Pomanda estimates the enterprise value of LASWELL LIMITED at £231.7k based on a Turnover of £120.2k and 1.93x industry multiple (adjusted for size and gross margin).
laswell limitedEstimated Valuation
£630
Pomanda estimates the enterprise value of LASWELL LIMITED at £630 based on an EBITDA of £148 and a 4.26x industry multiple (adjusted for size and gross margin).
laswell limitedEstimated Valuation
£59.6k
Pomanda estimates the enterprise value of LASWELL LIMITED at £59.6k based on Net Assets of £34.9k and 1.71x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Laswell LimitedOverview
Laswell Limited is a live company located in sidcup, DA15 7BY with a Companies House number of 02425481. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in September 1989, it's largest shareholder is
natascha daniela slee
with a 26% stake. Laswell Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£120.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Laswell Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £120.2k, make it smaller than the average company (£668k)
£120.2k - Laswell Limited
£668k - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (5.5%)
-1% - Laswell Limited
5.5% - Industry AVG
Production
with a gross margin of 25.1%, this company has a higher cost of product (66.9%)
25.1% - Laswell Limited
66.9% - Industry AVG
Profitability
an operating margin of 0.1% make it less profitable than the average company (18.5%)
0.1% - Laswell Limited
18.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
1 - Laswell Limited
5 - Industry AVG
Pay Structure
on an average salary of £36.2k, the company has an equivalent pay structure (£36.2k)
£36.2k - Laswell Limited
£36.2k - Industry AVG
Efficiency
resulting in sales per employee of £120.2k, this is equally as efficient (£139.6k)
£120.2k - Laswell Limited
£139.6k - Industry AVG
Debtor Days
it gets paid by customers after 123 days, this is later than average (39 days)
123 days - Laswell Limited
39 days - Industry AVG
Creditor Days
its suppliers are paid after 8 days, this is quicker than average (34 days)
8 days - Laswell Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Laswell Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Laswell Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 14.3%, this is a lower level of debt than the average (62.4%)
14.3% - Laswell Limited
62.4% - Industry AVG
LASWELL LIMITED financials
EXPORT
Laswell Limited's latest turnover from March 2024 is estimated at £120.2 thousand and the company has net assets of £34.9 thousand. According to their latest financial statements, we estimate that Laswell Limited has 1 employee and maintains cash reserves of 0 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
120,154
105,391
96,684
125,706
129,427
103,005
103,277
119,109
103,772
18,527
28,503
35,066
100,645
106,176
73,040
Other Income Or Grants
Cost Of Sales
90,040
79,004
73,395
95,078
96,718
76,938
76,069
85,411
77,165
14,403
22,194
28,012
80,426
85,115
58,589
Gross Profit
30,114
26,387
23,288
30,628
32,710
26,067
27,207
33,698
26,607
4,124
6,310
7,054
20,220
21,061
14,451
Admin Expenses
29,966
24,945
31,805
27,254
20,569
31,931
26,292
-75,236
3,799
5,519
7,771
176,653
17,490
2,613
-112,219
Operating Profit
148
1,442
-8,517
3,374
12,141
-5,864
915
108,934
22,808
-1,395
-1,461
-169,599
2,730
18,448
126,670
Interest Payable
3,445
3,445
Interest Receivable
1
1
1
26
98
100
28
Pre-Tax Profit
148
1,442
-8,517
3,374
12,141
-5,864
915
108,934
22,809
-1,394
-1,460
-169,573
2,828
15,103
123,253
Tax
-37
-274
-641
-2,307
-174
-21,787
-4,562
-735
-4,229
-34,511
Profit After Tax
111
1,168
-8,517
2,733
9,834
-5,864
741
87,147
18,247
-1,394
-1,460
-169,573
2,093
10,874
88,742
Dividends Paid
Retained Profit
111
1,168
-8,517
2,733
9,834
-5,864
741
87,147
18,247
-1,394
-1,460
-169,573
2,093
10,874
88,742
Employee Costs
36,219
34,859
33,242
31,021
30,558
30,130
29,116
28,711
30,868
29,430
28,719
27,745
27,813
27,454
29,087
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
148
1,442
-8,517
3,374
12,141
-5,864
915
108,934
22,808
-1,395
-1,461
-169,599
2,730
18,448
126,670
* 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
350,000
549,179
549,179
549,179
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
