Pomanda estimates the enterprise value of LAWMENS LIMITED at £534.6k based on a Turnover of £3.7m and 0.15x industry multiple (adjusted for size and gross margin).
lawmens limitedEstimated Valuation
£10.1k
Pomanda estimates the enterprise value of LAWMENS LIMITED at £10.1k based on an EBITDA of £3.3k and a 3.09x industry multiple (adjusted for size and gross margin).
lawmens limitedEstimated Valuation
£196.9k
Pomanda estimates the enterprise value of LAWMENS LIMITED at £196.9k based on Net Assets of £163.3k and 1.21x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Lawmens LimitedOverview
Lawmens Limited is a live company located in cobham, KT11 3NE with a Companies House number of 03794235. It operates in the temporary employment agency activities sector, SIC Code 78200. Founded in June 1999, it's largest shareholder is
john scott law
with a 100% stake. Lawmens Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£3.7m with
declining
growth in recent years.
Pomanda's financial health check has awarded Lawmens Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £3.7m, make it smaller than the average company (£14.6m)
£3.7m - Lawmens Limited
£14.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -33%, show it is growing at a slower rate (8%)
-33% - Lawmens Limited
8% - Industry AVG
Production
with a gross margin of 18.1%, this company has a comparable cost of product (18.1%)
18.1% - Lawmens Limited
18.1% - Industry AVG
Profitability
an operating margin of 0.1% make it less profitable than the average company (2.4%)
0.1% - Lawmens Limited
2.4% - Industry AVG
Employees
with 32 employees, this is below the industry average (55)
32 - Lawmens Limited
55 - Industry AVG
Pay Structure
on an average salary of £50.1k, the company has an equivalent pay structure (£50.1k)
£50.1k - Lawmens Limited
£50.1k - Industry AVG
Efficiency
resulting in sales per employee of £114.6k, this is less efficient (£217.3k)
£114.6k - Lawmens Limited
£217.3k - Industry AVG
Debtor Days
it gets paid by customers after 27 days, this is earlier than average (41 days)
27 days - Lawmens Limited
41 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Lawmens Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Lawmens Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (7 weeks)
0 weeks - Lawmens Limited
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 41.3%, this is a lower level of debt than the average (70.2%)
41.3% - Lawmens Limited
70.2% - Industry AVG
LAWMENS LIMITED financials
EXPORT
Lawmens Limited's latest turnover from June 2024 is estimated at £3.7 million and the company has net assets of £163.3 thousand. According to their latest financial statements, Lawmens Limited has 32 employees and maintains cash reserves of £926 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
3,665,620
14,702,979
10,398,355
12,353,480
5,218,555
3,274,698
8,683,395
9,253,242
12,721,713
11,998,072
15,586,548
8,171,668
6,961,598
5,403,440
4,097,795
Other Income Or Grants
Cost Of Sales
3,003,339
12,007,266
8,631,666
10,500,169
4,338,626
2,720,766
7,160,443
6,564,000
9,411,140
9,065,539
11,755,783
6,154,549
5,437,820
4,013,469
2,977,863
Gross Profit
662,280
2,695,713
1,766,688
1,853,311
879,929
553,932
1,522,952
2,689,242
3,310,573
2,932,533
3,830,765
2,017,119
1,523,778
1,389,971
1,119,932
Admin Expenses
659,016
2,637,180
1,747,299
1,835,653
862,223
540,510
1,568,286
2,663,704
3,153,961
4,126,300
3,258,868
1,533,289
1,223,097
1,400,703
954,126
Operating Profit
3,264
58,533
19,389
17,658
17,706
13,422
-45,334
25,538
156,612
-1,193,767
571,897
483,830
300,681
-10,732
165,806
