Local Map Company Limited

POWER SEARCH PRICING

SOLUTIONS

local map company limited Company Information

Company Number

02984225

Next Accounts

Mar 2025

Directors

James Rawcliffe

Shareholders

mr james byron rawcliffe

ms eileen piggott

View All

Group Structure

View All

Industry

Other publishing activities

Registered Address

rawcliffe house, 30 marathon place, moss side industrial estate, leyland preston, PR26 7QN

Website

www.localmap.co.uk

local map company limited Estimated Valuation

£210.9k

Pomanda estimates the enterprise value of LOCAL MAP COMPANY LIMITED at £210.9k based on a Turnover of £416.4k and 0.51x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Local Map Company Limited is a live company located in moss side industrial estate, PR26 7QN with a Companies House number of 02984225. It operates in the other publishing activities sector, SIC Code 58190. Founded in October 1994, it's largest shareholder is mr james byron rawcliffe with a 64.6% stake. Local Map Company Limited is a mature, micro sized company, Pomanda has estimated its turnover at £416.4k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Local Map Company Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

2 Regular

6 Weak

Size

annual sales of £416.4k, make it smaller than the average company (£5.2m)

Growth

3 year (CAGR) sales growth of -13%, show it is growing at a slower rate (3.7%)

EXPORT

Local Map Company Limited's latest turnover from June 2023 is estimated at £416.4 thousand and the company has net assets of -£493.8 thousand. According to their latest financial statements, Local Map Company Limited has 2 employees and maintains cash reserves of £4.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	416,426	621,523	596,974	622,718	971,800	932,566	1,046,167	1,121,421	1,618,738	1,629,975	2,254,513	2,312,027	2,106,823	2,528,057
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	214,410	290,386	287,173	311,661	478,230	455,524	489,362	529,145	782,398	817,588	1,160,825	1,198,219	1,098,784	1,309,096
Gross Profit	202,016	331,137	309,801	311,057	493,570	477,042	556,805	592,276	836,340	812,388	1,093,688	1,113,809	1,008,039	1,218,961
Admin Expenses	187,882	381,696	195,798	303,367	513,376	502,336	473,049	652,507	977,446	872,411	1,247,907	1,258,774	1,024,788	1,198,163
Operating Profit	14,134	-50,559	114,003	7,690	-19,806	-25,294	83,756	-60,231	-141,106	-60,023	-154,219	-144,965	-16,749	20,798
Interest Payable	4,494	3,088	2,532	2,584	2,704	1,117	0	0	0	0	0	0	0	0
Interest Receivable	118	63	22	21	80	68	36	71	69	82	149	247	370	221
Pre-Tax Profit	9,759	-53,584	111,493	5,127	-22,430	-26,342	83,793	-60,160	-141,037	-59,941	-154,070	-144,718	-16,379	21,019
Tax	-2,440	0	-21,184	-974	0	0	-15,921	0	0	0	0	0	0	-5,885
Profit After Tax	7,319	-53,584	90,309	4,153	-22,430	-26,342	67,872	-60,160	-141,037	-59,941	-154,070	-144,718	-16,379	15,134
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	7,319	-53,584	90,309	4,153	-22,430	-26,342	67,872	-60,160	-141,037	-59,941	-154,070	-144,718	-16,379	15,134
Employee Costs	116,692	227,428	213,590	207,157	311,402	302,266	450,886	441,665	579,819	565,414	780,734	770,189	703,619	764,373
Number Of Employees	2	4	4	4	6	6	9	9	12	12	17	17	16	18
EBITDA*	14,769	-50,131	114,573	8,449	-18,794	-23,946	85,557	-57,830	-137,905	-60,017	-153,330	-143,781	-15,169	27,013

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	5,646	1,281	1,709	2,279	3,038	4,050	5,398	7,199	9,600	18	2,667	3,556	4,740	6,320
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	5,646	1,281	1,709	2,279	3,038	4,050	5,398	7,199	9,600	18	2,667	3,556	4,740	6,320
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	19,751	65,458	65,547	69,052	142,367	140,365	152,505	155,951	199,828	216,253	319,502	378,964	342,868	402,234
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	159,055	113,358	153,315	54,484	15,153	13,922	18,613	21,868	0	0	0	0	0	0
Cash	4,734	0	10,133	33,085	9,866	11,483	15,758	13,272	14,951	12,456	20,378	39,048	59,765	88,394
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	183,540	178,816	228,995	156,621	167,386	165,770	186,876	191,091	214,779	228,709	339,880	418,012	402,633	490,628
total assets	189,186	180,097	230,704	158,900	170,424	169,820	192,274	198,290	224,379	228,727	342,547	421,568	407,373	496,948
Bank overdraft	0	549	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	347,539	335,509	303,922	305,469	301,417	276,530	270,476	338,128	718,871	588,601	642,480	567,431	408,518	481,714
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	40,577	40,577	44,064	38,948	45,771	34,354	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	3,209	6,419	0	0	0	0	0	0
other current liabilities	294,844	304,555	330,227	352,301	365,207	378,477	411,788	414,814	0	0	0	0	0	0
total current liabilities	682,960	681,190	678,213	696,718	712,395	689,361	685,473	759,361	718,871	588,601	642,480	567,431	408,518	481,714
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	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	6,419	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	6,419	0	0	0	0	0
total liabilities	682,960	681,190	678,213	696,718	712,395	689,361	685,473	759,361	725,290	588,601	642,480	567,431	408,518	481,714
net assets	-493,774	-501,093	-447,509	-537,818	-541,971	-519,541	-493,199	-561,071	-500,911	-359,874	-299,933	-145,863	-1,145	15,234
total shareholders funds	-493,774	-501,093	-447,509	-537,818	-541,971	-519,541	-493,199	-561,071	-500,911	-359,874	-299,933	-145,863	-1,145	15,234

