Landscope Engineering Limited

POWER SEARCH PRICING

SOLUTIONS

landscope engineering limited Company Information

Live

MatureSmallHealthy

Company Number

05178492

Website

http://land-scope.com

Registered Address

the chart house picklescott, church stretton, shropshire, SY6 6NT

Industry

Engineering related scientific and technical consulting activities

Telephone

01694731930

Next Accounts Due

September 2025

Group Structure

View All

Directors

Martin Berry20 Years

Sarah Berry10 Years

Shareholders

undisclosed 100%

landscope engineering limited Estimated Valuation

£2.2m

Pomanda estimates the enterprise value of LANDSCOPE ENGINEERING LIMITED at £2.2m based on an EBITDA of £463.9k and a 4.79x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Landscope Engineering Limited is a live company located in shropshire, SY6 6NT with a Companies House number of 05178492. It operates in the engineering related scientific and technical consulting activities sector, SIC Code 71122. Founded in July 2004, it's largest shareholder is undisclosed with a 100% stake. Landscope Engineering Limited is a mature, small sized company, Pomanda has estimated its turnover at £2m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Landscope Engineering Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 1 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

7 Strong

3 Regular

1 Weak

Size

annual sales of £2m, make it larger than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (6.6%)

EXPORT

Landscope Engineering Limited's latest turnover from December 2023 is estimated at £2 million and the company has net assets of £1.1 million. According to their latest financial statements, Landscope Engineering Limited has 26 employees and maintains cash reserves of £591.9 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	2,031,461	2,087,597	2,256,786	1,365,000	1,217,223	1,421,855	956,835	1,489,200	772,398	1,295,694	1,270,676	1,226,522	1,045,237	703,293	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,293,738	1,361,777	1,456,647	868,723	774,674	918,198	585,097	896,678	476,085	775,974	723,050	740,057	627,995	309,574	0
Gross Profit	737,723	725,820	800,139	496,277	442,549	503,657	371,738	592,521	296,313	519,720	547,625	486,465	417,242	393,719	0
Admin Expenses	534,466	407,314	568,513	674,980	421,755	487,815	346,231	555,550	243,349	519,751	412,810	447,091	377,377	364,594	-309,276
Operating Profit	203,257	318,506	231,626	-178,703	20,794	15,842	25,507	36,971	52,964	-31	134,815	39,374	39,865	29,125	309,276
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	24,169	10,045	439	131	1,124	1,338	855	429	620	472	350	180	135	105	73
Pre-Tax Profit	227,425	328,551	232,065	-178,572	21,919	17,180	26,362	37,400	53,584	441	135,165	39,554	40,000	29,231	309,349
Tax	-56,856	-62,425	-44,092	0	-4,165	-3,264	-5,009	-7,480	-10,717	-93	-31,088	-9,493	-10,400	-8,185	-86,618
Profit After Tax	170,569	266,126	187,973	-178,572	17,754	13,916	21,353	29,920	42,867	348	104,077	30,061	29,600	21,046	222,731
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	170,569	266,126	187,973	-178,572	17,754	13,916	21,353	29,920	42,867	348	104,077	30,061	29,600	21,046	222,731
Employee Costs	1,404,457	1,301,041	2,024,607	1,150,464	1,282,736	1,197,587	996,303	1,389,870	394,119	590,680	570,010	618,481	547,043	372,932	0
Number Of Employees	26	24	37	23	26	23	20	28	8	12	12	13	12	8	0
EBITDA*	463,878	539,752	431,174	73,739	239,522	228,985	214,533	169,771	162,049	145,657	243,932	151,661	149,860	97,326	415,632

