Pomanda estimates the enterprise value of LOAD TOAD LIMITED at £37.6k based on a Turnover of £88.8k and 0.42x industry multiple (adjusted for size and gross margin).
load toad limitedEstimated Valuation
£173.5k
Pomanda estimates the enterprise value of LOAD TOAD LIMITED at £173.5k based on an EBITDA of £54.6k and a 3.18x industry multiple (adjusted for size and gross margin).
load toad limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of LOAD TOAD LIMITED at £0 based on Net Assets of £-91.4k and 2.23x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Load Toad LimitedOverview
Load Toad Limited is a live company located in derby, DE1 3DE with a Companies House number of 04388779. It operates in the freight transport by road sector, SIC Code 49410. Founded in March 2002, it's largest shareholder is
oliver charles harding
with a 49% stake. Load Toad Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£88.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded Load Toad Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
7 Weak
Size
annual sales of £88.8k, make it smaller than the average company (£10.4m)
£88.8k - Load Toad Limited
£10.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (9%)
-4% - Load Toad Limited
9% - Industry AVG
Production
with a gross margin of 22.3%, this company has a comparable cost of product (22.3%)
22.3% - Load Toad Limited
22.3% - Industry AVG
Profitability
an operating margin of 7.5% make it more profitable than the average company (5%)
7.5% - Load Toad Limited
5% - Industry AVG
Employees
with 2 employees, this is below the industry average (64)
2 - Load Toad Limited
64 - Industry AVG
Pay Structure
on an average salary of £41k, the company has an equivalent pay structure (£41k)
£41k - Load Toad Limited
£41k - Industry AVG
Efficiency
resulting in sales per employee of £44.4k, this is less efficient (£136.1k)
£44.4k - Load Toad Limited
£136.1k - Industry AVG
Debtor Days
it gets paid by customers after 19 days, this is earlier than average (52 days)
19 days - Load Toad Limited
52 days - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (31 days)
3 days - Load Toad Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Load Toad Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (12 weeks)
0 weeks - Load Toad Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 157.2%, this is a higher level of debt than the average (60.7%)
157.2% - Load Toad Limited
60.7% - Industry AVG
LOAD TOAD LIMITED financials
EXPORT
Load Toad Limited's latest turnover from March 2024 is estimated at £88.8 thousand and the company has net assets of -£91.4 thousand. According to their latest financial statements, Load Toad Limited has 2 employees and maintains cash reserves of £2.5 thousand 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
88,772
88,018
629,069
101,007
105,701
189,256
144,714
124,234
215,083
224,921
280,853
122,622
70,604
95,894
13,982
Other Income Or Grants
Cost Of Sales
68,961
69,159
495,198
80,316
84,537
152,139
115,360
98,207
171,760
181,792
228,418
99,971
57,276
76,590
11,036
Gross Profit
19,811
18,859
133,871
20,691
21,165
37,117
29,354
26,027
43,323
43,129
52,435
22,651
13,328
19,304
2,946
Admin Expenses
13,117
43,907
165,082
66,573
73,633
62,738
21,485
51,696
63,395
58,685
25,811
-65,839
-3,989
-28,165
-997
Operating Profit
6,694
-25,048
-31,211
-45,882
-52,468
-25,621
7,869
-25,669
-20,072
-15,556
26,624
88,490
17,317
47,469
3,943
Interest Payable
31
29
Interest Receivable
121
399
87
6
3
3
3
16
64
81
241
199
15
13
3
Pre-Tax Profit
6,815
-24,649
-31,124
-45,876
-52,465
-25,649
7,842
-25,653
-20,008
-15,475
26,865
88,689
17,332
47,482
3,946
Tax
-1,704
-1,490
-6,179
-21,285
-4,506
-13,295
-1,105
Profit After Tax
5,111
-24,649
-31,124
-45,876
-52,465
-25,649
6,352
-25,653
-20,008
-15,475
20,686
67,404
12,826
34,187
2,841
Dividends Paid
Retained Profit
5,111
-24,649
-31,124
-45,876
-52,465
-25,649
6,352
-25,653
-20,008
-15,475
20,686
67,404
12,826
34,187
2,841
Employee Costs
82,094
78,541
74,473
68,935
68,534
67,598
64,846
64,386
63,044
60,830
89,620
59,473
29,022
28,479
28,465
Number Of Employees
2
2
2
2
2
2
2
2
2
2
3
2
1
1
1
EBITDA*
54,633
7,226
-310
-13,908
-25,289
-9,922
21,853
-14,870
-6,071
-747
40,432
101,539
24,476
52,415
9,818
* 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
148,196
146,147
102,438
103,554
100,233
127,412
109,709
97,300
91,067
103,845
115,670
91,884
64,141
54,188
39,648
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
148,196
146,147
102,438
103,554
100,233
127,412
109,709
97,300
91,067
103,845
115,670
91,884
64,141
54,188
39,648
Stock & work in progress
8,385
650
1,733
180
314
528
Trade Debtors
4,754
3,682
24,157
13,923
3,175
11,173
27,241
15,129
