Pomanda estimates the enterprise value of LOCAL STAFF PLUS LIMITED at £4.8k based on a Turnover of £44.9k and 0.11x industry multiple (adjusted for size and gross margin).
local staff plus limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of LOCAL STAFF PLUS LIMITED at £0 based on an EBITDA of £0 and a 2.27x industry multiple (adjusted for size and gross margin).
local staff plus limitedEstimated Valuation
£9k
Pomanda estimates the enterprise value of LOCAL STAFF PLUS LIMITED at £9k based on Net Assets of £7.5k and 1.21x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Local Staff Plus LimitedOverview
Local Staff Plus Limited is a live company located in essex, RM10 7XJ with a Companies House number of 03231374. It operates in the temporary employment agency activities sector, SIC Code 78200. Founded in July 1996, it's largest shareholder is
senda besic & anita besic
with a 100% stake. Local Staff Plus Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£44.9k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Local Staff Plus Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
4 Weak
Size
annual sales of £44.9k, make it smaller than the average company (£13.4m)
£44.9k - Local Staff Plus Limited
£13.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 49%, show it is growing at a faster rate (8%)
49% - Local Staff Plus Limited
8% - Industry AVG
Production
with a gross margin of 11.2%, this company has a higher cost of product (18.3%)
11.2% - Local Staff Plus Limited
18.3% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Local Staff Plus Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (49)
1 - Local Staff Plus Limited
49 - Industry AVG
Pay Structure
on an average salary of £49.3k, the company has an equivalent pay structure (£49.3k)
£49.3k - Local Staff Plus Limited
£49.3k - Industry AVG
Efficiency
resulting in sales per employee of £44.9k, this is less efficient (£232.9k)
£44.9k - Local Staff Plus Limited
£232.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Local Staff Plus Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 23 days, this is slower than average (3 days)
23 days - Local Staff Plus Limited
3 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Local Staff Plus Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Local Staff Plus Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 25.3%, this is a lower level of debt than the average (70.2%)
25.3% - Local Staff Plus Limited
70.2% - Industry AVG
LOCAL STAFF PLUS LIMITED financials
EXPORT
Local Staff Plus Limited's latest turnover from March 2024 is estimated at £44.9 thousand and the company has net assets of £7.5 thousand. According to their latest financial statements, we estimate that Local Staff Plus 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
44,934
41,277
52,573
13,604
14,029
13,363
13,328
13,433
13,296
12,774
12,664
13,268
2,497
Other Income Or Grants
Cost Of Sales
39,890
36,650
47,350
12,314
12,529
11,896
11,828
11,938
11,820
11,297
11,119
11,675
2,185
Gross Profit
5,044
4,627
5,223
1,289
1,500
1,467
1,500
1,495
1,476
1,477
1,545
1,594
312
Admin Expenses
5,044
4,627
10,223
1,289
1,500
1,467
1,500
-11,005
1,476
1,477
1,545
-1,038
312
Operating Profit
-5,000
12,500
2,632
Interest Payable
1
Interest Receivable
Pre-Tax Profit
-5,000
12,500
2,632
52,000
55,979
Tax
-2,500
-632
Profit After Tax
-5,000
10,000
2,000
52,000
55,979
Dividends Paid
52,000
56,000
Retained Profit
-5,000
10,000
2,000
-21
Employee Costs
49,288
48,893
44,601
40,957
41,259
38,930
38,701
38,524
37,914
37,287
37,402
37,089
36,225
35,170
35,480
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-5,000
12,500
2,632
* 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
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
Intangible Assets
Investments & Other
10,000
10,000
10,000
10,000
10,000
10,000
10,000
Debtors (Due After 1 year)
Total Fixed Assets
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
Stock & work in progress
Trade Debtors
2,473
2,473
2,473
2,473
2,473
2,473
2,473
2,473
2,473
473
Group Debtors
473
473
Misc Debtors
Cash
misc current assets
total current assets
2,473
2,473
2,473
2,473
2,473
2,473
2,473
2,473
2,473
473
473
473
total assets
10,000
10,000
10,000
12,473
12,473
12,473
12,473
12,473
12,473
12,473
12,473
12,473
10,473
10,473
10,473
Bank overdraft
Bank loan
Trade Creditors
2,527
2,527
2,527
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
2,527
2,527
2,527
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
2,527
2,527
2,527
net assets
7,473
7,473
7,473
12,473
12,473
12,473
12,473
12,473
12,473
12,473
12,473
12,473
10,473
10,473
10,473
total shareholders funds
7,473
7,473
7,473
12,473
12,473
12,473
12,473
12,473
12,473
12,473
12,473
12,473
10,473
10,473
10,473
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
-5,000
12,500
2,632
Depreciation
Amortisation
Tax
-2,500
-632
Stock
Debtors
-2,473
2,000
473
Creditors
2,527
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
10,000
-473
Investing Activities
capital expenditure
-10,000
Change in Investments
-10,000
10,000
cash flow from investments
-10,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-10,000
10,494
interest
-1
cash flow from financing
-10,000
10,493
cash and cash equivalents
cash
overdraft
change in cash
local staff plus 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 local staff plus limited. Get real-time insights into local staff plus limited's credit score, group structure and payment trends.
Perform a competitor analysis for local staff plus limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in RM10 area or any other competitors across 12 key performance metrics.
local staff plus limited Ownership
LOCAL STAFF PLUS LIMITED group structure
Local Staff Plus Limited has 1 subsidiary company.
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 staff plus limited.
local staff plus 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 LOCAL STAFF PLUS LIMITED. This can take several minutes, an email will notify you when this has completed.
local staff plus limitedCompanies House Filings - See Documents
