landtown limited
landtown limited Company Information
Company Number
04073180
Next Accounts
82 days late
Shareholders
bralone ltd
Group Structure
View All
Industry
Development of building projects
Registered Address
unit 16, northfields prospect business ce, london, SW18 1PE
Website
www.landtownint.comlandtown limited Estimated Valuation
Pomanda estimates the enterprise value of LANDTOWN LIMITED at £256.6k based on a Turnover of £540.8k and 0.47x industry multiple (adjusted for size and gross margin).
landtown limited Estimated Valuation
Pomanda estimates the enterprise value of LANDTOWN LIMITED at £0 based on an EBITDA of £-152k and a 3.75x industry multiple (adjusted for size and gross margin).
landtown limited Estimated Valuation
Pomanda estimates the enterprise value of LANDTOWN LIMITED at £370.8k based on Net Assets of £262.4k and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Landtown Limited Overview
Landtown Limited is a live company located in london, SW18 1PE with a Companies House number of 04073180. It operates in the development of building projects sector, SIC Code 41100. Founded in September 2000, it's largest shareholder is bralone ltd with a 100% stake. Landtown Limited is a mature, small sized company, Pomanda has estimated its turnover at £540.8k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Landtown Limited Health Check
Pomanda's financial health check has awarded Landtown Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 4 areas for improvement. Company Health Check FAQs
1 Strong
4 Regular
4 Weak
Size
annual sales of £540.8k, make it smaller than the average company (£2.1m)
- Landtown Limited
£2.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 34%, show it is growing at a faster rate (2.3%)
- Landtown Limited
2.3% - Industry AVG
Production
with a gross margin of 25.9%, this company has a comparable cost of product (25.9%)
- Landtown Limited
25.9% - Industry AVG
Profitability
an operating margin of -28.2% make it less profitable than the average company (8.4%)
- Landtown Limited
8.4% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
2 - Landtown Limited
6 - Industry AVG
Pay Structure
on an average salary of £46k, the company has an equivalent pay structure (£46k)
- Landtown Limited
£46k - Industry AVG
Efficiency
resulting in sales per employee of £270.4k, this is equally as efficient (£270.4k)
- Landtown Limited
£270.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Landtown Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Landtown Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Landtown Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (14 weeks)
0 weeks - Landtown Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 80.2%, this is a similar level of debt than the average (73.8%)
80.2% - Landtown Limited
73.8% - Industry AVG
LANDTOWN LIMITED financials
Landtown Limited's latest turnover from March 2023 is estimated at £540.8 thousand and the company has net assets of £262.4 thousand. According to their latest financial statements, Landtown Limited has 2 employees and maintains cash reserves of £3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | 136,341 | |||||||||||||
| Gross Profit | -136,341 | |||||||||||||
| Admin Expenses | 333,527 | |||||||||||||
| Operating Profit | -458,242 | -269,640 | -469,868 | |||||||||||
| Interest Payable | 192,916 | 98,471 | 89,174 | |||||||||||
| Interest Receivable | ||||||||||||||
| Pre-Tax Profit | -651,158 | -368,111 | -559,042 | |||||||||||
