Larards Residential Sales Limited

POWER SEARCH PRICING

SOLUTIONS

larards residential sales limited Company Information

Live (In Liquidation)

MatureMicroDeclining

Company Number

04687567

Next Accounts

630 days late

Industry

Real estate agencies

Directors

David Rawding

Shareholders

kerry rawding

david rawding

Group Structure

View All

Contact

Registered Address

ferriby hall high street, north ferriby, HU14 3JP

Website

http://lrsales.co.uk

larards residential sales limited Estimated Valuation

£437.9k

Pomanda estimates the enterprise value of LARARDS RESIDENTIAL SALES LIMITED at £437.9k based on a Turnover of £297.3k and 1.47x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Larards Residential Sales Limited is a live company located in north ferriby, HU14 3JP with a Companies House number of 04687567. It operates in the real estate agencies sector, SIC Code 68310. Founded in March 2003, it's largest shareholder is kerry rawding with a 50% stake. Larards Residential Sales Limited is a mature, micro sized company, Pomanda has estimated its turnover at £297.3k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Larards Residential Sales Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1out of 5

1 Strong

1 Regular

8 Weak

Size

annual sales of £297.3k, make it smaller than the average company (£572.4k)

Growth

3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (1.4%)

EXPORT

Larards Residential Sales Limited's latest turnover from July 2021 is estimated at £297.3 thousand and the company has net assets of £15.8 thousand. According to their latest financial statements, Larards Residential Sales Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	May 2011	May 2010
Turnover	297,319	386,239	338,292	423,813	574,431	244,628	196,695	680,834	434,075	531,741	738,249	748,767
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	180,217	230,890	204,081	232,817	249,958	102,582	80,823	291,326	194,610	230,755	342,100	386,743
Gross Profit	117,102	155,349	134,210	190,996	324,473	142,046	115,872	389,508	239,465	300,986	396,150	362,024
Admin Expenses	113,914	144,919	135,748	193,022	317,082	145,504	98,839	292,116	216,139	301,176	402,815	457,901
Operating Profit	3,188	10,430	-1,538	-2,026	7,391	-3,458	17,033	97,392	23,326	-190	-6,665	-95,877
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	9	26	17	1	5	6	1
Pre-Tax Profit	3,188	10,430	-1,538	-2,026	7,391	-3,449	17,059	97,409	23,327	-185	-6,659	-95,876
Tax	-606	-1,982	0	0	-1,404	0	-3,412	-20,456	-5,365	0	0	0
Profit After Tax	2,582	8,448	-1,538	-2,026	5,987	-3,449	13,647	76,953	17,962	-185	-6,659	-95,876
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	2,582	8,448	-1,538	-2,026	5,987	-3,449	13,647	76,953	17,962	-185	-6,659	-95,876
Employee Costs	221,609	266,689	310,153	350,634	491,571	110,329	76,499	225,406	169,644	160,542	206,423	244,146
Number Of Employees	6	7	8	10	14	3	2	6	5	5	6	7
EBITDA*	3,188	10,430	-1,538	-2,026	7,391	1,882	22,771	103,957	30,631	9,082	2,205	-85,646

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	May 2011	May 2010
Tangible Assets	18,865	22,998	27,334	31,909	36,763	24,062	26,902	29,445	33,510	38,315	41,484	47,402
Intangible Assets	0	0	0	0	0	17,083	19,583	22,083	24,583	27,083	30,000	32,500
Investments & Other	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
Total Fixed Assets	18,865	22,998	27,334	31,909	36,763	41,145	46,485	51,528	58,093	65,398	71,484	79,902
Stock & work in progress	0	0	0	0	0	53,015	61,351	73,413	61,907	51,691	56,939	55,463
Trade Debtors	93,893	117,027	98,207	124,848	144,642	49,230	35,843	111,631	69,360	86,052	127,411	132,592
Group Debtors	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
Cash	0	0	0	0	0	0	3,615	6,680	244	165	2,029	430
misc current assets	0	0	0	14,067	12,875	0	0	0	0	0	0	0
total current assets	93,893	117,027	98,207	138,915	157,517	102,245	100,809	191,724	131,511	137,908	186,379	188,485
total assets	112,758	140,025	125,541	170,824	194,280	143,390	147,294	243,252	189,604	203,306	257,863	268,387
Bank overdraft	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
Trade Creditors	54,291	60,533	86,158	107,425	103,176	112,063	101,238	102,055	97,344	217,400	271,772	275,637
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	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
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	54,291	60,533	86,158	107,425	103,176	112,063	101,238	102,055	97,344	217,400	271,772	275,637
loans	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
Accruals and Deferred Income	1,000	750	750	750	750	0	0	0	0	0	0	0
other liabilities	39,167	62,771	30,831	53,000	78,335	16,441	27,315	55,584	88,392	0	0	0
provisions	2,454	2,707	2,986	3,295	3,639	4,075	4,481	4,792	0	0	0	0
total long term liabilities	42,621	66,228	34,567	57,045	82,724	20,516	31,796	60,376	88,392	0	0	0
total liabilities	96,912	126,761	120,725	164,470	185,900	132,579	133,034	162,431	185,736	217,400	271,772	275,637
net assets	15,846	13,264	4,816	6,354	8,380	10,811	14,260	80,821	3,868	-14,094	-13,909	-7,250
total shareholders funds	15,846	13,264	4,816	6,354	8,380	10,811	14,260	80,821	3,868	-14,094	-13,909	-7,250