Interest Payable
32,296
37,731
16,203
15,134
7,625
43,075
105,034
5,577
16,301
8,467
2,116
15,086
1,004
Interest Receivable
644
1,726
440
105
101
291
603
1
Pre-Tax Profit
-28,389
22,528
3,626
2,628
10,183
13,714
-44,731
-17,537
51,578
-1,199,344
555,596
475,363
298,565
-10,732
164,803
Tax
-5,632
-689
-499
-1,935
-2,606
-1,729
18,001
-154,718
-121,035
-75,500
-25,133
-41,261
Profit After Tax
-28,389
16,896
2,937
2,129
8,248
11,108
-44,731
-19,266
51,578
-1,181,343
400,878
354,328
223,065
-35,865
123,542
Dividends Paid
83,000
36,000
146,957
59,752
122,454
37,213
67,374
Retained Profit
-28,389
16,896
2,937
2,129
8,248
11,108
-44,731
-102,266
51,578
-1,217,343
253,921
294,576
100,611
-73,078
56,168
Employee Costs
1,603,230
1,581,743
1,607,260
1,141,018
1,046,429
1,034,911
2,307,336
3,815,829
7,382,735
6,881,835
8,035,352
3,322,450
4,165,401
3,126,223
Number Of Employees
32
32
35
27
25
26
59
76
218
217
190
175
168
138
EBITDA*
3,264
58,533
19,389
17,658
17,706
13,422
13,438
77,354
218,224
-1,145,103
652,891
522,189
333,879
17,414
184,215
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
81,395
93,860
129,456
84,158
78,778
269,965
254,460
237,658
241,097
Intangible Assets
Investments & Other
2
2
2
2
2
2
2
2
2
2
2
2
2
1
Debtors (Due After 1 year)
260,346
262,794
244,854
Total Fixed Assets
2
2
2
2
2
81,397
93,862
389,804
346,954
323,634
269,967
254,462
237,660
241,098
Stock & work in progress
61,015
69,785
78,340
35,925
8,515
Trade Debtors
274,590
1,158,940
1,034,320
1,503,193
861,487
466,197
277,054
54,212
102,333
2,643,653
2,060,871
1,618,358
1,286,546
1,042,734
907,357
Group Debtors
Misc Debtors
2,856
484,596
412,495
8,490
33,097
287,363
1,249,480
1,883,821
1,035,014
435,050
603,143
203,722
167,136
106,953
261,444
Cash
926
23,589
45,452
24,913
185,603
16,879
60,840
180,465
552,082
263,363
86,161
73,547
85,858
37,636
97,935
misc current assets
total current assets
278,372
1,667,125
1,492,267
1,536,596
1,080,187
770,439
1,587,374
2,118,498
1,689,429
3,342,066
2,811,190
1,965,412
1,617,880
1,223,248
1,275,251
total assets
278,372
1,667,127
1,492,269
1,536,598
1,080,189
770,441
1,668,771
2,212,360
2,079,233
3,689,020
3,134,824
2,235,379
1,872,342
1,460,908
1,516,349
Bank overdraft
136,364
45,454
246,212
250,000
185,632
278,553
Bank loan
41,228
12,181
215,484
180,270
Trade Creditors
654,136
323,816
337,388
3,490
5,620
411,157
631,013
307,047
138,587
213,593
204,224
160,453
141,383
102,532
Group/Directors Accounts
134,109
570,156
other short term finances
88,896
348,896
682,000
2,069,968
hp & lease commitments
41,537
47,002
33,468
27,481
22,556
25,635
12,543
11,220
other current liabilities
26,215
336,081
792,942
781,181
657,011
603,381
1,092,030
1,309,055
542,130
1,131,601
819,460
546,346
546,683
285,206
204,574
total current liabilities
115,111
1,475,477
1,162,212
1,364,781
910,501
609,001
1,503,187
1,981,605
1,712,288
3,414,852
1,642,871
988,610
913,041
624,764
596,879
loans
155,303
hp & lease commitments
69,616
28,417
17,629
22,196
30,804
11,758
24,331
Accruals and Deferred Income
other liabilities
33,963
provisions
15,252
1,729
11,230
15,500
14,000
10,500
8,175
total long term liabilities
155,303
15,252
35,692
69,616
28,417
28,859
37,696
44,804
22,258
32,506
total liabilities
115,111
1,475,477
1,317,515
1,364,781
910,501
609,001
1,518,439
2,017,297
1,781,904
3,443,269
1,671,730
1,026,306
957,845
647,022
629,385
net assets
163,261
191,650
174,754
171,817
169,688
161,440
150,332
195,063
297,329
245,751
1,463,094
1,209,073
914,497
813,886
886,964
total shareholders funds
163,261
191,650
174,754
171,817
169,688
161,440
150,332
195,063
297,329