| Tax | 14,667 | -15,575 | ||||||||||||
| Profit After Tax | -651,158 | -353,444 | -574,617 | |||||||||||
| Dividends Paid | ||||||||||||||
| Retained Profit | -651,158 | -353,444 | -574,617 | |||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 3 | 3 | ||||||||
| EBITDA* | -456,763 | -267,854 | -468,091 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,166 | 962 | 419 | 593 | 558 | 953 | 1,474 | 1,995 | 1,777 | 2,736 | 3,938 | 3,737 | 5,216 | 7,002 |
| Intangible Assets | ||||||||||||||
| Investments & Other | ||||||||||||||
| Debtors (Due After 1 year) | ||||||||||||||
| Total Fixed Assets | 1,166 | 962 | 419 | 593 | 558 | 953 | 1,474 | 1,995 | 1,777 | 2,736 | 3,938 | 3,737 | 5,216 | 7,002 |
| Stock & work in progress | 1,680,956 | 1,680,956 | 1,680,956 | 1,663,766 | 1,663,766 | 1,663,766 | 2,925,650 | 2,631,587 | 2,178,641 | |||||
| Trade Debtors | 1,000 | 1,000 | 6,000 | 1,427,570 | 1,428,625 | 1,432,936 | 1,532,808 | 1,803,690 | 1,906,948 | |||||
| Group Debtors | 1,313,647 | 1,313,647 | 1,316,047 | 1,316,047 | 1,316,120 | 1,573,026 | 1,338,340 | 1,836,602 | ||||||
| Misc Debtors | 7,000 | 7,000 | 6,000 | 6,000 | 529 | 48,303 | ||||||||
| Cash | 3,046 | 9,704 | 13,020 | 14,103 | 19,562 | 29,100 | 13,098 | 18,813 | 17,535 | 2,527 | 16,546 | 50,851 | 3,781 | 2,071 |
| misc current assets | ||||||||||||||
| total current assets | 1,323,693 | 1,330,351 | 1,336,067 | 1,337,150 | 1,342,211 | 3,137,626 | 3,122,679 | 3,132,705 | 3,214,109 | 3,469,983 | 3,587,260 | 4,597,830 | 3,973,708 | 4,017,314 |
| total assets | 1,324,859 | 1,331,313 | 1,336,486 | 1,337,743 | 1,342,769 | 3,138,579 | 3,124,153 | 3,134,700 | 3,215,886 | 3,472,719 | 3,591,198 | 4,601,567 | 3,978,924 | 4,024,316 |
| Bank overdraft | 2,572,300 | |||||||||||||
| Bank loan | 21,255 | 3,710,000 | 2,872,500 | |||||||||||
| Trade Creditors | 4,097,510 | 4,026,625 | 3,968,353 | 3,895,125 | 3,872,164 | 3,630,775 | 48,936 | 63,950 | 80,849 | |||||
| Group/Directors Accounts | 901,281 | 799,281 | 707,531 | 644,931 | 518,237 | 1,714,032 | 1,253,819 | 1,189,684 | ||||||
| other short term finances | ||||||||||||||
| hp & lease commitments | ||||||||||||||
| other current liabilities | 161,157 | 117,359 | 121,525 | 98,273 | 7,980 | 27,780 | 36,678 | 76,062 | ||||||
| total current liabilities | 1,062,438 | 916,640 | 829,056 | 743,204 | 547,472 | 4,097,510 | 4,026,625 | 3,968,353 | 3,895,125 | 3,872,164 | 3,630,775 | 5,500,748 | 4,226,947 | 3,918,895 |
| loans | ||||||||||||||
| hp & lease commitments | ||||||||||||||
| Accruals and Deferred Income | ||||||||||||||
| other liabilities | ||||||||||||||
| provisions | ||||||||||||||
| total long term liabilities | ||||||||||||||
| total liabilities | 1,062,438 | 916,640 | 829,056 | 743,204 | 547,472 | 4,097,510 | 4,026,625 | 3,968,353 | 3,895,125 | 3,872,164 | 3,630,775 | 5,500,748 | 4,226,947 | 3,918,895 |
| net assets | 262,421 | 414,673 | 507,430 | 594,539 | 795,297 | -958,931 | -902,472 | -833,653 | -679,239 | -399,445 | -39,577 | -899,181 | -248,023 | 105,421 |
| total shareholders funds | 262,421 | 414,673 | 507,430 | 594,539 | 795,297 | -958,931 | -902,472 | -833,653 | -679,239 | -399,445 | -39,577 | -899,181 | -248,023 | 105,421 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | -458,242 | -269,640 | -469,868 | |||||||||||
| Depreciation | 496 | 740 | 174 | 289 | 395 | 521 | 521 | 885 | 959 | 1,972 | 2,107 | 1,479 | 1,786 | 1,777 |
| Amortisation | ||||||||||||||
