London & Argyll Limited

POWER SEARCH PRICING

SOLUTIONS

london & argyll limited Company Information

Live

MatureSmallDeclining

Company Number

02829096

Next Accounts

Sep 2025

Industry

Other personal service activities n.e.c.

Directors

Jamie Carson

Luke Carson

View All

Shareholders

luke dominic james carson

jamie anthony carson

View All

Group Structure

View All

Contact

Registered Address

35 ballards lane, london, N3 1XW

Website

www.londonandargyll.com

london & argyll limited Estimated Valuation

£16m

Pomanda estimates the enterprise value of LONDON & ARGYLL LIMITED at £16m based on Net Assets of £8.1m and 1.97x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

London & Argyll Limited is a live company located in london, N3 1XW with a Companies House number of 02829096. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in June 1993, it's largest shareholder is luke dominic james carson with a 33.3% stake. London & Argyll Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.6m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded London & Argyll 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

3 Regular

5 Weak

Size

annual sales of £2.6m, make it larger than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (7.8%)

EXPORT

London & Argyll Limited's latest turnover from December 2023 is estimated at £2.6 million and the company has net assets of £8.1 million. According to their latest financial statements, London & Argyll Limited has 3 employees and maintains cash reserves of £288.2 thousand 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	2,623,367	2,556,546	3,224,886	2,852,775	2,528,983	4,182,918	2,003,664	2,283,041	2,547,426	6,560,098	13,229,580	6,853,590	5,979,856	6,833,010	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,533,252	1,493,514	1,927,239	1,725,539	1,517,504	2,527,881	1,195,642	1,339,534	1,501,394	3,918,290	7,714,281	3,924,422	3,406,383	3,794,974	0
Gross Profit	1,090,115	1,063,032	1,297,646	1,127,236	1,011,479	1,655,038	808,023	943,507	1,046,031	2,641,807	5,515,300	2,929,168	2,573,473	3,038,036	0
Admin Expenses	84,855	-573,896	682,752	-167,164	70,129	1,006,349	-140,190	1,201,227	699,318	2,433,771	5,201,717	2,703,349	2,767,897	4,297,438	-5,315,658
Operating Profit	1,005,260	1,636,928	614,894	1,294,400	941,350	648,689	948,213	-257,720	346,713	208,036	313,583	225,819	-194,424	-1,259,402	5,315,658
Interest Payable	311,063	174,800	142,813	103,090	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	13,484	7,541	485	267	2,934	3,432	1,727	810	4,409	3,638	1,505	2,034	1,818	4,438	3,480
Pre-Tax Profit	707,681	1,469,669	472,567	1,191,577	944,284	652,121	949,940	-256,910	351,121	211,673	315,088	227,853	-192,606	-1,254,964	5,319,138
Tax	-176,920	-279,237	-89,788	-226,400	-179,414	-123,903	-180,489	0	-70,224	-44,451	-72,470	-54,685	0	0	-1,489,358
Profit After Tax	530,761	1,190,432	382,779	965,177	764,870	528,218	769,451	-256,910	280,897	167,222	242,618	173,168	-192,606	-1,254,964	3,829,779
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	530,761	1,190,432	382,779	965,177	764,870	528,218	769,451	-256,910	280,897	167,222	242,618	173,168	-192,606	-1,254,964	3,829,779
Employee Costs	102,897	98,386	93,680	88,946	88,755	113,838	108,672	111,959	114,900	2,016,000	4,134,135	2,149,741	1,881,937	2,089,059	0
Number Of Employees	3	3	3	3	3	4	4	4	4	72	150	78	69	80	0
EBITDA*	1,007,436	1,638,989	616,682	1,295,499	942,643	650,210	950,003	-255,614	347,021	208,399	314,010	226,322	-193,833	-1,258,707	5,316,476