350,000
549,179
549,179
549,179
Stock & work in progress
Trade Debtors
40,697
39,797
37,701
48,354
46,652
38,796
41,556
46,281
27,771
4,144
7,541
Group Debtors
Misc Debtors
Cash
200
200
200
200
10,344
28,989
11,003
misc current assets
total current assets
40,697
39,797
37,701
48,354
46,652
38,796
41,556
46,281
27,971
4,344
7,741
200
10,344
28,989
11,003
total assets
40,697
39,797
37,701
48,354
46,652
38,796
41,556
46,281
27,971
4,344
7,741
350,200
559,523
578,168
560,182
Bank overdraft
Bank loan
Trade Creditors
2,065
626
1,498
3,734
4,765
2,993
3,639
9,105
9,442
4,062
32
24,147
74,978
80,162
57,886
Group/Directors Accounts
6,033
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
2,065
626
1,498
3,734
4,765
2,993
3,639
9,105
9,442
4,062
6,065
24,147
74,978
80,162
57,886
loans
106,000
hp & lease commitments
Accruals and Deferred Income
3,750
4,400
2,600
2,500
2,500
6,250
2,500
2,500
other liabilities
322,917
311,836
327,390
236,554
provisions
total long term liabilities
3,750
4,400
2,600
2,500
2,500
6,250
2,500
2,500
322,917
311,836
327,390
342,554
total liabilities
5,815
5,026
4,098
6,234
7,265
9,243
6,139
11,605
9,442
4,062
6,065
347,064
386,814
407,552
400,440
net assets
34,882
34,771
33,603
42,120
39,387
29,553
35,417
34,676
18,529
282
1,676
3,136
172,709
170,616
159,742
total shareholders funds
34,882
34,771
33,603
42,120
39,387
29,553
35,417
34,676
18,529
282
1,676
3,136
172,709
170,616
159,742
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
148
1,442
-8,517
3,374
12,141
-5,864
915
108,934
22,808
-1,395
-1,461
-169,599
2,730
18,448
126,670
Depreciation
Amortisation
Tax
-37
-274
-641
-2,307
-174
-21,787
-4,562
-735
-4,229
-34,511
Stock
Debtors
900
2,096
-10,653
1,702
7,856
-2,760
-4,725
18,510
23,627
-3,397
7,541
Creditors
1,439
-872
-2,236
-1,031
1,772
-646
-5,466
-337
5,380
4,030
-24,115
-50,831
-5,184
22,276
57,886
Accruals and Deferred Income
-650
1,800
100
-3,750
3,750
2,500
Deferred Taxes & Provisions
Cash flow from operations
70,800
-1
6,032
-33,117
-220,430
-3,189
36,495
150,045
Investing Activities
capital expenditure
350,000
199,179
-549,179
Change in Investments
cash flow from investments
350,000
199,179
-549,179
Financing Activities
Bank loans
Group/Directors Accounts
-6,033
6,033
Other Short Term Loans
Long term loans
-106,000
106,000
Hire Purchase and Lease Commitments
other long term liabilities
-322,917
11,081
-15,554
90,836
236,554
share issue
-71,000
71,000
interest
1
1
1
26
98
-3,345
-3,417
cash flow from financing
-71,000
1
-6,032
-316,883
11,107
-15,456
-18,509
410,137
cash and cash equivalents
cash
-200
-10,144
-18,645
17,986
11,003
overdraft
change in cash
-200
-10,144
-18,645
17,986
11,003
laswell 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 laswell limited. Get real-time insights into laswell limited's credit score, group structure and payment trends.
Perform a competitor analysis for laswell limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in DA15 area or any other competitors across 12 key performance metrics.
laswell limited Ownership
LASWELL LIMITED group structure
Laswell Limited has no subsidiary companies.
Ultimate parent company
LASWELL LIMITED
02425481
LASWELL LIMITED Shareholders
The largest shareholders in Laswell Limited include Natascha Daniela Slee and Marcella Alexandra Nightingale.
natascha daniela slee
26%
marcella alexandra nightingale
26%
tanja kerstin slee
26%
robert kenneth slee
19%
ingeborg slee
3%
laswell limited directors
Laswell Limited currently has 2 directors.
The longest serving directors include
Miss Tanja Slee (Sep 1991) and
Mr Robert Slee (Sep 1991).
68320 - Management of real estate on a fee or contract basis
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
September 1989
age
36
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
98 station road, sidcup, DA15 7BY
Bank
-
Legal Advisor
-
laswell 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 2 charges/mortgages relating to laswell limited. Currently there are 2 open charges and 0 have been satisfied in the past.
laswell 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 LASWELL LIMITED. This can take several minutes, an email will notify you when this has completed.
laswell limitedCompanies House Filings - See Documents