38,134
43,566
52,925
3,696
16,731
26,101
1,685
Group Debtors
Misc Debtors
4,272
12,723
857
6,254
9,532
4,232
1,909
Cash
2,479
2,136
16,660
6,626
4,591
467
313
819
11,750
13,718
18,859
77,559
2,193
3,941
1,143
misc current assets
1,298
88
938
total current assets
11,505
18,541
40,817
22,704
14,020
29,645
32,436
20,528
49,884
57,284
71,784
81,255
19,104
30,356
3,356
total assets
159,701
164,688
143,255
126,258
114,253
157,057
142,145
117,828
140,951
161,129
187,454
173,139
83,245
84,544
43,004
Bank overdraft
905
Bank loan
Trade Creditors
592
1,998
198,677
260
95
5,905
3,923
21,767
21,088
28,357
32,396
5,853
3,909
750
Group/Directors Accounts
other short term finances
hp & lease commitments
625
2,818
4,856
other current liabilities
250,501
242,761
149,959
91,185
79,391
36,971
22,077
total current liabilities
251,093
244,759
198,677
150,844
94,003
84,342
43,781
26,000
21,767
21,088
28,357
32,396
5,853
3,909
750
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
1,703
489
336
7,933
15,160
34,164
39,412
provisions
16,432
16,432
16,144
15,104
15,104
15,104
14,920
14,920
16,983
20,816
15,551
12,377
9,442
total long term liabilities
16,432
16,432
16,144
15,104
15,104
15,104
14,920
16,623
17,472
21,152
23,484
27,537
43,606
39,412
total liabilities
251,093
261,191
215,109
166,988
109,107
99,446
58,885
40,920
38,390
38,560
49,509
55,880
33,390
47,515
40,162
net assets
-91,392
-96,503
-71,854
-40,730
5,146
57,611
83,260
76,908
102,561
122,569
137,945
117,259
49,855
37,029
2,842
total shareholders funds
-91,392
-96,503
-71,854
-40,730
5,146
57,611
83,260
76,908
102,561
122,569
137,945
117,259
49,855
37,029
2,842
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
6,694
-25,048
-31,211
-45,882
-52,468
-25,621
7,869
-25,669
-20,072
-15,556
26,624
88,490
17,317
47,469
3,943
Depreciation
47,939
32,274
30,901
31,974
27,179
15,699
13,984
10,799
14,001
14,809
13,808
13,049
7,159
4,946
5,875
Amortisation
Tax
-1,704
-1,490
-6,179
-21,285
-4,506
-13,295
-1,105
Stock
-8,385
7,735
-1,083
1,733
-180
-134
-214
528
Debtors
-7,379
-7,752
9,377
5,351
-11,276
-10,768
14,435
-21,096
-5,432
-9,359
49,229
-13,035
-9,370
24,416
1,685
Creditors
-1,406
-196,679
198,417
260
-95
-5,810
1,982
-17,844
679
-7,269
-4,039
26,543
1,944
3,159
750
Accruals and Deferred Income
7,740
242,761
-149,959
58,774
11,794
42,420
14,894
22,077
Deferred Taxes & Provisions
-16,432
288
1,040
184
-2,063
-3,833
5,265
3,174
2,935
9,442
Cash flow from operations
50,210
61,060
39,059
40,815
6,071
29,721
24,071
8,726
-2,023
-2,490
-13,750
123,186
34,353
27,519
7,250
Investing Activities
capital expenditure
-49,988
-75,983
-29,785
-35,295
-33,402
-26,393
-17,032
-1,223
-2,984
-37,594
-40,792
-17,112
-19,486
-45,523
Change in Investments
cash flow from investments
-49,988
-75,983
-29,785
-35,295
-33,402
-26,393
-17,032
-1,223
-2,984
-37,594
-40,792
-17,112
-19,486
-45,523
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
-625
-2,193
-2,038
4,856
other long term liabilities
-1,703
1,214
153
-7,597
-7,227
-19,004
-5,248
39,412
share issue
99
1
interest
121
399
87
6
3
-28
-26
16
64
81
241
199
15
13
3
cash flow from financing
121
399
-538
-2,187
-2,035
4,828
-26
-1,687
1,278
333
-7,356
-7,028
-18,989
-5,235
39,416
cash and cash equivalents
cash
343
-14,524
10,034
2,035
4,124
154
-506
-10,931
-1,968
-5,141
-58,700
75,366
-1,748
2,798
1,143
overdraft
-905
905
change in cash
343
-14,524
10,034
2,035
4,124
1,059
-1,411
-10,931
-1,968
-5,141
-58,700
75,366
-1,748
2,798
1,143
load toad 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 load toad limited. Get real-time insights into load toad limited's credit score, group structure and payment trends.
Perform a competitor analysis for load toad limited by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other micro companies, companies in DE1 area or any other competitors across 12 key performance metrics.
load toad limited Ownership
LOAD TOAD LIMITED group structure
Load Toad Limited has no subsidiary companies.
Ultimate parent company
LOAD TOAD LIMITED
04388779
LOAD TOAD LIMITED Shareholders
The largest shareholders in Load Toad Limited include Oliver Charles Harding and Katrina Maria Harding.
oliver charles harding
49%
katrina maria harding
49%
oliver & katrina harding
2%
load toad limited directors
Load Toad Limited currently has 2 directors.
The longest serving directors include
Mr Oliver Harding (Mar 2006) and
Ms Katrina Harding (Nov 2013).
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 load toad limited.
load toad 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 LOAD TOAD LIMITED. This can take several minutes, an email will notify you when this has completed.
load toad limitedCompanies House Filings - See Documents
