Pomanda estimates the enterprise value of LANDERS ACCOUNTANTS LTD at £1.2m based on a Turnover of £1.1m and 1.06x industry multiple (adjusted for size and gross margin).
landers accountants ltdEstimated Valuation
£587.6k
Pomanda estimates the enterprise value of LANDERS ACCOUNTANTS LTD at £587.6k based on an EBITDA of £92.2k and a 6.37x industry multiple (adjusted for size and gross margin).
landers accountants ltdEstimated Valuation
£1.4m
Pomanda estimates the enterprise value of LANDERS ACCOUNTANTS LTD at £1.4m based on Net Assets of £445.4k and 3.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Landers Accountants LtdOverview
Landers Accountants Ltd is a live company located in toddington dunstable, LU5 6BS with a Companies House number of 04917578. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in October 2003, it's largest shareholder is
robert warburton brown
with a 100% stake. Landers Accountants Ltd is a mature,
small sized company, Pomanda has estimated its turnover at
£1.1m with
low
growth in recent years.
Pomanda's financial health check has awarded Landers Accountants Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
4 Strong
6 Regular
1 Weak
Size
annual sales of £1.1m, make it larger than the average company (£286.8k)
£1.1m - Landers Accountants Ltd
£286.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (8.3%)
1% - Landers Accountants Ltd
8.3% - Industry AVG
Production
with a gross margin of 96.5%, this company has a comparable cost of product (96.5%)
96.5% - Landers Accountants Ltd
96.5% - Industry AVG
Profitability
an operating margin of 8.4% make it as profitable than the average company (9.8%)
8.4% - Landers Accountants Ltd
9.8% - Industry AVG
Employees
with 12 employees, this is above the industry average (4)
12 - Landers Accountants Ltd
4 - Industry AVG
Pay Structure
on an average salary of £40.6k, the company has an equivalent pay structure (£40.6k)
£40.6k - Landers Accountants Ltd
£40.6k - Industry AVG
Efficiency
resulting in sales per employee of £91.1k, this is equally as efficient (£84.4k)
£91.1k - Landers Accountants Ltd
£84.4k - Industry AVG
Debtor Days
it gets paid by customers after 76 days, this is near the average (70 days)
76 days - Landers Accountants Ltd
70 days - Industry AVG
Creditor Days
its suppliers are paid after 169 days, this is slower than average (29 days)
169 days - Landers Accountants Ltd
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Landers Accountants Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 30 weeks, this is average cash available to meet short term requirements (35 weeks)
30 weeks - Landers Accountants Ltd
35 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 38.4%, this is a lower level of debt than the average (50.3%)
38.4% - Landers Accountants Ltd
50.3% - Industry AVG
LANDERS ACCOUNTANTS LTD financials
EXPORT
Landers Accountants Ltd's latest turnover from December 2023 is estimated at £1.1 million and the company has net assets of £445.4 thousand. According to their latest financial statements, Landers Accountants Ltd has 12 employees and maintains cash reserves of £160.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
1,093,073
1,074,326
827,588
1,067,357
1,023,224
1,094,962
1,243,657
1,218,597
1,518,155
1,735,917
1,466,108
1,882,919
1,552,653
1,930,772
Other Income Or Grants
Cost Of Sales
38,046
66,246
56,698
90,041
6,453
13,624
17,518
35,801
167,670
232,190
191,279
263,649
190,909
214,461
Gross Profit
1,055,027
1,008,080
770,890
977,316
1,016,771
1,081,339
1,226,139
1,182,797
1,350,486
1,503,727
1,274,829
1,619,269
1,361,744
1,716,310
Admin Expenses
963,437
1,037,374
725,407
996,892
957,093
1,026,952
1,237,674
1,111,114
1,554,881
1,429,170
1,323,747
1,671,040
1,278,918
1,747,965
-606,689
Operating Profit
91,590
-29,294
45,483
-19,576
59,678
54,387
-11,535
71,683
-204,395
74,557
-48,918
-51,771
82,826
-31,655
606,689
Interest Payable
Interest Receivable
7,380
6,816
897
393
2,607
2,599
1,649
773
1,898
2,164
1,934
1,760
1,524
1,346
643
Pre-Tax Profit
98,971
-22,478
46,380
-19,183
62,285
56,986
-9,886
72,456
-202,497
76,720
-46,984
-50,011
84,350
-30,309
607,332
Tax
-24,743
-8,812
-11,834
-10,827
-14,491
-16,111
-21,931
-170,053
Profit After Tax
74,228
-22,478
37,568
-19,183
50,451
46,159
-9,886
57,965
-202,497
60,609
-46,984
-50,011
62,419
-30,309
437,279
Dividends Paid
Retained Profit
74,228
-22,478
37,568
-19,183
50,451
46,159
-9,886
57,965
-202,497
60,609
-46,984
-50,011
62,419
-30,309
437,279
Employee Costs
487,092
460,932
481,969
401,818
415,310
513,375
468,063
462,444
799,983
830,976
767,868
936,010
762,627
874,236
Number Of Employees
12
12
14
13
12
14
15
15
25
26
24
33
28
33
EBITDA*
92,179
-28,399
59,524
-4,771
74,133
56,567
-8,310
86,083
-189,995
88,957
19,494
12,486
147,206
39,723
680,689
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
276
792
1,081
14,030
28,835
39,962
1,053
3,780
16,860
28,213
37,099
1,502
228
269
6,124
Intangible Assets
