architectural louvre products and services limited

architectural louvre products and services limited Company Information

Share ARCHITECTURAL LOUVRE PRODUCTS AND SERVICES LIMITED
Live (In Receivership)
MatureMidHigh

Company Number

03756149

Industry

Specialised construction activities (other than scaffold erection) n.e.c.

 

Directors

Paul Dunn

Kay Dunn

View All

Shareholders

kay dunn

paul dunn

Group Structure

View All

Contact

Registered Address

11th floor one temple row, birmingham, B2 5LG

architectural louvre products and services limited Estimated Valuation

£2.5m

Pomanda estimates the enterprise value of ARCHITECTURAL LOUVRE PRODUCTS AND SERVICES LIMITED at £2.5m based on a Turnover of £5.4m and 0.46x industry multiple (adjusted for size and gross margin).

architectural louvre products and services limited Estimated Valuation

£230.4k

Pomanda estimates the enterprise value of ARCHITECTURAL LOUVRE PRODUCTS AND SERVICES LIMITED at £230.4k based on an EBITDA of £53.8k and a 4.28x industry multiple (adjusted for size and gross margin).

architectural louvre products and services limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of ARCHITECTURAL LOUVRE PRODUCTS AND SERVICES LIMITED at £1.4m based on Net Assets of £634.5k and 2.27x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Architectural Louvre Products And Services Limited Overview

Architectural Louvre Products And Services Limited is a live company located in birmingham, B2 5LG with a Companies House number of 03756149. It operates in the other specialised construction activities n.e.c. sector, SIC Code 43999. Founded in April 1999, it's largest shareholder is kay dunn with a 50% stake. Architectural Louvre Products And Services Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.4m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Architectural Louvre Products And Services Limited Health Check

Pomanda's financial health check has awarded Architectural Louvre Products And Services Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2.5out of 5
positive_score

2 Strong

positive_score

5 Regular

positive_score

5 Weak

size

Size

annual sales of £5.4m, make it smaller than the average company (£8.5m)

£5.4m - Architectural Louvre Products And Services Limited

£8.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (9.3%)

16% - Architectural Louvre Products And Services Limited

9.3% - Industry AVG

production

Production

with a gross margin of 24.5%, this company has a comparable cost of product (24.5%)

24.5% - Architectural Louvre Products And Services Limited

24.5% - Industry AVG

profitability

Profitability

an operating margin of 0.8% make it less profitable than the average company (6%)

0.8% - Architectural Louvre Products And Services Limited

6% - Industry AVG

employees

Employees

with 30 employees, this is similar to the industry average (37)

30 - Architectural Louvre Products And Services Limited

37 - Industry AVG

paystructure

Pay Structure

on an average salary of £49.7k, the company has an equivalent pay structure (£49.7k)

£49.7k - Architectural Louvre Products And Services Limited

£49.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £179.8k, this is equally as efficient (£202.1k)

£179.8k - Architectural Louvre Products And Services Limited

£202.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 45 days, this is near the average (56 days)

45 days - Architectural Louvre Products And Services Limited

56 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 81 days, this is slower than average (37 days)

81 days - Architectural Louvre Products And Services Limited

37 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 22 days, this is more than average (17 days)

22 days - Architectural Louvre Products And Services Limited

17 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 9 weeks, this is less cash available to meet short term requirements (20 weeks)

9 weeks - Architectural Louvre Products And Services Limited

20 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 68.1%, this is a higher level of debt than the average (60.8%)

