Pomanda estimates the enterprise value of UNITED LEGAL SERVICES LIMITED at £22.6m based on a Turnover of £23.7m and 0.95x industry multiple (adjusted for size and gross margin).
united legal services limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of UNITED LEGAL SERVICES LIMITED at £0 based on an EBITDA of £-2.3m and a 6.13x industry multiple (adjusted for size and gross margin).
united legal services limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of UNITED LEGAL SERVICES LIMITED at £0 based on Net Assets of £-10.1m and 2.17x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
United Legal Services LimitedOverview
United Legal Services Limited is a live company located in oxon, OX9 3FA with a Companies House number of 04594095. It operates in the other information technology service activities sector, SIC Code 62090. Founded in November 2002, it's largest shareholder is
smoove limited
with a 100% stake. United Legal Services Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£23.7m with
healthy
growth in recent years.
Pomanda's financial health check has awarded United Legal Services Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
5 Strong
3 Regular
3 Weak
Size
annual sales of £23.7m, make it larger than the average company (£7.8m)
£23.7m - United Legal Services Limited
£7.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (9%)
13% - United Legal Services Limited
9% - Industry AVG
Production
with a gross margin of 37.5%, this company has a higher cost of product (50%)
37.5% - United Legal Services Limited
50% - Industry AVG
Profitability
an operating margin of -13.6% make it less profitable than the average company (4%)
-13.6% - United Legal Services Limited
4% - Industry AVG
Employees
with 93 employees, this is above the industry average (45)
93 - United Legal Services Limited
45 - Industry AVG
Pay Structure
on an average salary of £83.4k, the company has an equivalent pay structure (£74k)
£83.4k - United Legal Services Limited
£74k - Industry AVG
Efficiency
resulting in sales per employee of £254.8k, this is more efficient (£180.9k)
£254.8k - United Legal Services Limited
£180.9k - Industry AVG
Debtor Days
it gets paid by customers after 11 days, this is earlier than average (51 days)
11 days - United Legal Services Limited
51 days - Industry AVG
Creditor Days
its suppliers are paid after 37 days, this is close to average (34 days)
37 days - United Legal Services Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - United Legal Services Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 15 weeks, this is average cash available to meet short term requirements (13 weeks)
15 weeks - United Legal Services Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 303.7%, this is a higher level of debt than the average (63.4%)
303.7% - United Legal Services Limited
63.4% - Industry AVG
UNITED LEGAL SERVICES LIMITED financials
EXPORT
United Legal Services Limited's latest turnover from June 2024 is £23.7 million and the company has net assets of -£10.1 million. According to their latest financial statements, United Legal Services Limited has 93 employees and maintains cash reserves of £1 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 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
23,694,000
19,194,000
18,065,000
16,256,000
19,875,000
22,135,000
23,522,000
19,908,000
19,654,000
16,049,977
16,210,219
10,563,644
8,365,500
4,630,292
3,123,080
Other Income Or Grants
Cost Of Sales
14,819,000
12,479,000
11,155,000
9,836,000
11,687,000
13,496,000
14,591,000
11,595,000
11,724,000
10,043,972
10,950,145
7,279,124
5,748,259
2,977,490
1,795,471
Gross Profit
8,875,000
6,715,000
6,910,000
6,420,000
8,188,000
8,639,000
8,931,000
8,313,000
7,930,000
6,006,005
5,260,074
3,284,520
2,617,241
1,652,802
1,327,609
Admin Expenses
12,092,000
11,674,000
11,218,000
8,160,000
5,437,000
5,115,000
4,626,000
3,923,000
4,231,000
2,898,940
2,378,773
1,689,908
1,290,559
1,048,315
890,505
Operating Profit
-3,217,000
-4,959,000
-4,308,000
-1,740,000
2,751,000
3,524,000
4,305,000
4,390,000
3,699,000
3,107,065
2,881,301
1,594,612
1,326,682
604,487
437,104
Interest Payable
15,000
27,000
31,000
35,000
25,000
1,000
16,000
Interest Receivable
11,000
3,000
1,000
3,000
3,000
9,000
8,000
11,995
6,349
5,319
4,678
574
363
Pre-Tax Profit
-3,221,000
-4,983,000
-4,339,000