* 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	715,968	636,482	501,085	515,015	678,588	454,964	527,839	293,402	272,697	252,130	153,438	191,079	241,697	133,714	132,785
Intangible Assets	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	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	0	0	0
Total Fixed Assets	715,969	636,483	501,086	515,016	678,589	454,964	527,839	293,402	272,697	252,130	153,438	191,079	241,697	133,714	132,785
Stock & work in progress	0	0	23,500	0	91,660	0	0	0	0	0	0	296	32,145	0	0
Trade Debtors	392,842	528,676	438,804	226,688	161,500	269,869	143,912	240,841	224,141	284,279	268,893	246,325	180,999	150,396	131,066
Group Debtors	276	276	276	276	226	176	176	0	0	0	0	0	0	0	0
Misc Debtors	81,220	92,228	41,787	44,951	97,215	31,716	22,600	38,268	23,169	0	0	0	0	0	0
Cash	591,890	374,856	199,139	152,321	110,187	189,628	167,174	174,656	168,730	79,283	109,413	30,652	41,164	12,983	29,167
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,066,228	996,036	703,506	424,236	460,788	491,389	333,862	453,765	416,040	363,562	378,306	277,273	254,308	163,379	160,233
total assets	1,782,197	1,632,519	1,204,592	939,252	1,139,377	946,353	861,701	747,167	688,737	615,692	531,744	468,352	496,005	297,093	293,018
Bank overdraft	0	0	0	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	0	0	0
Trade Creditors	148,976	72,314	106,883	57,721	18,906	61,593	14,844	24,005	9,749	110,720	117,517	156,697	145,955	36,347	57,800
Group/Directors Accounts	527	313	876	755	2,343	5,711	32	0	32	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	78,205	249,078	134,006	131,756	135,772	91,119	169,456	18,916	48,692	0	0	0	0	0	0
other current liabilities	272,438	273,873	173,140	92,659	118,329	183,374	91,575	158,965	118,518	0	0	0	0	0	0
total current liabilities	500,146	595,578	414,905	282,891	275,350	341,797	275,907	201,886	176,991	110,720	117,517	156,697	145,955	36,347	57,800
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	44,821	20,394	61,116	183,526	233,039	34,418	22,806	11,024	12,617	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	61,309	0	5,126	66,638	0	0
provisions	163,793	113,679	91,829	71,066	96,315	53,219	59,985	52,607	47,399	34,800	5,712	2,091	9,035	15,969	11,487
total long term liabilities	208,614	134,073	152,945	254,592	329,354	87,637	82,791	63,631	60,016	96,109	5,712	7,217	75,673	15,969	11,487
total liabilities	708,760	729,651	567,850	537,483	604,704	429,434	358,698	265,517	237,007	206,829	123,229	163,914	221,628	52,316	69,287
net assets	1,073,437	902,868	636,742	401,769	534,673	516,919	503,003	481,650	451,730	408,863	408,515	304,438	274,377	244,777	223,731
total shareholders funds	1,073,437	902,868	636,742	401,769	534,673	516,919	503,003	481,650	451,730	408,863	408,515	304,438	274,377	244,777	223,731