* 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	12,328	14,504	4,442	6,230	7,329	8,622	10,143	11,933	1,749	2,057	2,420	2,847	3,350	3,941	4,636
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	147	147	147	147	147	147	147	147	147	247	247	247	247	247	247
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	12,475	14,651	4,589	6,377	7,476	8,769	10,290	12,080	1,896	2,304	2,667	3,094	3,597	4,188	4,883
Stock & work in progress	5,279,622	5,262,708	5,214,349	5,214,349	5,214,349	5,214,349	4,633,769	3,264,768	2,366,282	2,292,607	2,283,157	2,283,157	2,270,557	2,270,557	3,270,806
Trade Debtors	121,376	148,543	346,937	228,238	102,414	260,771	11,501	79,200	0	506,599	1,510,380	657,777	578,072	711,233	997,780
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	10,252,025	8,185,006	5,600,616	7,806,564	3,606,916	2,936,777	2,209,724	2,102,366	1,584,428	0	0	0	0	0	0
Cash	288,163	225,517	205,400	182,401	350,761	431,525	483,804	206,810	441,132	1,322,325	132,744	469,421	343,994	383,349	1,391,956
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	15,941,186	13,821,774	11,367,302	13,431,552	9,274,440	8,843,422	7,338,798	5,653,144	4,391,842	4,121,531	3,926,281	3,410,355	3,192,623	3,365,139	5,660,542
total assets	15,953,661	13,836,425	11,371,891	13,437,929	9,281,916	8,852,191	7,349,088	5,665,224	4,393,738	4,123,835	3,928,948	3,413,449	3,196,220	3,369,327	5,665,425
Bank overdraft	0	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	0
Trade Creditors	2,276	1,608	1,385	3,630	18,600	0	11,626	0	0	1,158,518	1,130,853	857,972	813,911	794,412	1,835,546
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	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	0
other current liabilities	4,790,193	3,754,386	3,780,507	4,037,079	4,211,273	4,565,018	3,578,507	2,675,720	1,147,324	0	0	0	0	0	0
total current liabilities	4,792,469	3,755,994	3,781,892	4,040,709	4,229,873	4,565,018	3,590,133	2,675,720	1,147,324	1,158,518	1,130,853	857,972	813,911	794,412	1,835,546
loans	3,040,000	2,490,000	1,190,000	3,380,000	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	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	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	0	0	0	0	0
total long term liabilities	3,040,000	2,490,000	1,190,000	3,380,000	0	0	0	0	0	0	0	0	0	0	0
total liabilities	7,832,469	6,245,994	4,971,892	7,420,709	4,229,873	4,565,018	3,590,133	2,675,720	1,147,324	1,158,518	1,130,853	857,972	813,911	794,412	1,835,546
net assets	8,121,192	7,590,431	6,399,999	6,017,220	5,052,043	4,287,173	3,758,955	2,989,504	3,246,414	2,965,317	2,798,095	2,555,477	2,382,309	2,574,915	3,829,879
total shareholders funds	8,121,192	7,590,431	6,399,999	6,017,220	5,052,043	4,287,173	3,758,955	2,989,504	3,246,414	2,965,317	2,798,095	2,555,477	2,382,309	2,574,915	3,829,879