245,751
1,463,094
1,209,073
914,497
813,886
886,964
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
3,264
58,533
19,389
17,658
17,706
13,422
-45,334
25,538
156,612
-1,193,767
571,897
483,830
300,681
-10,732
165,806
Depreciation
58,772
51,816
61,612
48,664
80,994
38,359
33,198
28,146
18,409
Amortisation
Tax
-5,632
-689
-499
-1,935
-2,606
-1,729
18,001
-154,718
-121,035
-75,500
-25,133
-41,261
Stock
-61,015
61,015
-8,555
42,415
27,410
8,515
Debtors
-1,366,090
196,721
-64,868
617,099
141,024
-772,974
-411,499
540,340
-1,943,804
432,629
2,908,868
368,398
303,995
-19,114
1,168,801
Creditors
-654,136
330,320
-13,572
333,898
-2,130
-405,537
-219,856
323,966
168,460
-75,006
213,593
43,771
19,070
38,851
102,532
Accruals and Deferred Income
-309,866
-456,861
11,761
124,170
53,630
-488,649
-217,025
766,925
-589,471
312,141
819,460
-337
261,477
80,632
204,574
Deferred Taxes & Provisions
-15,252
13,523
1,729
-11,230
11,230
1,500
3,500
2,325
8,175
Cash flow from operations
405,352
-270,361
81,757
-141,872
-73,753
-125,648
1,579
627,905
1,741,017
-1,272,811
-1,427,427
86,245
196,016
105,793
-719,081
Investing Activities
capital expenditure
81,395
-46,307
-16,220
-3,075
-6,681
-53,864
-50,000
-24,707
-259,506
Change in Investments
-2
2
1
1
cash flow from investments
2
81,395
-46,307
-16,220
-3,075
-6,683
-53,864
-50,000
-24,708
-259,507
Financing Activities
Bank loans
-41,228
29,047
12,181
35,214
180,270
Group/Directors Accounts
-134,109
134,109
-570,156
570,156
Other Short Term Loans
-260,000
348,896
-682,000
-1,387,968
2,069,968
Long term loans
-155,303
155,303
Hire Purchase and Lease Commitments
-41,537
-75,081
54,733
16,775
45,110
-11,687
32,138
-11,250
35,551
other long term liabilities
-33,963
33,963
share issue
1,209,173
830,796
interest
-31,652
-36,005
-15,763
-15,029
-7,524
291
603
-43,075
-105,034
-5,577
-16,301
-8,467
-2,116
-15,086
-1,003
cash flow from financing
-291,652
157,588
139,540
-15,029
-7,524
291
-74,897
-900,302
-1,345,388
1,540,057
1,820,319
15,060
210,292
-26,336
865,344
cash and cash equivalents
cash
-22,663
-21,863
20,539
-160,690
168,724
-43,961
-119,625
-371,617
288,719
177,202
86,161
-12,311
48,222
-60,299
97,935
overdraft
-136,364
90,910
-200,758
-3,788
250,000
-185,632
-92,921
278,553
change in cash
113,701
-112,773
221,297
-156,902
-81,276
-43,961
-119,625
-371,617
288,719
177,202
86,161
-12,311
233,854
32,622
-180,618
lawmens 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 lawmens limited. Get real-time insights into lawmens limited's credit score, group structure and payment trends.
Perform a competitor analysis for lawmens limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in KT11 area or any other competitors across 12 key performance metrics.
lawmens limited Ownership
LAWMENS LIMITED group structure
Lawmens Limited has no subsidiary companies.
Ultimate parent company
LAWMENS LIMITED
03794235
LAWMENS LIMITED Shareholders
The sole shareholder of Lawmens Limited is John Scott Law.
john scott law
100%
lawmens limited directors
Lawmens Limited currently has 1 director, Mr John Law serving since Jul 1999.
the long barn, downs farm cobham park road, cobham, surrey, KT11 3NE
Bank
BARCLAYS BANK PLC
Legal Advisor
-
lawmens 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 10 charges/mortgages relating to lawmens limited. Currently there are 8 open charges and 2 have been satisfied in the past.
lawmens 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 LAWMENS LIMITED. This can take several minutes, an email will notify you when this has completed.
lawmens limitedCompanies House Filings - See Documents
