laserform international limited
laserform international limited Company Information
Company Number
02403332
Website
http://oneadvanced.comRegistered Address
the mailbox level 3, 101 wharfside street, birmingham, B1 1RF
Industry
Non-trading company
Telephone
03303434000
Next Accounts Due
November 2024
Group Structure
View All
Shareholders
alphalaw ltd 100%
laserform international limited Estimated Valuation
Pomanda estimates the enterprise value of LASERFORM INTERNATIONAL LIMITED at £1 based on a Turnover of £5 and 0.36x industry multiple (adjusted for size and gross margin).
laserform international limited Estimated Valuation
Pomanda estimates the enterprise value of LASERFORM INTERNATIONAL LIMITED at £0 based on an EBITDA of £0 and a 3.11x industry multiple (adjusted for size and gross margin).
laserform international limited Estimated Valuation
Pomanda estimates the enterprise value of LASERFORM INTERNATIONAL LIMITED at £2 based on Net Assets of £1 and 2.08x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Laserform International Limited Overview
Laserform International Limited is a live company located in birmingham, B1 1RF with a Companies House number of 02403332. It operates in the non-trading company sector, SIC Code 74990. Founded in July 1989, it's largest shareholder is alphalaw ltd with a 100% stake. Laserform International Limited is a mature, micro sized company, Pomanda has estimated its turnover at £5.1 with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Laserform International Limited Health Check
Pomanda's financial health check has awarded Laserform International Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs
0 Strong
1 Regular
6 Weak
Size
annual sales of £5.1, make it smaller than the average company (£3.6m)
- Laserform International Limited
£3.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (4.1%)
- Laserform International Limited
4.1% - Industry AVG
Production
with a gross margin of 18.9%, this company has a higher cost of product (35.6%)
- Laserform International Limited
35.6% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- Laserform International Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (42)
- Laserform International Limited
42 - Industry AVG
Pay Structure
on an average salary of £39.3k, the company has an equivalent pay structure (£39.3k)
- Laserform International Limited
£39.3k - Industry AVG
Efficiency
resulting in sales per employee of £5.1, this is less efficient (£142k)
- Laserform International Limited
£142k - Industry AVG
Debtor Days
it gets paid by customers after 71 days, this is later than average (43 days)
- Laserform International Limited
43 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Laserform International Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Laserform International Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Laserform International Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Laserform International Limited
- - Industry AVG
LASERFORM INTERNATIONAL LIMITED financials
Laserform International Limited's latest turnover from February 2023 is estimated at £5 and the company has net assets of £1. According to their latest financial statements, we estimate that Laserform International Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 3,634,167 | 4,303,814 | 4,053,251 | 3,890,305 | ||||||||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | ||||||||||
| Cost Of Sales | 347,918 | 394,100 | 500,726 | 481,314 | ||||||||||
| Gross Profit | 3,286,249 | 3,909,714 | 3,552,525 | 3,408,991 | ||||||||||
| Admin Expenses | 1,461,672 | 1,838,165 | 1,805,618 | 1,561,437 | ||||||||||
| Operating Profit | 1,824,577 | 2,071,549 | 1,746,907 | 1,847,554 | ||||||||||
| Interest Payable | 0 | 0 | 0 | 0 | ||||||||||
| Interest Receivable | 623,614 | 311,631 | 107,438 | 3 | ||||||||||
| Pre-Tax Profit | 2,105,539 | 2,244,700 | 2,204,345 | 2,347,557 | ||||||||||
| Tax | -500,711 | 0 | -533,884 | 0 | ||||||||||
| Profit After Tax | 1,604,828 | 2,244,700 | 1,670,461 | 2,347,557 | ||||||||||
| Dividends Paid | 0 | 0 | 2,100,000 | 2,000,000 | ||||||||||
| Retained Profit | 1,604,828 | 2,244,700 | -429,539 | 347,557 | ||||||||||
| Employee Costs | 827,955 | 974,646 | 1,193,298 | 1,189,756 | ||||||||||
| Number Of Employees | 24 | 23 | 23 | 28 | ||||||||||
| EBITDA* | 1,881,097 | 2,131,929 | 1,805,135 | 1,876,913 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114,667 | 30,778 | 41,815 | 31,360 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 635,543 | 666,850 | 704,419 | 742,613 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,140 | 23,140 | 23,140 | 23,140 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,167,182 | 2,719,170 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 773,350 | 720,768 | 2,936,556 | 3,516,283 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 775,807 | 962,467 | 862,395 | 730,468 |
