Pomanda estimates the enterprise value of LIVING IN LONDON LTD at £1.1m based on a Turnover of £525.9k and 2.02x industry multiple (adjusted for size and gross margin).
living in london ltdEstimated Valuation
£518.7k
Pomanda estimates the enterprise value of LIVING IN LONDON LTD at £518.7k based on an EBITDA of £80.4k and a 6.45x industry multiple (adjusted for size and gross margin).
living in london ltdEstimated Valuation
£436.7k
Pomanda estimates the enterprise value of LIVING IN LONDON LTD at £436.7k based on Net Assets of £216.6k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Living In London LtdOverview
Living In London Ltd is a live company located in london, SE1 2FB with a Companies House number of 03762634. It operates in the real estate agencies sector, SIC Code 68310. Founded in April 1999, it's largest shareholder is
justin bharucha
with a 60% stake. Living In London Ltd is a mature,
small sized company, Pomanda has estimated its turnover at
£525.9k with
declining
growth in recent years.
Pomanda's financial health check has awarded Living In London Ltd a 3 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 Rating3out of 5
3 Strong
4 Regular
4 Weak
Size
annual sales of £525.9k, make it in line with the average company (£551.7k)
£525.9k - Living In London Ltd
£551.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (6.4%)
0% - Living In London Ltd
6.4% - Industry AVG
Production
with a gross margin of 84.7%, this company has a comparable cost of product (84.7%)
84.7% - Living In London Ltd
84.7% - Industry AVG
Profitability
an operating margin of 13.9% make it more profitable than the average company (5.3%)
13.9% - Living In London Ltd
5.3% - Industry AVG
Employees
with 13 employees, this is similar to the industry average (13)
13 - Living In London Ltd
13 - Industry AVG
Pay Structure
on an average salary of £40.4k, the company has an equivalent pay structure (£40.4k)
£40.4k - Living In London Ltd
£40.4k - Industry AVG
Efficiency
resulting in sales per employee of £40.5k, this is less efficient (£81.4k)
£40.5k - Living In London Ltd
£81.4k - Industry AVG
Debtor Days
it gets paid by customers after 4 days, this is earlier than average (42 days)
4 days - Living In London Ltd
42 days - Industry AVG
Creditor Days
its suppliers are paid after 206 days, this is slower than average (38 days)
206 days - Living In London Ltd
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Living In London Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 22 weeks, this is less cash available to meet short term requirements (32 weeks)
22 weeks - Living In London Ltd
32 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 69.3%, this is a higher level of debt than the average (54.1%)
69.3% - Living In London Ltd
54.1% - Industry AVG
LIVING IN LONDON LTD financials
EXPORT
Living In London Ltd's latest turnover from April 2024 is estimated at £525.9 thousand and the company has net assets of £216.6 thousand. According to their latest financial statements, Living In London Ltd has 13 employees and maintains cash reserves of £115.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
525,910
643,784
613,867
531,752
597,302
637,668
669,361
681,656
755,911
770,228
2,301,417
841,048
865,455
880,077
539,250
Other Income Or Grants
Cost Of Sales
80,402
79,736
63,121
48,214
63,170
90,246
70,528
69,675
98,059
76,298
318,573
144,670
142,553
155,286
101,946
Gross Profit
445,508
564,049
550,746
483,538
534,131
547,422
598,833
611,982
657,852
693,929
1,982,843
696,378
722,902
724,791
437,304
Admin Expenses
372,619
530,949
503,016
480,585
510,097
448,394
545,078
668,477
693,928
669,481
1,906,596
643,739
733,334
670,523
335,850
Operating Profit
72,889
33,100
47,730
2,953
24,034
99,028
53,755
-56,495
-36,076
24,448
76,247
52,639
-10,432
54,268
101,454
Interest Payable
34,206
35,633
26,397
21,698
19,334
24,629
26,872
28,837
15,766
Interest Receivable
6,600
5,634
1,258
167
141
1,299
830
447
1,313
1,362
1,256
1,155
1,014
1,028
510
Pre-Tax Profit
45,283
3,101
22,591
-18,577
4,841
75,699
27,714
-84,885
-50,529
25,810
77,503
53,795
-9,418
55,296
101,964
Tax
-11,321
-775
-4,292
-920
-14,383
-5,266
-5,162
-16,276
-12,373
-14,377
-28,550
Profit After Tax
33,962
2,326
18,299
-18,577
3,921
61,316
22,448
-84,885
-50,529
20,648
61,227
41,422
-9,418
40,919
73,414
Dividends Paid
Retained Profit
33,962
2,326
18,299
-18,577
3,921
61,316
22,448
-84,885
-50,529
20,648
61,227
41,422
-9,418
40,919
73,414
Employee Costs
524,839
523,152
567,354
548,227
584,546
639,118
556,915
550,164
518,147
428,075
1,239,731
441,185
475,122
511,170
279,024
Number Of Employees
13
13
14
14
15
16
15
15
14
11
33
13
14
14
8
EBITDA*
80,438
40,649
55,279
10,502
35,432
127,092
81,819
-28,431
-10,651
28,898
85,024
63,396
246
60,687
104,275
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
536,498
544,047
551,596
559,145
566,694
578,092
606,157
634,221
646,894
1,209
5,659
15,746
22,799
32,523
8,459
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
536,498
544,047
551,596
559,145