68.1% - Architectural Louvre Products And Services Limited

60.8% - Industry AVG

ARCHITECTURAL LOUVRE PRODUCTS AND SERVICES LIMITED financials

EXPORTms excel logo

Architectural Louvre Products And Services Limited's latest turnover from December 2023 is estimated at £5.4 million and the company has net assets of £634.5 thousand. According to their latest financial statements, Architectural Louvre Products And Services Limited has 30 employees and maintains cash reserves of £237.2 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover5,393,3013,100,4902,382,8373,434,8765,282,8383,825,2394,153,8454,641,3013,674,1884,495,8323,381,7413,763,9783,412,7661,333,0890
Other Income Or Grants000000000000000
Cost Of Sales4,070,9552,330,0221,817,5402,626,0823,998,1082,874,2073,106,1233,465,4912,773,9583,436,4992,544,9892,816,5702,498,507946,3090
Gross Profit1,322,346770,468565,297808,7951,284,730951,0321,047,7221,175,810900,2301,059,333836,752947,408914,258386,7800
Admin Expenses1,281,987562,5351,155,168525,7351,039,541604,444576,7101,331,774862,9031,030,275814,8471,141,005660,103590,136-363,532
Operating Profit40,359207,933-589,871283,060245,189346,588471,012-155,96437,32729,05821,905-193,597254,155-203,356363,532
Interest Payable20,16721,68914,6857,47300000000000
Interest Receivable12,3895,2874732129396086252902603797251,0396161,2851,118
Pre-Tax Profit32,581191,531-604,083275,800246,128347,196471,637-155,67437,58829,43722,630-192,558254,772-202,071364,650
Tax-8,145-36,3910-52,402-46,764-65,967-89,6110-7,517-6,182-5,2050-66,2410-102,102
Profit After Tax24,436155,140-604,083223,398199,364281,229382,026-155,67430,07023,25517,425-192,558188,531-202,071262,548
Dividends Paid000000000000000
Retained Profit24,436155,140-604,083223,398199,364281,229382,026-155,67430,07023,25517,425-192,558188,531-202,071262,548
Employee Costs1,490,8651,018,9901,049,751973,2531,104,9211,003,932966,9511,025,173841,1841,018,011842,067957,528931,465394,9670
Number Of Employees30222422252323252126222525110
EBITDA*53,811226,099-568,941294,852262,400356,575479,481-152,53938,51332,04225,312-189,801262,531-195,656373,797

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets28,68228,65239,97841,14934,65622,04821,98810,296211,2074,1917,5986,64813,5718,096
Intangible Assets5,25000000000000000
Investments & Other000000000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets33,93228,65239,97841,14934,65622,04821,98810,296211,2074,1917,5986,64813,5718,096
Stock & work in progress249,824376,525351,938631,601887,615611,548576,931556,952435,157604,917209,167187,818209,663157,408233,138
Trade Debtors668,146301,558146,213403,100546,687311,042371,727190,201254,367174,855402,199412,852452,979108,564126,597
Group Debtors000000000000000
Misc Debtors798,675602,977377,694382,61035,4840000000000
Cash237,179234,79267,304311,068112,948137,57024,670225,2226,75097,44254,080235,895179,78866,691447,305
misc current assets000000000000000
total current assets1,953,8241,515,852943,1491,728,3791,582,7341,060,160973,328972,375696,274877,214665,446836,565842,430332,663807,040
total assets1,987,7561,544,504983,1271,769,5281,617,3901,082,208995,316982,671696,295878,421669,637844,163849,078346,234815,136
Bank overdraft000000000000000
Bank loan49,075104,90949,075000000000000
Trade Creditors 909,716408,398257,432215,362545,688432,243618,9401,000,225567,595779,791594,262784,694596,842260,670491,088
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities309,505288,87438,211242,305218,5160000000000
total current liabilities1,268,296802,181344,718457,667764,204432,243618,9401,000,225567,595779,791594,262784,694596,842260,670491,088
loans77,754126,779175,854245,00000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000010,9569,49517,1479,4200000000
provisions7,1705,4447,5957,8186,5854,1894,17700001,5191,72823,58760,000
total long term liabilities84,924132,223183,449252,81817,54113,68421,3249,4200001,5191,72823,58760,000
total liabilities1,353,220934,404528,167710,485781,745445,927640,2641,009,645567,595779,791594,262786,213598,570284,257551,088
net assets634,536610,100454,9601,059,043835,645636,281355,052-26,974128,70098,63075,37557,950250,50861,977264,048
total shareholders funds634,536610,100454,9601,059,043835,645636,281355,052-26,974128,70098,63075,37557,950250,50861,977264,048
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit40,359207,933-589,871283,060245,189346,588471,012-155,96437,32729,05821,905-193,597254,155-203,356363,532
Depreciation13,07718,16620,93011,79217,2119,9878,4693,4251,1862,9843,4073,7968,3767,70010,265
Amortisation37500000000000000
Tax-8,145-36,3910-52,402-46,764-65,967-89,6110-7,517-6,182-5,2050-66,2410-102,102
Stock-126,70124,587-279,663-256,014276,06734,61719,979121,795-169,760395,75021,349-21,84552,255-75,730233,138
Debtors562,286380,628-261,803203,539271,129-60,685181,526-64,16679,512-227,344-10,653-40,127344,415-18,033126,597
Creditors501,318150,96642,070-330,326113,445-186,697-381,285432,630-212,196185,529-190,432187,852336,172-230,418491,088
Accruals and Deferred Income20,631250,663-204,09423,789218,5160000000000
Deferred Taxes & Provisions1,726-2,151-2231,2332,396124,177000-1,519-209-21,859-36,41360,000
Cash flow from operations133,756183,971-189,722-10,3792,797129,991-188,743222,462-90,95242,983-182,54059,814113,933-368,724463,048
Investing Activities
capital expenditure-18,732-6,840-19,759-18,285-29,819-10,047-20,161-13,700000-4,746-1,453-13,175-18,361
Change in Investments000000000000000
cash flow from investments-18,732-6,840-19,759-18,285-29,819-10,047-20,161-13,700000-4,746-1,453-13,175-18,361
Financing Activities
Bank loans-55,83455,83449,075000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans-49,025-49,075-69,146245,00000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000-10,9561,461-7,6527,7279,4200000000
share issue000000000000001,500
interest-7,778-16,402-14,212-7,2619396086252902603797251,0396161,2851,118
cash flow from financing-112,637-9,643-34,283226,7832,400-7,0448,3529,7102603797251,0396161,2852,618
cash and cash equivalents
cash2,387167,488-243,764198,120-24,622112,900-200,552218,472-90,69243,362-181,81556,107113,097-380,614447,305
overdraft000000000000000
change in cash2,387167,488-243,764198,120-24,622112,900-200,552218,472-90,69243,362-181,81556,107113,097-380,614447,305

