laurie a avadis & co limited
laurie a avadis & co limited Company Information
Group Structure
View All
Industry
Activities of patent and copyright agents; other legal activities (other than those of barristers and solicitors) n.e.c.
Registered Address
923 finchley road, london, NW11 7PE
Website
http://avadis.co.uklaurie a avadis & co limited Estimated Valuation
Pomanda estimates the enterprise value of LAURIE A AVADIS & CO LIMITED at £209.8k based on a Turnover of £477.9k and 0.44x industry multiple (adjusted for size and gross margin).
laurie a avadis & co limited Estimated Valuation
Pomanda estimates the enterprise value of LAURIE A AVADIS & CO LIMITED at £0 based on an EBITDA of £-71.3k and a 2.54x industry multiple (adjusted for size and gross margin).
laurie a avadis & co limited Estimated Valuation
Pomanda estimates the enterprise value of LAURIE A AVADIS & CO LIMITED at £1.5m based on Net Assets of £840.3k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Laurie A Avadis & Co Limited Overview
Laurie A Avadis & Co Limited is a live company located in london, NW11 7PE with a Companies House number of 04607718. It operates in the activities of patent and copyright agents sector, SIC Code 69109. Founded in December 2002, it's largest shareholder is laurie anthony avadis with a 100% stake. Laurie A Avadis & Co Limited is a mature, micro sized company, Pomanda has estimated its turnover at £477.9k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Laurie A Avadis & Co Limited Health Check
Pomanda's financial health check has awarded Laurie A Avadis & Co Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
6 Weak
Size
annual sales of £477.9k, make it smaller than the average company (£676.7k)
- Laurie A Avadis & Co Limited
£676.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 25%, show it is growing at a faster rate (6.5%)
- Laurie A Avadis & Co Limited
6.5% - Industry AVG
Production
with a gross margin of 26%, this company has a higher cost of product (49.4%)
- Laurie A Avadis & Co Limited
49.4% - Industry AVG
Profitability
an operating margin of -16.7% make it less profitable than the average company (7.4%)
- Laurie A Avadis & Co Limited
7.4% - Industry AVG
Employees
with 2 employees, this is below the industry average (8)
2 - Laurie A Avadis & Co Limited
8 - Industry AVG
Pay Structure
on an average salary of £36.5k, the company has an equivalent pay structure (£36.5k)
- Laurie A Avadis & Co Limited
£36.5k - Industry AVG
Efficiency
resulting in sales per employee of £238.9k, this is more efficient (£70.4k)
- Laurie A Avadis & Co Limited
£70.4k - Industry AVG
Debtor Days
it gets paid by customers after 225 days, this is later than average (59 days)
- Laurie A Avadis & Co Limited
59 days - Industry AVG
Creditor Days
its suppliers are paid after 2 days, this is quicker than average (20 days)
- Laurie A Avadis & Co Limited
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Laurie A Avadis & Co Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 840 weeks, this is more cash available to meet short term requirements (29 weeks)
840 weeks - Laurie A Avadis & Co Limited
29 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4.2%, this is a lower level of debt than the average (56.7%)
4.2% - Laurie A Avadis & Co Limited
56.7% - Industry AVG
LAURIE A AVADIS & CO LIMITED financials
Laurie A Avadis & Co Limited's latest turnover from April 2024 is estimated at £477.9 thousand and the company has net assets of £840.3 thousand. According to their latest financial statements, Laurie A Avadis & Co Limited has 2 employees and maintains cash reserves of £35.9 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | 2 | 3 | 5 | 5 | 5 | 5 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 24,961 | 33,281 | 44,375 | 11,895 | 13,994 | 18,251 | 13,712 | 15,818 | 21,994 | 28,271 | 36,474 | 29,368 | 4,965 | 4,510 | 4,352 |
| Intangible Assets | 41,899 | 83,803 | 125,707 | 167,611 | 209,515 | 251,419 | 293,323 | 335,227 | |||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 24,961 | 33,281 | 44,375 | 11,895 | 13,994 | 18,251 | 13,712 | 57,717 | 105,797 | 153,978 | 204,085 | 238,883 | 256,384 | 297,833 | 339,579 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 295,635 | 293,508 | 165,143 | 153,929 | 705,788 | 738,109 | 745,690 | 94,307 | 82,524 | 553,612 | 58,146 | 68,866 | 64,541 | 44,357 | 49,679 |
| Group Debtors | 610,786 | 499,744 | |||||||||||||
| Misc Debtors | |||||||||||||||
| Cash | 35,882 | 178,879 | 791,197 | 719,968 | 635,326 | 503,234 | 455,716 | 444,299 | 526,004 | 488,328 | 768,024 | 716,191 | 565,060 | 546,205 | 532,219 |
| misc current assets | 520,913 | 465,000 | |||||||||||||
