livingcity vision limited
livingcity vision limited Company Information
Company Number
04979460
Next Accounts
Sep 2025
Shareholders
livingcity ltd
richard ingham
Group Structure
View All
Industry
Real estate agencies
Registered Address
10 durling street, manchester, M12 6FS
Website
www.livingcity.co.uklivingcity vision limited Estimated Valuation
Pomanda estimates the enterprise value of LIVINGCITY VISION LIMITED at £464.8k based on a Turnover of £228k and 2.04x industry multiple (adjusted for size and gross margin).
livingcity vision limited Estimated Valuation
Pomanda estimates the enterprise value of LIVINGCITY VISION LIMITED at £0 based on an EBITDA of £-15.1k and a 6.5x industry multiple (adjusted for size and gross margin).
livingcity vision limited Estimated Valuation
Pomanda estimates the enterprise value of LIVINGCITY VISION LIMITED at £0 based on Net Assets of £-8.2k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Livingcity Vision Limited Overview
Livingcity Vision Limited is a live company located in manchester, M12 6FS with a Companies House number of 04979460. It operates in the real estate agencies sector, SIC Code 68310. Founded in November 2003, it's largest shareholder is livingcity ltd with a 50% stake. Livingcity Vision Limited is a mature, micro sized company, Pomanda has estimated its turnover at £228k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Livingcity Vision Limited Health Check
Pomanda's financial health check has awarded Livingcity Vision Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 7 areas for improvement. Company Health Check FAQs
0 Strong
3 Regular
7 Weak
Size
annual sales of £228k, make it smaller than the average company (£919.6k)
- Livingcity Vision Limited
£919.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (5.2%)
- Livingcity Vision Limited
5.2% - Industry AVG
Production
with a gross margin of 85.2%, this company has a comparable cost of product (85.2%)
- Livingcity Vision Limited
85.2% - Industry AVG
Profitability
an operating margin of -6.6% make it less profitable than the average company (6%)
- Livingcity Vision Limited
6% - Industry AVG
Employees
with 3 employees, this is below the industry average (17)
3 - Livingcity Vision Limited
17 - Industry AVG
Pay Structure
on an average salary of £40.4k, the company has an equivalent pay structure (£40.4k)
- Livingcity Vision Limited
£40.4k - Industry AVG
Efficiency
resulting in sales per employee of £76k, this is equally as efficient (£86.2k)
- Livingcity Vision Limited
£86.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Livingcity Vision Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (40 days)
- Livingcity Vision Limited
40 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Livingcity Vision Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 9 weeks, this is less cash available to meet short term requirements (39 weeks)
9 weeks - Livingcity Vision Limited
39 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 218.1%, this is a higher level of debt than the average (51.3%)
218.1% - Livingcity Vision Limited
51.3% - Industry AVG
LIVINGCITY VISION LIMITED financials
Livingcity Vision Limited's latest turnover from December 2023 is estimated at £228 thousand and the company has net assets of -£8.2 thousand. According to their latest financial statements, Livingcity Vision Limited has 3 employees and maintains cash reserves of £2.7 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 | |||||||||||||||
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
| EBITDA* |
* 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 | 74 | 185 | 296 | 214 | 501 | 788 | 222 | ||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 74 | 185 | 296 | 214 | 501 | 788 | 222 | ||||||||
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 9,000 | 45,600 | 55,440 | 9,360 | 1,200 | 43,806 | 55,864 | 7,356 | 3,113 | 2,370 | 7,313 | ||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 4,236 | 706 | 2,879 | 1,321 | 1,480 | 1,166 | 166 | 1,573 | 1,168 | ||||||
| Cash | 2,693 | 4,582 | 15,821 | 14,632 | 35,759 | 8,927 | 1,522 | 26,405 | 1,579 | 2,626 | 376 | 3,062 | 763 | 3,954 | 1,342 |
| misc current assets | |||||||||||||||
| total current assets | 6,929 | 14,288 | 18,700 | 61,553 | 37,239 | 65,533 | 11,048 | 27,978 | 3,947 | 46,432 | 56,240 | 10,418 | 3,876 | 6,324 | 8,655 |