architectural louvre products and services 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 architectural louvre products and services limited. Get real-time insights into architectural louvre products and services 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

Architectural Louvre Products And Services Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for architectural louvre products and services limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in B 2 area or any other competitors across 12 key performance metrics.

architectural louvre products and services limited Ownership

ARCHITECTURAL LOUVRE PRODUCTS AND SERVICES LIMITED group structure

Architectural Louvre Products And Services Limited has no subsidiary companies.

Ultimate parent company

ARCHITECTURAL LOUVRE PRODUCTS AND SERVICES LIMITED

03756149

ARCHITECTURAL LOUVRE PRODUCTS AND SERVICES LIMITED Shareholders

kay dunn 50%
paul dunn 50%

architectural louvre products and services limited directors

Architectural Louvre Products And Services Limited currently has 3 directors. The longest serving directors include Mr Paul Dunn (Apr 1999) and Mrs Kay Dunn (Oct 2008).

officercountryagestartendrole
Mr Paul DunnUnited Kingdom63 years Apr 1999- Director
Mrs Kay DunnUnited Kingdom61 years Oct 2008- Director
Mr Mark Platten65 years Oct 2018- Director

P&L

December 2023

turnover

5.4m

+74%

operating profit

40.4k

0%

gross margin

24.6%

-1.33%

turnover

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

Balance Sheet

December 2023

net assets

634.5k

+0.04%

total assets

2m

+0.29%

cash

237.2k

+0.01%

net assets

Total assets minus all liabilities

architectural louvre products and services limited company details

company number

03756149

Type

Private limited with Share Capital

industry

43999 - Specialised construction activities (other than scaffold erection) n.e.c.

incorporation date

April 1999

age

26

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

N/A

accountant

TC GROUP

auditor

-

address

11th floor one temple row, birmingham, B2 5LG

Bank

-

Legal Advisor

-

architectural louvre products and services 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 architectural louvre products and services limited. Currently there are 1 open charges and 1 have been satisfied in the past.

architectural louvre products and services 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 ARCHITECTURAL LOUVRE PRODUCTS AND SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.

architectural louvre products and services limited Companies House Filings - See Documents

datedescriptionview/download