| total current assets | 852,430 | 937,387 | 956,340 | 873,897 | 1,341,114 | 1,241,343 | 1,201,406 | 1,149,392 | 1,108,272 | 1,041,940 | 826,170 | 785,057 | 629,601 | 590,562 | 581,898 |
| total assets | 877,391 | 970,668 | 1,000,715 | 885,792 | 1,355,108 | 1,259,594 | 1,215,118 | 1,207,109 | 1,214,069 | 1,195,918 | 1,030,255 | 1,023,940 | 885,985 | 888,395 | 921,477 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 2,219 | 16,110 | 35,927 | 55,308 | 110,884 | 111,820 | 145,288 | 169,182 | 212,276 | 237,650 | 202,779 | 264,158 | 231,335 | 305,236 | 275,767 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | |||||||||||||||
| total current liabilities | 2,219 | 16,110 | 35,927 | 55,308 | 110,884 | 111,820 | 145,288 | 169,182 | 212,276 | 237,650 | 202,779 | 264,158 | 231,335 | 305,236 | 275,767 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 28,650 | 31,960 | 41,858 | ||||||||||||
| provisions | 6,240 | 8,320 | 8,393 | 2,213 | 2,567 | 3,395 | |||||||||
| total long term liabilities | 34,890 | 40,280 | 50,251 | 2,213 | 2,567 | 3,395 | |||||||||
| total liabilities | 37,109 | 56,390 | 86,178 | 57,521 | 113,451 | 115,215 | 145,288 | 169,182 | 212,276 | 237,650 | 202,779 | 264,158 | 231,335 | 305,236 | 275,767 |
| net assets | 840,282 | 914,278 | 914,537 | 828,271 | 1,241,657 | 1,144,379 | 1,069,830 | 1,037,927 | 1,001,793 | 958,268 | 827,476 | 759,782 | 654,650 | 583,159 | 645,710 |
| total shareholders funds | 840,282 | 914,278 | 914,537 | 828,271 | 1,241,657 | 1,144,379 | 1,069,830 | 1,037,927 | 1,001,793 | 958,268 | 827,476 | 759,782 | 654,650 | 583,159 | 645,710 |
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 8,320 | 11,094 | 14,791 | 3,965 | 4,665 | 6,083 | 9,327 | 10,037 | 10,776 | 12,159 | 9,791 | 1,517 | 1,503 | 1,450 | |
| Amortisation | 41,904 | 41,904 | 41,904 | 41,904 | 41,904 | 41,904 | 41,904 | 41,904 | |||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | 2,127 | 128,365 | 11,214 | -551,859 | -32,321 | -7,581 | 40,597 | 122,825 | 28,656 | 495,466 | -10,720 | 4,325 | 20,184 | -5,322 | 49,679 |
| Creditors | -13,891 | -19,817 | -19,381 | -55,576 | -936 | -33,468 | -23,894 | -43,094 | -25,374 | 34,871 | -61,379 | 32,823 | -73,901 | 29,469 | 275,767 |
| Accruals and Deferred Income | |||||||||||||||
| Deferred Taxes & Provisions | -2,080 | -73 | 6,180 | -354 | -828 | 3,395 | |||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -3,310 | -9,898 | 41,858 | ||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -142,997 | -612,318 | 71,229 | 84,642 | 132,092 | 47,518 | 11,417 | -81,705 | 37,676 | -279,696 | 51,833 | 151,131 | 18,855 | 13,986 | 532,219 |
| overdraft | |||||||||||||||
| change in cash | -142,997 | -612,318 | 71,229 | 84,642 | 132,092 | 47,518 | 11,417 | -81,705 | 37,676 | -279,696 | 51,833 | 151,131 | 18,855 | 13,986 | 532,219 |
laurie a avadis & co limited Credit Report and Business Information
Laurie A Avadis & Co Limited Competitor Analysis
Perform a competitor analysis for laurie a avadis & co limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in NW11 area or any other competitors across 12 key performance metrics.
laurie a avadis & co limited Ownership
LAURIE A AVADIS & CO LIMITED group structure
Laurie A Avadis & Co Limited has no subsidiary companies.
Ultimate parent company
LAURIE A AVADIS & CO LIMITED
04607718
laurie a avadis & co limited directors
Laurie A Avadis & Co Limited currently has 1 director, Laurie Avadis serving since Dec 2002.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Laurie Avadis | England | 63 years | Dec 2002 | - | Director |
P&L
April 2024turnover
477.9k
+25%
operating profit
-79.6k
0%
gross margin
26.1%
-15.78%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
840.3k
-0.08%
total assets
877.4k
-0.1%
cash
35.9k
-0.8%
net assets
Total assets minus all liabilities
laurie a avadis & co limited company details
company number
04607718
Type
Private limited with Share Capital
industry
69109 - Activities of patent and copyright agents; other legal activities (other than those of barristers and solicitors) n.e.c.
incorporation date
December 2002
age
23
incorporated
UK
ultimate parent company
accounts
Unaudited Abridged
last accounts submitted
April 2024
previous names
N/A
accountant
JOSEPH KAHAN ASSOCIATES LLP
auditor
-
address
923 finchley road, london, NW11 7PE
Bank
-
Legal Advisor
-
laurie a avadis & co 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 1 charges/mortgages relating to laurie a avadis & co limited. Currently there are 0 open charges and 1 have been satisfied in the past.
laurie a avadis & co 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 LAURIE A AVADIS & CO LIMITED. This can take several minutes, an email will notify you when this has completed.
laurie a avadis & co limited Companies House Filings - See Documents
| date | description | view/download |
|---|