| total assets | 6,929 | 14,288 | 18,700 | 61,553 | 37,239 | 65,607 | 11,233 | 28,274 | 3,947 | 46,432 | 56,240 | 10,632 | 4,377 | 7,112 | 8,877 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 648 | 1,486 | 2,245 | 2,316 | 1,141 | 2,267 | 1,298 | 125 | 147,028 | 182,091 | 182,424 | 165,558 | 131,020 | 101,939 | |
| Group/Directors Accounts | 13,486 | 785 | 840 | 27,332 | 6,723 | 39,000 | 44,250 | 101,096 | 97,946 | ||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 980 | 5,295 | 14,159 | 18,157 | 8,892 | 21,250 | 2,245 | 700 | 2,143 | ||||||
| total current liabilities | 15,114 | 7,566 | 17,244 | 47,805 | 16,756 | 62,517 | 47,793 | 101,921 | 100,089 | 147,028 | 182,091 | 182,424 | 165,558 | 131,020 | 101,939 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | 14 | 35 | |||||||||||||
| total long term liabilities | 14 | 35 | |||||||||||||
| total liabilities | 15,114 | 7,566 | 17,244 | 47,805 | 16,756 | 62,531 | 47,828 | 101,921 | 100,089 | 147,028 | 182,091 | 182,424 | 165,558 | 131,020 | 101,939 |
| net assets | -8,185 | 6,722 | 1,456 | 13,748 | 20,483 | 3,076 | -36,595 | -73,647 | -96,142 | -100,596 | -125,851 | -171,792 | -161,181 | -123,908 | -93,062 |
| total shareholders funds | -8,185 | 6,722 | 1,456 | 13,748 | 20,483 | 3,076 | -36,595 | -73,647 | -96,142 | -100,596 | -125,851 | -171,792 | -161,181 | -123,908 | -93,062 |
| 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 | |||||||||||||||
| Depreciation | 74 | 111 | 111 | 37 | 214 | 287 | 287 | 294 | 667 | ||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -5,470 | 6,827 | -44,042 | 45,441 | -55,126 | 47,080 | 7,953 | -795 | -41,438 | -12,058 | 48,508 | 4,243 | 743 | -4,943 | 7,313 |
| Creditors | -838 | -759 | -71 | 1,175 | -1,126 | 969 | 1,173 | 125 | -147,028 | -35,063 | -333 | 16,866 | 34,538 | 29,081 | 101,939 |
| Accruals and Deferred Income | -4,315 | -8,864 | -3,998 | 9,265 | -12,358 | 19,005 | 1,545 | -1,443 | 2,143 | ||||||
| Deferred Taxes & Provisions | -14 | -21 | 35 | ||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 12,701 | -55 | -26,492 | 20,609 | -32,277 | -5,250 | -56,846 | 3,150 | 97,946 | ||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -1,889 | -11,239 | 1,189 | -21,127 | 26,832 | 7,405 | -24,883 | 24,826 | -1,047 | 2,250 | -2,686 | 2,299 | -3,191 | 2,612 | 1,342 |
| overdraft | |||||||||||||||
| change in cash | -1,889 | -11,239 | 1,189 | -21,127 | 26,832 | 7,405 | -24,883 | 24,826 | -1,047 | 2,250 | -2,686 | 2,299 | -3,191 | 2,612 | 1,342 |
livingcity vision limited Credit Report and Business Information
Livingcity Vision Limited Competitor Analysis
Perform a competitor analysis for livingcity vision limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in M12 area or any other competitors across 12 key performance metrics.
livingcity vision limited Ownership
LIVINGCITY VISION LIMITED group structure
Livingcity Vision Limited has no subsidiary companies.
Ultimate parent company
LIVINGCITY VISION LIMITED
04979460
livingcity vision limited directors
Livingcity Vision Limited currently has 3 directors. The longest serving directors include Mr Mark Gallimore (Nov 2003) and Mr Richard Ingham (Nov 2003).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Mark Gallimore | United Kingdom | 66 years | Nov 2003 | - | Director |
| Mr Richard Ingham | 56 years | Nov 2003 | - | Director | |
| Mr Paul Smith | 47 years | Oct 2013 | - | Director |
P&L
December 2023turnover
228k
+31%
operating profit
-15.1k
0%
gross margin
85.3%
-4.4%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-8.2k
-2.22%
total assets
6.9k
-0.52%
cash
2.7k
-0.41%
net assets
Total assets minus all liabilities
livingcity vision limited company details
company number
04979460
Type
Private limited with Share Capital
industry
68310 - Real estate agencies
incorporation date
November 2003
age
22
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
STERLING PARTNERS LIMITED
auditor
-
address
10 durling street, manchester, M12 6FS
Bank
-
Legal Advisor
-
livingcity vision 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 did not find charges/mortgages relating to livingcity vision limited.
livingcity vision 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 LIVINGCITY VISION LIMITED. This can take several minutes, an email will notify you when this has completed.
livingcity vision limited Companies House Filings - See Documents
| date | description | view/download |
|---|