	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	1,005,260	1,636,928	614,894	1,294,400	941,350	648,689	948,213	-257,720	346,713	208,036	313,583	225,819	-194,424	-1,259,402	5,315,658
Depreciation	2,176	2,061	1,788	1,099	1,293	1,521	1,790	2,106	308	363	427	503	591	695	818
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-176,920	-279,237	-89,788	-226,400	-179,414	-123,903	-180,489	0	-70,224	-44,451	-72,470	-54,685	0	0	-1,489,358
Stock	16,914	48,359	0	0	0	580,580	1,369,001	898,486	73,675	9,450	0	12,600	0	-1,000,249	3,270,806
Debtors	2,039,852	2,385,996	-2,087,249	4,325,472	511,782	976,323	39,659	597,138	1,077,829	-1,003,781	852,603	79,705	-133,161	-286,547	997,780
Creditors	668	223	-2,245	-14,970	18,600	-11,626	11,626	0	-1,158,518	27,665	272,881	44,061	19,499	-1,041,134	1,835,546
Accruals and Deferred Income	1,035,807	-26,121	-256,572	-174,194	-353,745	986,511	902,787	1,528,396	1,147,324	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-189,775	-1,100,501	2,355,326	-3,445,537	-83,698	-55,711	275,267	-222,842	-885,901	1,185,944	-338,182	123,393	-41,173	-1,013,045	1,394,078
Investing Activities
capital expenditure	0	-12,123	0	0	0	0	0	-12,290	0	0	0	0	0	0	-5,454
Change in Investments	0	0	0	0	0	0	0	0	-100	0	0	0	0	0	247
cash flow from investments	0	-12,123	0	0	0	0	0	-12,290	100	0	0	0	0	0	-5,701
Financing Activities
Bank loans	0	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	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	550,000	1,300,000	-2,190,000	3,380,000	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	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	200	0	0	0	0	0	100
interest	-297,579	-167,259	-142,328	-102,823	2,934	3,432	1,727	810	4,409	3,638	1,505	2,034	1,818	4,438	3,480
cash flow from financing	252,421	1,132,741	-2,332,328	3,277,177	2,934	3,432	1,727	810	4,609	3,638	1,505	2,034	1,818	4,438	3,580
cash and cash equivalents
cash	62,646	20,117	22,999	-168,360	-80,764	-52,279	276,994	-234,322	-881,193	1,189,581	-336,677	125,427	-39,355	-1,008,607	1,391,956
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	62,646	20,117	22,999	-168,360	-80,764	-52,279	276,994	-234,322	-881,193	1,189,581	-336,677	125,427	-39,355	-1,008,607	1,391,956

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for london & argyll limited. Get real-time insights into london & argyll 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 london & argyll limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in N 3 area or any other competitors across 12 key performance metrics.

LONDON & ARGYLL LIMITED group structure

London & Argyll Limited has 3 subsidiary companies.

Ultimate parent company

LONDON & ARGYLL LIMITED

02829096

3 subsidiaries

LONDON & ARGYLL DEVELOPMENTS LIMITED

02693021

ALTYRE ROAD LIMITED

15910611

HEATHGATE MANAGEMENT COMPANY LIMITED

02630798

LONDON & ARGYLL LIMITED Shareholders

luke dominic james carson	33.33%
jamie anthony carson	33.33%
benjamin paul carson	33.33%

London & Argyll Limited currently has 3 directors. The longest serving directors include Mr Jamie Carson (Sep 2014) and Mr Luke Carson (Sep 2014).

officer	country	age	start	end	role
Mr Jamie Carson	United Kingdom	44 years	Sep 2014	-	Director
Mr Luke Carson	United Kingdom	47 years	Sep 2014	-	Director
Mr Benjamin Carson		44 years	Sep 2014	-	Director

P&L

December 2023

turnover

2.6m

+3%

operating profit

gross margin

41.6%

-0.06%

turnover

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

Balance Sheet

December 2023

net assets

8.1m

+0.07%

total assets

16m

+0.15%

cash

288.2k

+0.28%

net assets

Total assets minus all liabilities

Similar Companies

darkstorm trading group limited

15 greenwood park limited

thames brighton limited

3.5

willowbrook investments limited

4.5

options consultancy services limited

2.5

company number

02829096

Type

Private limited with Share Capital

industry

96090 - Other personal service activities n.e.c.

incorporation date

June 1993

ultimate parent company

None

previous names

lakelevel limited (January 1995)

address

35 ballards lane, london, N3 1XW

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 14 charges/mortgages relating to london & argyll limited. Currently there are 2 open charges and 12 have been satisfied in the past.

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 LONDON & ARGYLL LIMITED. This can take several minutes, an email will notify you when this has completed.

london & argyll limited Company Information

london & argyll limited Estimated Valuation

london & argyll limited Estimated Valuation

london & argyll limited Estimated Valuation

London & Argyll Limited Overview

London & Argyll Limited Health Check

LONDON & ARGYLL LIMITED financials

london & argyll limited Credit Report and Business Information

London & Argyll Limited Competitor Analysis

london & argyll limited Ownership

london & argyll limited directors

london & argyll limited company details

london & argyll limited Charges & Mortgages

london & argyll limited Capital Raised & Share Issues BETA

london & argyll limited Companies House Filings - See Documents