63,500
127,000
190,500
254,000
Investments & Other
33
33
33
33
33
30,665
30,665
30,665
Debtors (Due After 1 year)
Total Fixed Assets
276
792
1,081
14,030
28,868
39,962
1,086
3,813
16,893
28,246
37,099
65,002
157,893
221,434
290,789
Stock & work in progress
Trade Debtors
230,116
238,161
178,271
253,782
228,881
235,379
267,294
221,254
228,125
241,242
188,689
254,697
239,085
253,702
217,642
Group Debtors
230,689
Misc Debtors
332,536
306,794
264,705
66,471
48,086
45,276
65,322
Cash
160,095
121,056
268,449
449,482
335,648
359,561
333,497
326,293
291,964
467,270
398,229
375,235
328,629
281,109
257,334
misc current assets
total current assets
722,747
666,011
711,425
769,735
612,615
628,949
621,758
612,869
750,778
708,512
586,918
629,932
567,714
534,811
474,976
total assets
723,023
666,803
712,506
783,765
641,483
668,911
622,844
616,682
767,671
736,758
624,017
694,934
725,607
756,245
765,765
Bank overdraft
Bank loan
Trade Creditors
17,650
34,704
47,948
29,997
29,691
22,545
15,034
10,490
19,632
298,387
244,563
275,455
256,117
349,174
328,385
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
259,846
260,800
270,671
395,098
231,150
329,124
317,067
316,879
total current liabilities
277,496
295,504
318,619
425,095
260,841
336,641
344,158
327,557
336,511
298,387
244,563
275,455
256,117
349,174
328,385
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
96
96
206
2,557
5,346
553
200,553
5,267
6,959
total long term liabilities
96
96
206
2,557
5,346
7,425
553
200,553
5,267
6,959
total liabilities
277,592
295,600
318,825
427,652
266,187
344,066
344,158
328,110
537,064
303,654
251,522
275,455
256,117
349,174
328,385
net assets
445,431
371,203
393,681
356,113
375,296
324,845
278,686
288,572
230,607
433,104
372,495
419,479
469,490
407,071
437,380
total shareholders funds
445,431
371,203
393,681
356,113
375,296
324,845
278,686
288,572
230,607
433,104
372,495
419,479
469,490
407,071
437,380
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
91,590
-29,294
45,483
-19,576
59,678
54,387
-11,535
71,683
-204,395
74,557
-48,918
-51,771
82,826
-31,655
606,689
Depreciation
589
895
14,041
14,805
14,455
2,180
3,225
14,400
14,400
14,400
4,912
757
880
7,878
10,500
Amortisation
63,500
63,500
63,500
63,500
63,500
Tax
-24,743
-8,812
-11,834
-10,827
-14,491
-16,111
-21,931
-170,053
Stock
Debtors
17,697
101,979
122,723
43,286
41,588
-52,882
1,685
-172,238
217,572
52,553
-66,008
15,612
-14,617
36,060
217,642
Creditors
-17,054
-13,244
17,951
306
7,146
7,511
4,544
-9,142
-278,755
53,824
-30,892
19,338
-93,057
20,789
328,385
Accruals and Deferred Income
-954
-9,871
-124,427
163,948
231,150
-329,124
12,057
188
316,879
Deferred Taxes & Provisions
-110
-2,351
-2,789
5,346
-553
-200,000
195,286
-1,692
6,959
Cash flow from operations
31,731
-153,603
-180,838
113,408
264,353
-222,991
6,053
34,876
-174,157
72,425
61,569
16,212
46,835
24,452
621,379
Investing Activities
capital expenditure
-73
-606
-1,092
-3,328
-41,089
-498
-1,320
-3,047
-5,514
-40,509
-2,031
-839
-2,023
-334,124
Change in Investments
-33
33
-33
33
-30,665
30,665
cash flow from investments
-73
-606
-1,092
33
-3,361
-41,056
-498
-1,320
-3,047
-5,547
-40,509
28,634
-839
-2,023
-364,789
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
101
interest
7,380
6,816
897
393
2,607
2,599
1,649
773
1,898
2,164
1,934
1,760
1,524
1,346
643
cash flow from financing
7,380
6,816
897
393
2,607
2,599
1,649
773
1,898
2,164
1,934
1,760
1,524
1,346
744
cash and cash equivalents
cash
39,039
-147,393
-181,033
113,834
-23,913
26,064
7,204
34,329
-175,306
69,041
22,994
46,606
47,520
23,775
257,334
overdraft
change in cash
39,039
-147,393
-181,033
113,834
-23,913
26,064
7,204
34,329
-175,306
69,041
22,994
46,606
47,520
23,775
257,334
landers accountants ltd 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 landers accountants ltd. Get real-time insights into landers accountants ltd's credit score, group structure and payment trends.
Perform a competitor analysis for landers accountants ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in LU5 area or any other competitors across 12 key performance metrics.
landers accountants ltd Ownership
LANDERS ACCOUNTANTS LTD group structure
Landers Accountants Ltd has no subsidiary companies.
Ultimate parent company
LANDERS ACCOUNTANTS LTD
04917578
LANDERS ACCOUNTANTS LTD Shareholders
The sole shareholder of Landers Accountants Ltd is Robert Warburton Brown.
robert warburton brown
100%
landers accountants ltd directors
Landers Accountants Ltd currently has 2 directors.
The longest serving directors include
Mr Robert Brown (Oct 2003) and
Mr Christopher Floyd (Jan 2016).
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 landers accountants ltd.
landers accountants ltd 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 LANDERS ACCOUNTANTS LTD. This can take several minutes, an email will notify you when this has completed.
landers accountants ltdCompanies House Filings - See Documents
