Allied Landscapes Limited

POWER SEARCH PRICING

SOLUTIONS

allied landscapes limited Company Information

Live

MatureSmallHealthy

Company Number

04446922

Website

alliedlandscapes.co.uk

Registered Address

1 billing road, northampton, northamptonshire, NN1 5AL

Industry

Landscape service activities

Telephone

01604670752

Next Accounts Due

December 2025

Group Structure

View All

Directors

Robert Benamore22 Years

Billy Benamore7 Years

View All

Shareholders

robert john benamore 70%

billy benamore 15%

View All

allied landscapes limited Estimated Valuation

£741.6k

Pomanda estimates the enterprise value of ALLIED LANDSCAPES LIMITED at £741.6k based on Net Assets of £264.1k and 2.81x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Allied Landscapes Limited is a live company located in northamptonshire, NN1 5AL with a Companies House number of 04446922. It operates in the landscape service activities sector, SIC Code 81300. Founded in May 2002, it's largest shareholder is robert john benamore with a 70% stake. Allied Landscapes Limited is a mature, small sized company, Pomanda has estimated its turnover at £750.6k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Allied Landscapes Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

5 Strong

1 Regular

4 Weak

Size

annual sales of £750.6k, make it larger than the average company (£177k)

Growth

3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (8.7%)

EXPORT

Allied Landscapes Limited's latest turnover from March 2024 is estimated at £750.6 thousand and the company has net assets of £264.1 thousand. According to their latest financial statements, Allied Landscapes Limited has 7 employees and maintains cash reserves of 0 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	750,590	704,507	583,868	660,204	523,703	360,975	420,392	343,869	120,053	108,391	104,060	122,583	155,296	156,766	166,827
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	534,432	546,211	468,077	522,988	406,288	273,244	299,642	248,168	86,897	77,645	71,523	86,868	107,647	67,184	72,297
Gross Profit	216,158	158,296	115,791	137,216	117,414	87,731	120,751	95,702	33,156	30,746	32,537	35,715	47,649	89,582	94,530
Admin Expenses	202,970	161,961	91,971	119,911	74,018	64,019	66,944	72,027	35,191	6,486	21,014	16,917	42,598	49,085	43,224
Operating Profit	13,188	-3,665	23,820	17,305	43,396	23,712	53,807	23,675	-2,035	24,260	11,523	18,798	5,051	40,497	51,306
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	64	248	272	264	209	209	2	77
Pre-Tax Profit	13,188	-3,665	23,820	17,305	43,396	23,712	53,807	23,739	-1,787	24,532	11,787	19,007	5,259	37,860	46,124
Tax	-3,297	0	-4,526	-3,288	-8,245	-4,505	-10,223	-4,748	0	-5,152	-2,711	-4,562	-1,367	-8,570	-9,132
Profit After Tax	9,891	-3,665	19,294	14,017	35,151	19,207	43,584	18,991	-1,787	19,380	9,076	14,445	3,892	29,290	36,992
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	34,000	36,000
Retained Profit	9,891	-3,665	19,294	14,017	35,151	19,207	43,584	18,991	-1,787	19,380	9,076	14,445	3,892	-4,710	992
Employee Costs	149,952	132,935	159,685	220,175	177,042	90,886	111,860	91,916	44,662	44,372	44,140	44,748	46,979	44,639	68,271
Number Of Employees	7	6	7	10	9	4	5	4	2	2	2	2	2	2	3
EBITDA*	13,188	-3,665	23,820	17,305	43,396	23,712	53,807	23,675	27,342	48,444	26,165	30,523	15,837	46,694	59,037

* 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	132,945	121,935	159,157	134,890	150,323	134,930	102,507	68,753	62,886	47,258	43,164	53,077	32,118	23,152	23,192
Intangible Assets	0	0	0	0	0	0	0	0	0	8,500	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	132,945	121,935	159,157	134,890	150,323	134,930	102,507	68,753	62,886	55,758	43,164	53,077	32,118	23,152	23,192
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	244,657	246,248	198,799	214,510	147,878	97,191	110,292	92,491	23,503	23,725	20,997	23,485	26,537	20,878	32,517
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	900	900
Cash	0	0	0	0	0	0	0	0	51,221	47,833	60,810	44,717	38,871	44,662	28,818
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	244,657	246,248	198,799	214,510	147,878	97,191	110,292	92,491	74,724	71,558	81,807	68,202	65,408	66,440	62,235
total assets	377,602	368,183	357,956	349,400	298,201	232,121	212,799	161,244	137,610	127,316	124,971	121,279	97,526	89,592	85,427
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	113,508	113,980	100,088	110,826	73,644	40,493	37,044	30,697	26,519	17,659	31,748	40,323	0	4,898	3,050
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	4,487	467
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	31,015	17,588	14,581
total current liabilities	113,508	113,980	100,088	110,826	73,644	40,493	37,044	30,697	26,519	17,659	31,748	40,323	31,015	26,973	18,098
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	2,222	5,556	3,932	3,466	245	3,191	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	2,222	5,556	3,932	3,466	245	3,191	0	0	0	0
total liabilities	113,508	113,980	100,088	110,826	73,644	42,715	42,600	34,629	29,985	17,904	34,939	40,323	31,015	26,973	18,098
net assets	264,094	254,203	257,868	238,574	224,557	189,406	170,199	126,615	107,625	109,412	90,032	80,956	66,511	62,619	67,329
total shareholders funds	264,094	254,203	257,868	238,574	224,557	189,406	170,199	126,615	107,625	109,412	90,032	80,956	66,511	62,619	67,329

