,896,773	1,383,462	1,484,508	1,322,105	468,706
Gross Profit	1,377,966	1,709,564	1,213,784	1,174,458	1,762,842	1,882,831	2,022,579	1,278,340	3,003,176	2,762,501	2,846,537	2,212,247	2,423,590	2,246,118	1,333,954
Admin Expenses	1,641,685	2,719,009	378,159	1,623,920	1,402,800	702,958	1,637,243	1,581,990	3,541,245	2,804,209	3,186,571	1,270,984	1,332,480	1,489,577	1,196,679
Operating Profit	-263,719	-1,009,445	835,625	-449,462	360,042	1,179,873	385,336	-303,650	-538,069	-41,708	-340,034	941,263	1,091,110	756,541	137,275
Interest Payable	92	132	46	15	57	79	25
Interest Receivable	50,055	75,405	17,099	2,165	2,143	11,524	4,753	2,736	8,305	10,295	10,967	8,941	3,747	749	46
Pre-Tax Profit	-213,756	-934,172	852,678	-447,312	362,128	1,191,317	390,064	-300,914	-529,765	-31,413	-329,067	950,204	1,094,857	757,290	137,321
Tax			-162,009		-68,804	-226,350	-74,112					-228,049	-284,663	-212,041	-38,450
Profit After Tax	-213,756	-934,172	690,669	-447,312	293,324	964,967	315,952	-300,914	-529,765	-31,413	-329,067	722,155	810,194	545,249	98,871
Dividends Paid
Retained Profit	-213,756	-934,172	690,669	-447,312	293,324	964,967	315,952	-300,914	-529,765	-31,413	-329,067	722,155	810,194	545,249	98,871
Employee Costs	216,602	203,919	185,553	179,046	184,414	180,970	176,282	181,103	2,602,629	2,407,660	2,473,206	1,847,241	2,059,031	1,980,804	952,373
Number Of Employees	6	6	6	6	6	6	6	6	85	82	85	67	72	69	33
EBITDA*	-245,127	-986,434	865,710	-444,625	365,765	1,184,246	391,166	-297,361	-529,684	-31,202	-326,594	975,468	1,101,565	766,945	147,741

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	55,775	69,489	90,257	14,510	17,169	13,120	17,493	18,866	25,155	31,517	40,318	46,005	50,236	50,083	50,268
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	55,775	69,489	90,257	14,510	17,169	13,120	17,493	18,866	25,155	31,517	40,318	46,005	50,236	50,083	50,268
Stock & work in progress
Trade Debtors	916,827	884,994	762,799	630,768	945,748	893,250	999,995	691,981	851,924	723,242	787,632	540,231	697,893	634,136	309,183
Group Debtors
Misc Debtors	150,000	50,000	70,000	105,000	120,000	60,000	84,590	124,590	44,590
Cash	746,655	1,160,206	2,388,283	2,171,420	2,158,128	2,128,748	944,202	957,053	1,231,974	2,089,825	2,028,219	2,358,737	1,217,644	281,182	18,406
misc current assets
total current assets	1,813,482	2,095,200	3,221,082	2,907,188	3,223,876	3,081,998	2,028,787	1,773,624	2,128,488	2,813,067	2,815,851	2,898,968	1,915,537	915,318	327,589
total assets	1,869,257	2,164,689	3,311,339	2,921,698	3,241,045	3,095,118	2,046,280	1,792,490	2,153,643	2,844,584	2,856,169	2,944,973	1,965,773	965,401	377,857
Bank overdraft	222	1,411	1,164	198	294	1,585	755
Bank loan
Trade Creditors	18,932	60,087	244,862	474,285	506,218	504,879	554,996	643,828	709,770	1,024,597	1,003,021	762,057	504,464	315,647	278,684
Group/Directors Accounts			10,572	8,529	9,406	5,020	2,879
other short term finances
hp & lease commitments
other current liabilities	181,077	221,150	234,582	326,345	165,474	317,305	184,236	161,200	154,617
total current liabilities	200,231	282,648	491,180	809,357	681,392	828,789	742,866	805,028	864,387	1,024,597	1,003,021	762,057	504,464	315,647	278,684
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions	13,944	13,203	17,149				2,052	2,052	2,932	3,898	5,646	6,347	6,895	5,534	202
total long term liabilities	13,944	13,203	17,149				2,052	2,052	2,932	3,898	5,646	6,347	6,895	5,534	202
total liabilities	214,175	295,851	508,329	809,357	681,392	828,789	744,918	807,080	867,319	1,028,495	1,008,667	768,404	511,359	321,181	278,886
net assets	1,655,082	1,868,838	2,803,010	2,112,341	2,559,653	2,266,329	1,301,362	985,410	1,286,324	1,816,089	1,847,502	2,176,569	1,454,414	644,220	98,971
total shareholders funds	1,655,082	1,868,838	2,803,010	2,112,341	2,559,653	2,266,329	1,301,362	985,410	1,286,324	1,816,089	1,847,502	2,176,569	1,454,414	644,220	98,971