| Group Debtors | 0 | 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 | 14,093,520 | 5,420,775 | 21,145 | 30,037 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,590 | 58,663 | 22,955 | 85,819 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 14,881,917 | 6,441,905 | 906,495 | 846,324 |
| total assets | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 15,655,267 | 7,162,673 | 3,843,051 | 4,362,607 |
| Bank overdraft | 0 | 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 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,887 | 271,818 | 102,460 | 1,954 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,913,539 | 2,085,656 | 1,225,863 | 1,303,088 |
| other short term finances | 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 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179,964 | 137,022 | 307,404 | 308,523 |
| total current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,109,390 | 2,494,496 | 1,635,727 | 1,613,565 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,619,503 | 2,363,604 | 2,150,682 | 2,266,090 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,100 | 12,127 | 8,896 | 5,666 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,648,603 | 2,375,731 | 2,159,578 | 2,271,756 |
| total liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,757,993 | 4,870,227 | 3,795,305 | 3,885,321 |
| net assets | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 3,897,274 | 2,292,446 | 47,746 | 477,286 |
| total shareholders funds | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 3,897,274 | 2,292,446 | 47,746 | 477,286 |
| Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 1,824,577 | 2,071,549 | 1,746,907 | 1,847,554 | ||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 25,212 | 22,811 | 20,034 | 20,595 | |||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 31,308 | 37,569 | 38,194 | 8,764 | |||||
| Tax | -500,711 | 0 | -533,884 | 0 | ||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | -14,869,327 | 8,486,085 | 3,332,520 | -428,953 | 3,479,675 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15,887 | -255,931 | 169,358 | 100,506 | 1,954 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,799,467 | 298,841 | 42,540 | -116,527 | 2,574,613 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29,100 | 16,973 | 3,231 | 3,230 | 5,666 |
| Cash flow from operations | -7,045,816 | -985,462 | 1,687,413 | 979,471 | ||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23,140 | 0 | 0 | 0 | 23,140 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 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 | -8,913,539 | 6,827,883 | 859,793 | -77,225 | 1,303,088 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 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 |
| share issue | ||||||||||||||
| interest | 623,614 | 311,631 | 107,438 | 3 | ||||||||||
| cash flow from financing | 7,451,497 | 1,171,424 | 30,212 | 1,432,820 | ||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,590 | -46,073 | 35,708 | -62,864 | 85,819 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,590 | -46,073 | 35,708 | -62,864 | 85,819 |
laserform international limited Credit Report and Business Information
Laserform International Limited Competitor Analysis
Perform a competitor analysis for laserform international limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
laserform international limited Ownership
LASERFORM INTERNATIONAL LIMITED group structure
Laserform International Limited has no subsidiary companies.
Ultimate parent company
ASTON MIDCO LTD
#0138454
2 parents
LASERFORM INTERNATIONAL LIMITED
02403332
laserform international limited directors
Laserform International Limited currently has 3 directors. The longest serving directors include Mr Martin Leuw (Jul 2007) and Mr Stephen Dews (Jun 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Martin Leuw | United Kingdom | 62 years | Jul 2007 | - | Director |
| Mr Stephen Dews | United Kingdom | 48 years | Jun 2023 | - | Director |
| Mr Simon Walsh | England | 52 years | Jun 2023 | - | Director |
P&L
February 2023turnover
5.1
+4%
operating profit
0
0%
gross margin
18.9%
+18.48%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2023net assets
1
0%
total assets
1
0%
cash
0
0%
net assets
Total assets minus all liabilities
laserform international limited company details
company number
02403332
Type
Private limited with Share Capital
industry
74990 - Non-trading company
incorporation date
July 1989
age
35
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
the mailbox level 3, 101 wharfside street, birmingham, B1 1RF
last accounts submitted
February 2023
laserform international 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 5 charges/mortgages relating to laserform international limited. Currently there are 0 open charges and 5 have been satisfied in the past.
laserform international limited Companies House Filings - See Documents
| date | description | view/download |
|---|