	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	14,134	-50,559	114,003	7,690	-19,806	-25,294	83,756	-60,231	-141,106	-60,023	-154,219	-144,965	-16,749	20,798
Depreciation	635	428	570	759	1,012	1,348	1,801	2,401	3,201	6	889	1,184	1,580	6,215
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-2,440	0	-21,184	-974	0	0	-15,921	0	0	0	0	0	0	-5,885
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-10	-40,046	95,326	-33,984	3,233	-16,831	-6,701	-22,009	-16,425	-103,249	-59,462	36,096	-59,366	402,234
Creditors	12,030	31,587	-1,547	4,052	24,887	6,054	-67,652	-380,743	130,270	-53,879	75,049	158,913	-73,196	481,714
Accruals and Deferred Income	-9,711	-25,672	-22,074	-12,906	-13,270	-33,311	-3,026	414,814	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	14,658	-4,170	-25,558	32,605	-10,410	-34,372	5,659	-1,750	8,790	-10,647	-18,819	-20,964	-28,999	100,608
Investing Activities
capital expenditure	-5,000	0	0	0	0	0	0	0	-12,783	2,643	0	0	0	-12,535
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-5,000	0	0	0	0	0	0	0	-12,783	2,643	0	0	0	-12,535
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	0	0	0	0	0
Other Short Term Loans	0	-3,487	5,116	-6,823	11,417	34,354	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	-3,209	-3,210	6,419	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	-6,419	6,419	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	-4,376	-3,025	-2,510	-2,563	-2,624	-1,049	36	71	69	82	149	247	370	221
cash flow from financing	-4,376	-6,512	2,606	-9,386	8,793	30,096	-3,174	71	6,488	82	149	247	370	321
cash and cash equivalents
cash	4,734	-10,133	-22,952	23,219	-1,617	-4,275	2,486	-1,679	2,495	-7,922	-18,670	-20,717	-28,629	88,394
overdraft	-549	549	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	5,283	-10,682	-22,952	23,219	-1,617	-4,275	2,486	-1,679	2,495	-7,922	-18,670	-20,717	-28,629	88,394

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for local map company limited. Get real-time insights into local map company 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 local map company limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in PR26 area or any other competitors across 12 key performance metrics.

LOCAL MAP COMPANY LIMITED group structure

Local Map Company Limited has no subsidiary companies.

Ultimate parent company

LOCAL MAP COMPANY LIMITED

02984225

LOCAL MAP COMPANY LIMITED Shareholders

mr james byron rawcliffe	64.62%
ms eileen piggott	32.31%
denis rawcliffe	3.08%

Local Map Company Limited currently has 1 director, Mr James Rawcliffe serving since Mar 1996.

officer	country	age	start	end	role
Mr James Rawcliffe	England	76 years	Mar 1996	-	Director

P&L

June 2023

turnover

416.4k

-33%

operating profit

14.1k

gross margin

48.6%

-8.95%

turnover

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

Balance Sheet

June 2023

net assets

-493.8k

-0.01%

total assets

189.2k

+0.05%

cash

4.7k

net assets

Total assets minus all liabilities

Similar Companies

pinpoint advertising limited

3.5

one media and creative uk limited

1.5

live 24 seven limited

majestic publications limited

emch ltd

company number

02984225

Type

Private limited with Share Capital

industry

58190 - Other publishing activities

73110 - Advertising agencies

incorporation date

October 1994

ultimate parent company

None

previous names

elton limited (November 1995)

valueissue limited (March 1995)

address

rawcliffe house, 30 marathon place, moss side industrial estate, leyland preston, PR26 7QN

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 local map company 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 LOCAL MAP COMPANY LIMITED. This can take several minutes, an email will notify you when this has completed.

local map company limited Company Information

local map company limited Estimated Valuation

local map company limited Estimated Valuation

local map company limited Estimated Valuation

Local Map Company Limited Overview

Local Map Company Limited Health Check

LOCAL MAP COMPANY LIMITED financials

local map company limited Credit Report and Business Information

Local Map Company Limited Competitor Analysis

local map company limited Ownership

local map company limited directors

local map company limited company details

local map company limited Charges & Mortgages

local map company limited Capital Raised & Share Issues BETA

local map company limited Companies House Filings - See Documents