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-263,719	-1,009,445	835,625	-449,462	360,042	1,179,873	385,336	-303,650	-538,069	-41,708	-340,034	941,263	1,091,110	756,541	137,275
Depreciation	18,592	23,011	30,085	4,837	5,723	4,373	5,830	6,289	8,385	10,506	13,440	34,205	10,455	10,404	10,466
Amortisation
Tax			-162,009		-68,804	-226,350	-74,112					-228,049	-284,663	-212,041	-38,450
Stock
Debtors	131,833	102,195	97,031	-329,980	112,498	-131,335	268,014	-79,943	173,272	-64,390	247,401	-157,662	63,757	324,953	309,183
Creditors	-41,155	-184,775	-229,423	-31,933	1,339	-50,117	-88,832	-65,942	-314,827	21,576	240,964	257,593	188,817	36,963	278,684
Accruals and Deferred Income	-40,073	-13,432	-91,763	160,871	-151,831	133,069	23,036	6,583	154,617
Deferred Taxes & Provisions	741	-3,946	17,149			-2,052		-880	-966	-1,748	-701	-548	1,361	5,332	202
Cash flow from operations	-457,447	-1,290,782	302,633	14,293	33,971	1,170,131	-16,756	-277,657	-864,132	53,016	-333,732	1,162,126	943,323	272,246	78,994
Investing Activities
capital expenditure	-4,878	-2,243	-105,832	-2,178	-9,772		-4,457		-2,023	-1,705	-7,753	-29,974	-10,608	-10,219	-60,734
Change in Investments
cash flow from investments	-4,878	-2,243	-105,832	-2,178	-9,772		-4,457		-2,023	-1,705	-7,753	-29,974	-10,608	-10,219	-60,734
Financing Activities
Bank loans
Group/Directors Accounts		-10,572	2,043	-877	4,386	2,141	2,879
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue															100
interest	49,963	75,273	17,053	2,150	2,086	11,445	4,728	2,736	8,305	10,295	10,967	8,941	3,747	749	46
cash flow from financing	49,963	64,701	19,096	1,273	6,472	13,586	7,607	2,736	8,305	10,295	10,967	8,941	3,747	749	146
cash and cash equivalents
cash	-413,551	-1,228,077	216,863	13,292	29,380	1,184,546	-12,851	-274,921	-857,851	61,606	-330,518	1,141,093	936,462	262,776	18,406
overdraft	-1,189	247	966	-96	-1,291	830	755
change in cash	-412,362	-1,228,324	215,897	13,388	30,671	1,183,716	-13,606	-274,921	-857,851	61,606	-330,518	1,141,093	936,462	262,776	18,406

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for origin limited. Get real-time insights into origin 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 origin limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in NW5 area or any other competitors across 12 key performance metrics.

ORIGIN LIMITED group structure

Origin Limited has 1 subsidiary company.

Ultimate parent company

ORIGIN LIMITED

02211999

1 subsidiary

ORIGIN EMPLOYEE OWNERSHIP TRUSTEES LIMITED

12501743

ORIGIN LIMITED Shareholders

origin employee ownership trustees limited

100%

Origin Limited currently has 2 directors. The longest serving directors include Mr Peter Langley (Dec 1998) and Mr Colm MacKernan (Feb 2004).

officer	country	age	start	end	role
Mr Peter Langley	United Kingdom	62 years	Dec 1998	-	Director
Mr Colm MacKernan		60 years	Feb 2004	-	Director

P&L

March 2024

turnover

2.3m

-7%

operating profit

-263.7k

gross margin

59.7%

-13.25%

turnover

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

Balance Sheet

March 2024

net assets

1.7m

-0.11%

total assets

1.9m

-0.14%

cash

746.7k

-0.36%

net assets

Total assets minus all liabilities

Similar Companies

pulse global services limited

1.5

mccarthy denning limited

britton and time limited

j.e. evans-jackson & co. limited

bankside commercial limited

company number

02211999

Type

Private limited with Share Capital

industry

69102 - Solicitors

69109 - Activities of patent and copyright agents; other legal activities (other than those of barristers and solicitors) n.e.c.

incorporation date

January 1988

ultimate parent company

None

previous names

grandbyte limited (October 1989)

address

twisden works, twisden road, london, NW5 1DN

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 origin 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 ORIGIN LIMITED. This can take several minutes, an email will notify you when this has completed.

origin limited Company Information

origin limited Estimated Valuation

origin limited Estimated Valuation

origin limited Estimated Valuation

Origin Limited Overview

Origin Limited Health Check

ORIGIN LIMITED financials

origin limited Credit Report and Business Information

Origin Limited Competitor Analysis

origin limited Ownership

origin limited directors

origin limited company details

origin limited Charges & Mortgages

origin limited Capital Raised & Share Issues BETA

origin limited Companies House Filings - See Documents