| Tax | 14,667 | -15,575 | ||||||||||||
| Stock | 17,190 | -1,261,884 | 294,063 | 452,946 | 2,178,641 | |||||||||
| Debtors | -2,400 | 398 | 1,322,649 | -1,055 | -4,311 | -99,872 | -270,882 | -103,258 | 285,619 | 282,989 | -498,262 | 1,836,602 | ||
| Creditors | 70,885 | 58,272 | 73,228 | 22,961 | 241,389 | 3,581,839 | -15,014 | -16,899 | 80,849 | |||||
| Accruals and Deferred Income | 43,798 | -4,166 | 23,252 | 90,293 | 7,980 | -27,780 | -8,898 | -39,384 | 76,062 | |||||
| Deferred Taxes & Provisions | ||||||||||||||
| Cash flow from operations | -1,057,727 | -264,154 | -4,341,998 | |||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | ||||||||||||||
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | -21,255 | 21,255 | -3,710,000 | 837,500 | 2,872,500 | |||||||||
| Group/Directors Accounts | 102,000 | 91,750 | 62,600 | 126,694 | 518,237 | -1,714,032 | 460,213 | 64,135 | 1,189,684 | |||||
| Other Short Term Loans | ||||||||||||||
| Long term loans | ||||||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||||
| other long term liabilities | ||||||||||||||
| share issue | ||||||||||||||
| interest | -192,916 | -98,471 | -89,174 | |||||||||||
| cash flow from financing | 1,104,797 | 2,838,164 | 1,780,548 | |||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | -6,658 | -3,316 | -1,083 | -5,459 | 19,562 | 16,002 | -5,715 | 1,278 | 15,008 | -14,019 | -34,305 | 47,070 | 1,710 | 2,071 |
| overdraft | -2,572,300 | 2,572,300 | ||||||||||||
| change in cash | -6,658 | -3,316 | -1,083 | -5,459 | 19,562 | 16,002 | -5,715 | 1,278 | 15,008 | -14,019 | -34,305 | 47,070 | 2,574,010 | -2,570,229 |
landtown limited Credit Report and Business Information
Landtown Limited Competitor Analysis
Perform a competitor analysis for landtown limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in SW18 area or any other competitors across 12 key performance metrics.
landtown limited Ownership
LANDTOWN LIMITED group structure
Landtown Limited has no subsidiary companies.
Ultimate parent company
BRALONE LTD
#0044424
1 parent
LANDTOWN LIMITED
04073180
landtown limited directors
Landtown Limited currently has 2 directors. The longest serving directors include Mr Sadruddin Valimahomed (Jul 2014) and Mr Zakhir Valimahomed (Sep 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Sadruddin Valimahomed | England | 65 years | Jul 2014 | - | Director |
| Mr Zakhir Valimahomed | England | 25 years | Sep 2018 | - | Director |
P&L
March 2023turnover
540.8k
+1%
operating profit
-152.5k
0%
gross margin
26%
+5.54%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
262.4k
-0.37%
total assets
1.3m
0%
cash
3k
-0.69%
net assets
Total assets minus all liabilities
landtown limited company details
company number
04073180
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
September 2000
age
25
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2023
previous names
N/A
accountant
LBCO LTD
auditor
-
address
unit 16, northfields prospect business ce, london, SW18 1PE
Bank
-
Legal Advisor
-
landtown 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 12 charges/mortgages relating to landtown limited. Currently there are 4 open charges and 8 have been satisfied in the past.
landtown 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 LANDTOWN LIMITED. This can take several minutes, an email will notify you when this has completed.
landtown limited Companies House Filings - See Documents
| date | description | view/download |
|---|