-1,774,000
2,729,000
3,527,000
4,306,000
4,399,000
3,707,000
3,119,060
2,887,650
1,599,931
1,331,360
605,061
437,467
Tax
890,000
211,000
50,000
496,000
-374,000
-480,000
-550,000
-531,000
-722,000
-412,245
-181,878
-358,795
-284,851
-174,192
-136,237
Profit After Tax
-2,331,000
-4,772,000
-4,289,000
-1,278,000
2,355,000
3,047,000
3,756,000
3,868,000
2,985,000
2,706,815
2,705,772
1,241,136
1,046,509
430,869
301,230
Dividends Paid
2,500,000
3,000,000
3,100,000
3,000,000
3,000,000
7,200,000
200,000
603,333
Retained Profit
-2,331,000
-4,772,000
-4,289,000
-1,278,000
-145,000
47,000
656,000
868,000
-15,000
-4,493,185
2,705,772
1,241,136
1,046,509
230,869
-302,103
Employee Costs
7,754,000
7,610,000
6,885,000
3,978,000
2,657,000
2,502,000
2,426,000
1,936,000
1,848,000
1,418,145
1,546,246
1,051,008
1,558,784
872,347
626,942
Number Of Employees
93
122
109
85
78
70
62
58
56
53
50
39
31
18
13
EBITDA*
-2,302,000
-4,235,000
-3,436,000
-644,000
3,658,000
4,207,000
4,986,000
5,034,000
4,294,000
3,476,396
3,075,745
1,689,752
1,405,010
671,255
477,695
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 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
698,000
991,000
1,554,000
1,828,000
2,095,000
406,000
251,000
486,000
486,000
665,227
733,272
183,587
79,674
288,343
59,543
Intangible Assets
1,665,000
1,334,000
1,039,000
1,274,000
2,695,000
2,444,000
2,185,000
1,986,000
1,730,000
1,811,354
1,394,346
861,409
354,385
Investments & Other
Debtors (Due After 1 year)
21,933
11,127
11,127
19,430
Total Fixed Assets
2,363,000
2,325,000
2,593,000
3,102,000
4,790,000
2,850,000
2,436,000
2,472,000
2,216,000
2,476,581
2,149,551
1,056,123
445,186
307,773
59,543
Stock & work in progress
48,000
55,000
40,000
23,000
29,206
43,103
39,327
25,176
18,960
Trade Debtors
752,000
620,000
849,000
727,000
964,000
1,173,000
439,000
985,000
866,000
450,910
402,090
169,733
239,088
162,126
64,417
Group Debtors
120,000
29,000
712,000
191,000
490,000
430,000
19,000
258,469
2,331,262
1,470,040
44,395
6,086
308,162
Misc Debtors
668,000
1,150,000
880,000
904,000
358,000
319,000
560,000
402,000
347,000
215,857
115,453
117,316
119,736
114,611
74,308
Cash
1,038,000
879,000
1,271,000
751,000
731,000
1,061,000
1,521,000
1,045,000
2,503,000
884,302
2,014,240
940,531
1,529,802
686,209
274,907
misc current assets
total current assets
2,578,000
2,678,000
3,000,000
3,094,000
2,244,000
3,091,000
3,005,000
2,491,000
3,739,000
1,838,744
4,906,148
2,736,947
1,958,197
987,992
721,794
total assets
4,941,000
5,003,000
5,593,000
6,196,000
7,034,000
5,941,000
5,441,000
4,963,000
5,955,000
4,315,325
7,055,699
3,793,070
2,403,383
1,295,765
781,337
Bank overdraft
Bank loan
Trade Creditors
1,537,000
1,860,000
1,992,000
2,033,000
1,477,000
2,168,000
1,810,000
2,090,000
2,169,000
1,175,946
956,563
684,454
537,776
430,648
215,745
Group/Directors Accounts
508,000
439,000
155,000
70,000
1,821,000
1,318,517
260,957
3,954
other short term finances
hp & lease commitments
103,000
98,000
150,000
162,000
143,000
other current liabilities
1,804,000
1,267,000
1,364,000
962,000
875,000
793,000
966,000
922,000
986,000
807,842
656,883
399,317
507,675
330,186
543,820
total current liabilities
3,444,000
3,225,000
3,506,000
3,665,000
2,934,000
3,116,000
2,776,000
3,082,000
4,976,000
3,302,305
1,613,446
1,083,771
1,045,451
1,021,791
763,519
loans
11,053,000
9,006,000
3,941,000
hp & lease commitments
430,000
607,000
1,012,000
1,162,000
1,309,000
Accruals and Deferred Income
other liabilities
provisions
80,000
206,000
215,000
393,000
340,000
119,000
208,000
199,000
241,436
200,149
172,967
62,736
25,287
total long term liabilities
11,563,000
9,613,000
5,159,000
1,377,000
1,702,000
340,000
119,000
208,000
199,000
241,436
200,149
172,967
62,736
25,287
total liabilities
15,007,000
12,838,000
8,665,000
5,042,000
4,636,000
3,456,000
2,895,000
3,290,000
5,175,000
3,543,741
1,813,595
1,256,738
1,108,187
1,047,078
763,519
net assets
-10,066,000
-7,835,000
-3,072,000
1,154,000
2,398,000
2,485,000
2,546,000
1,673,000
780,000
771,584
5,242,104
2,536,332
1,295,196
248,687
17,818
total shareholders funds
-10,066,000
-7,835,000
-3,072,000
1,154,000
2,398,000
2,485,000
2,546,000
1,673,000
780,000
771,584
5,242,104
2,536,332
1,295,196
248,687
17,818
Jun 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
-3,217,000
-4,959,000
-4,308,000
-1,740,000
2,751,000