566,694
578,092
606,157
634,221
646,894
1,209
5,659
15,746
22,799
32,523
8,459
Stock & work in progress
Trade Debtors
6,625
25,863
12,472
6,768
8,234
13,985
34,776
31,326
44,656
65,807
195,939
78,095
76,790
74,934
49,666
Group Debtors
Misc Debtors
47,625
47,272
48,621
27,414
19,791
42,455
22,365
20,368
27,606
Cash
115,421
135,994
129,149
206,236
128,657
152,537
193,866
138,263
219,290
305,813
238,953
263,367
198,821
206,934
204,155
misc current assets
26,477
3,999
3,999
total current assets
169,671
209,129
190,242
266,895
156,682
208,977
251,007
189,957
295,551
375,619
434,892
341,462
275,611
281,868
253,821
total assets
706,169
753,176
741,838
826,040
723,376
787,069
857,164
824,178
942,445
376,828
440,551
357,208
298,410
314,391
262,280
Bank overdraft
48,297
58,311
58,311
Bank loan
55,525
54,700
61,569
31,569
25,941
46,681
Trade Creditors
45,504
45,814
42,977
22,370
12,370
39,905
21,680
18,438
29,582
148,516
232,887
210,771
193,395
199,958
188,766
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
167,224
193,478
154,530
223,569
237,122
229,169
326,510
266,354
241,176
total current liabilities
268,253
293,992
259,076
277,508
275,433
315,755
396,487
343,103
329,069
148,516
232,887
210,771
193,395
199,958
188,766
loans
221,323
276,553
302,457
386,526
267,360
293,921
340,840
379,368
426,784
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
731
4,491
8,809
8,809
total long term liabilities
221,323
276,553
302,457
386,526
267,360
294,652
345,331
388,177
435,593
total liabilities
489,576
570,545
561,533
664,034
542,793
610,407
741,818
731,280
764,662
148,516
232,887
210,771
193,395
199,958
188,766
net assets
216,593
182,631
180,305
162,006
180,583
176,662
115,346
92,898
177,783
228,312
207,664
146,437
105,015
114,433
73,514
total shareholders funds
216,593
182,631
180,305
162,006
180,583
176,662
115,346
92,898
177,783
228,312
207,664
146,437
105,015
114,433
73,514
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
72,889
33,100
47,730
2,953
24,034
99,028
53,755
-56,495
-36,076
24,448
76,247
52,639
-10,432
54,268
101,454
Depreciation
7,549
7,549
7,549
7,549
11,398
28,064
28,064
28,064
25,425
4,450
8,777
10,757
10,678
6,419
2,821
Amortisation
Tax
-11,321
-775
-4,292
-920
-14,383
-5,266
-5,162
-16,276
-12,373
-14,377
-28,550
Stock
Debtors
-18,885
12,042
26,911
6,157
-28,415
-701
5,447
-20,568
6,455
-130,132
117,844
1,305
1,856
25,268
49,666
Creditors
-310
2,837
20,607
10,000
-27,535
18,225
3,242
-11,144
-118,934
-84,371
22,116
17,376
-6,563
11,192
188,766
Accruals and Deferred Income
-26,254
38,948
-69,039
-13,553
7,953
-97,341
60,156
25,178
241,176
Deferred Taxes & Provisions
-731
-3,760
-4,318
8,809
Cash flow from operations
61,438
69,617
-24,356
792
42,614
30,534
130,186
6,171
113,945
69,497
-26,980
67,094
-8,173
32,234
214,825
Investing Activities
capital expenditure
1
-15,391
-671,110
1,310
-3,704
-954
-30,483
-11,280
Change in Investments
cash flow from investments
1
-15,391
-671,110
1,310
-3,704
-954
-30,483
-11,280
Financing Activities
Bank loans
825
-6,869
30,000
5,628
-20,740
46,681
Group/Directors Accounts
Other Short Term Loans
Long term loans
-55,230
-25,904
-84,069
119,166
-26,561
-46,919
-38,528
-47,416
426,784
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
-27,606
-29,999
-25,139
-21,531
-19,193
-23,330
-26,042
-28,390
-14,453
1,362
1,256
1,155
1,014
1,028
510
cash flow from financing
-82,011
-62,772
-79,208
103,263
-66,494
-23,568
-64,570
-75,806
412,331
1,362
1,256
1,155
1,014
1,028
610
cash and cash equivalents
cash
-20,573
6,845
-77,087
77,579
-23,880
-41,329
55,603
-81,027
-86,523
66,860
-24,414
64,546
-8,113
2,779
204,155
overdraft
-48,297
-10,014
58,311
change in cash
-20,573
6,845
-77,087
77,579
-23,880
6,968
65,617
-81,027
-144,834
66,860
-24,414
64,546
-8,113
2,779
204,155
living in london ltd 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 living in london ltd. Get real-time insights into living in london ltd's credit score, group structure and payment trends.
Perform a competitor analysis for living in london ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in SE1 area or any other competitors across 12 key performance metrics.
living in london ltd Ownership
LIVING IN LONDON LTD group structure
Living In London Ltd has no subsidiary companies.
Ultimate parent company
LIVING IN LONDON LTD
03762634
LIVING IN LONDON LTD Shareholders
The largest shareholders in Living In London Ltd include Justin Bharucha and Ben John Miller.
justin bharucha
60.01%
ben john miller
20%
adam peter miller
19.99%
living in london ltd directors
Living In London Ltd currently has 3 directors.
The longest serving directors include
Mr Justin Bharucha (Apr 2002) and
Mr Adam Miller (Mar 2012).
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 living in london ltd.
living in london ltd 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 LIVING IN LONDON LTD. This can take several minutes, an email will notify you when this has completed.
living in london ltdCompanies House Filings - See Documents