	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	13,188	-3,665	23,820	17,305	43,396	23,712	53,807	23,675	-2,035	24,260	11,523	18,798	5,051	40,497	51,306
Depreciation	0	0	0	0	0	0	0	0	20,877	15,684	14,642	11,725	10,786	6,197	7,731
Amortisation	0	0	0	0	0	0	0	0	8,500	8,500	0	0	0	0	0
Tax	-3,297	0	-4,526	-3,288	-8,245	-4,505	-10,223	-4,748	0	-5,152	-2,711	-4,562	-1,367	-8,570	-9,132
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-1,591	47,449	-15,711	66,632	50,687	-13,101	17,801	68,988	-222	2,728	-2,488	-3,052	4,759	-11,639	33,417
Creditors	-472	13,892	-10,738	37,182	33,151	3,449	6,347	4,178	8,860	-14,089	-8,575	40,323	-4,898	1,848	3,050
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	-31,015	13,427	3,007	14,581
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	11,010	-37,222	24,267	-15,433	17,615	35,757	32,130	-45,883	36,424	26,475	17,367	38,321	18,240	54,618	34,119
Investing Activities
capital expenditure	-11,010	37,222	-24,267	15,433	-15,393	-32,423	-33,754	-5,867	-36,505	-36,778	-4,729	-32,684	-19,752	-6,157	-30,923
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-11,010	37,222	-24,267	15,433	-15,393	-32,423	-33,754	-5,867	-36,505	-36,778	-4,729	-32,684	-19,752	-6,157	-30,923
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	-4,487	4,020	467
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	-2,222	-3,334	1,624	466	3,221	-2,946	3,191	0	0	0	0
share issue	0	0	0	0	0	0	0	-1	0	0	0	0	0	0	66,337
interest	0	0	0	0	0	0	0	64	248	272	264	209	209	2	77
cash flow from financing	0	0	0	0	-2,222	-3,334	1,624	529	3,469	-2,674	3,455	209	-4,278	4,022	66,881
cash and cash equivalents
cash	0	0	0	0	0	0	0	-51,221	3,388	-12,977	16,093	5,846	-5,791	15,844	28,818
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-51,221	3,388	-12,977	16,093	5,846	-5,791	15,844	28,818

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for allied landscapes limited. Get real-time insights into allied landscapes 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

Perform a competitor analysis for allied landscapes limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in NN1 area or any other competitors across 12 key performance metrics.

ALLIED LANDSCAPES LIMITED group structure

Allied Landscapes Limited has no subsidiary companies.

Ultimate parent company

ALLIED LANDSCAPES LIMITED

04446922

ALLIED LANDSCAPES LIMITED Shareholders

robert john benamore	70%
billy benamore	15%
charley elizabeth bason	15%

Allied Landscapes Limited currently has 4 directors. The longest serving directors include Mr Robert Benamore (May 2002) and Mr Billy Benamore (Apr 2017).

officer	country	age	start	end	role
Mr Robert Benamore	United Kingdom	58 years	May 2002	-	Director
Mr Billy Benamore	United Kingdom	26 years	Apr 2017	-	Director
Mrs Amanda Benamore	United Kingdom	58 years	Dec 2020	-	Director
Mrs Charley Bason	United Kingdom	28 years	Nov 2021	-	Director

P&L

March 2024

turnover

750.6k

+7%

operating profit

13.2k

gross margin

28.8%

+28.17%

turnover

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

Balance Sheet

March 2024

net assets

264.1k

+0.04%

total assets

377.6k

+0.03%

cash

net assets

Total assets minus all liabilities

Similar Companies

manor landscapes (midlands) limited

giles landscapes cms limited

leighton landscaping limited

village garden services limited

3.5

warners of bedford limited

company number

04446922

Type

Private limited with Share Capital

industry

81300 - Landscape service activities

incorporation date

May 2002

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

last accounts submitted

March 2024

address

1 billing road, northampton, northamptonshire, NN1 5AL

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 allied landscapes limited.

allied landscapes limited Company Information

allied landscapes limited Estimated Valuation

allied landscapes limited Estimated Valuation

allied landscapes limited Estimated Valuation

Allied Landscapes Limited Overview

Allied Landscapes Limited Health Check

ALLIED LANDSCAPES LIMITED financials

allied landscapes limited Credit Report and Business Information

Allied Landscapes Limited Competitor Analysis

allied landscapes limited Ownership

allied landscapes limited directors

allied landscapes limited company details

allied landscapes limited Charges & Mortgages

allied landscapes limited Companies House Filings - See Documents