	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	May 2011	May 2010
Operating Activities
Operating Profit	3,188	10,430	-1,538	-2,026	7,391	-3,458	17,033	97,392	23,326	-190	-6,665	-95,877
Depreciation	0	0	0	0	0	2,840	3,238	4,065	4,805	6,355	6,370	7,731
Amortisation	0	0	0	0	0	2,500	2,500	2,500	2,500	2,917	2,500	2,500
Tax	-606	-1,982	0	0	-1,404	0	-3,412	-20,456	-5,365	0	0	0
Stock	0	0	0	0	-53,015	-8,336	-12,062	11,506	10,216	-5,248	1,476	55,463
Debtors	-23,134	18,820	-26,641	-19,794	95,412	13,387	-75,788	42,271	-16,692	-41,359	-5,181	132,592
Creditors	-6,242	-25,625	-21,267	4,249	-8,887	10,825	-817	4,711	-120,056	-54,372	-3,865	275,637
Accruals and Deferred Income	250	0	0	0	750	0	0	0	0	0	0	0
Deferred Taxes & Provisions	-253	-279	-309	-344	-436	-406	-311	4,792	0	0	0	0
Cash flow from operations	19,471	-36,276	3,527	21,673	-44,983	7,250	106,081	39,227	-88,314	1,317	2,045	1,936
Investing Activities
capital expenditure	4,133	4,336	4,575	4,854	4,382	0	-695	0	0	-3,186	-452	-90,133
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	4,133	4,336	4,575	4,854	4,382	0	-695	0	0	-3,186	-452	-90,133
Financing Activities
Bank loans	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
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-23,604	31,940	-22,169	-25,335	61,894	-10,874	-28,269	-32,808	88,392	0	0	0
share issue	0	0	0	0	-8,418	0	-80,208	0	0	0	0	88,626
interest	0	0	0	0	0	9	26	17	1	5	6	1
cash flow from financing	-23,604	31,940	-22,169	-25,335	53,476	-10,865	-108,451	-32,791	88,393	5	6	88,627
cash and cash equivalents
cash	0	0	0	0	0	-3,615	-3,065	6,436	79	-1,864	1,599	430
overdraft	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	-3,615	-3,065	6,436	79	-1,864	1,599	430

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for larards residential sales limited. Get real-time insights into larards residential sales 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 larards residential sales limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in HU14 area or any other competitors across 12 key performance metrics.

LARARDS RESIDENTIAL SALES LIMITED group structure

Larards Residential Sales Limited has no subsidiary companies.

Ultimate parent company

LARARDS RESIDENTIAL SALES LIMITED

04687567

LARARDS RESIDENTIAL SALES LIMITED Shareholders

kerry rawding	50%
david rawding	50%

Larards Residential Sales Limited currently has 1 director, Mr David Rawding serving since Nov 2003.

officer	country	age	start	end	role
Mr David Rawding	England	57 years	Nov 2003	-	Director

P&L

July 2021

turnover

297.3k

-23%

operating profit

3.2k

gross margin

39.4%

-2.08%

turnover

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

Balance Sheet

July 2021

net assets

15.8k

+0.19%

total assets

112.8k

-0.19%

cash

net assets

Total assets minus all liabilities

Similar Companies

marlborough enterprises (yorkshire) ltd

1.5

th estates limited

watson stanley ltd

m & s estates (manchester) limited

2.5

spacecover limited

4.5

company number

04687567

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

March 2003

ultimate parent company

None

previous names

larards residential limited (March 2003)

address

ferriby hall high street, north ferriby, HU14 3JP

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 larards residential sales limited. Currently there are 1 open charges and 0 have been satisfied in the past.

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 LARARDS RESIDENTIAL SALES LIMITED. This can take several minutes, an email will notify you when this has completed.

larards residential sales limited Company Information

larards residential sales limited Estimated Valuation

larards residential sales limited Estimated Valuation

larards residential sales limited Estimated Valuation

Larards Residential Sales Limited Overview

Larards Residential Sales Limited Health Check

LARARDS RESIDENTIAL SALES LIMITED financials

larards residential sales limited Credit Report and Business Information

Larards Residential Sales Limited Competitor Analysis

larards residential sales limited Ownership

larards residential sales limited directors

larards residential sales limited company details

larards residential sales limited Charges & Mortgages

larards residential sales limited Capital Raised & Share Issues BETA

larards residential sales limited Companies House Filings - See Documents