3,524,000
4,305,000
4,390,000
3,699,000
3,107,065
2,881,301
1,594,612
1,326,682
604,487
437,104
Depreciation
247,000
274,000
321,000
328,000
296,000
195,000
258,000
266,000
228,000
216,526
127,634
39,964
78,328
66,768
40,591
Amortisation
668,000
450,000
551,000
768,000
611,000
488,000
423,000
378,000
367,000
152,805
66,810
55,176
Tax
890,000
211,000
50,000
496,000
-374,000
-480,000
-550,000
-531,000
-722,000
-412,245
-181,878
-358,795
-284,851
-174,192
-136,237
Stock
-48,000
-7,000
15,000
17,000
-6,206
-13,897
3,776
14,151
6,216
18,960
Debtors
-259,000
70,000
-614,000
830,000
-469,000
553,000
23,000
193,000
287,764
-1,945,502
1,102,522
1,353,870
112,093
-144,634
446,887
Creditors
-323,000
-132,000
-41,000
556,000
-691,000
358,000
-280,000
-79,000
993,054
219,383
272,109
146,678
107,128
214,903
215,745
Accruals and Deferred Income
537,000
-97,000
402,000
87,000
82,000
-173,000
44,000
-64,000
178,158
150,959
257,566
-108,358
177,489
-213,634
543,820
Deferred Taxes & Provisions
80,000
-206,000
-9,000
-178,000
53,000
221,000
-89,000
9,000
-42,436
41,287
27,182
110,231
37,449
25,287
Cash flow from operations
-859,000
-4,529,000
-2,420,000
-513,000
3,245,000
3,587,000
4,073,000
4,159,000
4,419,218
5,435,179
2,344,426
111,487
1,323,916
649,293
654,136
Investing Activities
capital expenditure
-953,000
-456,000
-363,000
592,000
-2,847,000
-1,097,000
-645,000
-900,000
-334,419
-718,294
-1,277,066
-706,077
-224,044
-295,568
-100,134
Change in Investments
cash flow from investments
-953,000
-456,000
-363,000
592,000
-2,847,000
-1,097,000
-645,000
-900,000
-334,419
-718,294
-1,277,066
-706,077
-224,044
-295,568
-100,134
Financing Activities
Bank loans
Group/Directors Accounts
-508,000
69,000
284,000
155,000
-70,000
-1,751,000
502,483
1,318,517
-260,957
257,003
3,954
Other Short Term Loans
Long term loans
2,047,000
5,065,000
3,941,000
Hire Purchase and Lease Commitments
-172,000
-457,000
-162,000
-128,000
1,452,000
other long term liabilities
share issue
100,000
9,000
63,000
34,000
58,000
-108,000
217,000
25,000
23,416
22,665
319,921
interest
-4,000
-24,000
-31,000
-34,000
-22,000
3,000
-1,000
9,000
-8,000
11,995
6,349
5,319
4,678
574
363
cash flow from financing
1,971,000
4,593,000
3,303,000
-59,000
1,772,000
50,000
146,000
-1,717,000
517,899
1,353,177
6,349
5,319
-256,279
257,577
324,238
cash and cash equivalents
cash
159,000
-392,000
520,000
20,000
-330,000
-460,000
476,000
-1,458,000
1,618,698
-1,129,938
1,073,709
-589,271
843,593
411,302
274,907
overdraft
change in cash
159,000
-392,000
520,000
20,000
-330,000
-460,000
476,000
-1,458,000
1,618,698
-1,129,938
1,073,709
-589,271
843,593
411,302
274,907
united legal services 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 united legal services limited. Get real-time insights into united legal services limited's credit score, group structure and payment trends.
Perform a competitor analysis for united legal services limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other large companies, companies in OX9 area or any other competitors across 12 key performance metrics.
united legal services limited Ownership
UNITED LEGAL SERVICES LIMITED group structure
United Legal Services Limited has no subsidiary companies.
The sole shareholder of United Legal Services Limited is Smoove Limited.
smoove limited
100%
united legal services limited directors
United Legal Services Limited currently has 2 directors.
The longest serving directors include
Mr Michael Cress (May 2022) and
Mr Matthew Joy (May 2024).
62090 - Other information technology and computer service activities
incorporation date
November 2002
age
23
incorporated
UK
ultimate parent company
PEXA INTERNATIONAL PTY LTD
accounts
Audit Exemption Subsidiary
last accounts submitted
June 2024
previous names
united solicitors limited (February 2003)
accountant
-
auditor
-
address
masters court church road, thame, oxon, OX9 3FA
Bank
-
Legal Advisor
-
united legal services 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 8 charges/mortgages relating to united legal services limited. Currently there are 0 open charges and 8 have been satisfied in the past.
united legal services 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 UNITED LEGAL SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
united legal services limitedCompanies House Filings - See Documents