	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	203,257	318,506	231,626	-178,703	20,794	15,842	25,507	36,971	52,964	-31	134,815	39,374	39,865	29,125	309,276
Depreciation	260,621	221,246	199,548	252,442	218,728	213,143	189,026	132,800	109,085	145,688	109,117	112,287	109,995	68,201	61,359
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	44,997
Tax	-56,856	-62,425	-44,092	0	-4,165	-3,264	-5,009	-7,480	-10,717	-93	-31,088	-9,493	-10,400	-8,185	-86,618
Stock	0	-23,500	23,500	-91,660	91,660	0	0	0	0	0	-296	-31,849	32,145	0	0
Debtors	-146,842	140,313	208,952	12,974	-42,820	135,073	-112,421	31,799	-36,969	15,386	22,568	65,326	30,603	19,330	131,066
Creditors	76,662	-34,569	49,162	38,815	-42,687	46,749	-9,161	14,256	-100,971	-6,797	-39,180	10,742	109,608	-21,453	57,800
Accruals and Deferred Income	-1,435	100,733	80,481	-25,670	-65,045	91,799	-67,390	40,447	118,518	0	0	0	0	0	0
Deferred Taxes & Provisions	50,114	21,850	20,763	-25,249	43,096	-6,766	7,378	5,208	12,599	29,088	3,621	-6,944	-6,934	4,482	11,487
Cash flow from operations	679,205	448,528	305,036	140,321	121,881	222,430	252,772	190,403	218,447	152,469	155,013	112,489	179,386	52,840	267,235
Investing Activities
capital expenditure	-340,107	-356,643	-185,618	-88,869	-442,353	-140,268	-423,463	-153,505	-129,652	-244,380	-71,476	-61,669	-217,978	-69,130	-239,141
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-340,107	-356,643	-185,618	-88,869	-442,353	-140,268	-423,463	-153,505	-129,652	-244,380	-71,476	-61,669	-217,978	-69,130	-239,141
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	214	-563	121	-1,588	-3,368	5,679	32	-32	32	0	0	0	0	0	0
Other Short Term Loans	0	0	0	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	0	0	0
Hire Purchase and Lease Commitments	-146,446	74,350	-120,160	-53,529	243,274	-66,725	162,322	-31,369	61,309	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	-61,309	61,309	-5,126	-61,512	66,638	0	0
share issue	0	0	47,000	45,668	0	0	0	0	0	0	0	0	0	0	1,000
interest	24,169	10,045	439	131	1,124	1,338	855	429	620	472	350	180	135	105	73
cash flow from financing	-122,063	83,832	-72,600	-9,318	241,030	-59,708	163,209	-30,972	652	61,781	-4,776	-61,332	66,773	105	1,073
cash and cash equivalents
cash	217,034	175,717	46,818	42,134	-79,441	22,454	-7,482	5,926	89,447	-30,130	78,761	-10,512	28,181	-16,184	29,167
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	217,034	175,717	46,818	42,134	-79,441	22,454	-7,482	5,926	89,447	-30,130	78,761	-10,512	28,181	-16,184	29,167

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for landscope engineering limited. Get real-time insights into landscope engineering 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 landscope engineering limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in SY6 area or any other competitors across 12 key performance metrics.

LANDSCOPE ENGINEERING LIMITED group structure

Landscope Engineering Limited has 1 subsidiary company.

Ultimate parent company

LANDSCOPE ENGINEERING LIMITED

05178492

1 subsidiary

AQUATICA MARINE LIMITED

10844466

LANDSCOPE ENGINEERING LIMITED Shareholders

undisclosed

100%

Landscope Engineering Limited currently has 2 directors. The longest serving directors include Mr Martin Berry (Jul 2004) and Mrs Sarah Berry (Jan 2014).

officer	country	age	start	end	role
Mr Martin Berry		58 years	Jul 2004	-	Director
Mrs Sarah Berry	England	55 years	Jan 2014	-	Director

P&L

December 2023

turnover

-3%

operating profit

203.3k

gross margin

36.4%

+4.45%

turnover

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

Balance Sheet

December 2023

net assets

1.1m

+0.19%

total assets

1.8m

+0.09%

cash

591.9k

+0.58%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

new impulse technologies ltd

engineering services consultancy limited

4.5

b.t.a. structural design limited

3.5

built environment consulting (east midlands) limited

aci reports ltd

company number

05178492

Type

Private limited with Share Capital

industry

71122 - Engineering related scientific and technical consulting activities

incorporation date

July 2004

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

December 2023

address

the chart house picklescott, church stretton, shropshire, SY6 6NT

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 landscope engineering limited. Currently there are 1 open charges and 0 have been satisfied in the past.

landscope engineering limited Company Information

landscope engineering limited Estimated Valuation

landscope engineering limited Estimated Valuation

landscope engineering limited Estimated Valuation

Landscope Engineering Limited Overview

Landscope Engineering Limited Health Check

LANDSCOPE ENGINEERING LIMITED financials

landscope engineering limited Credit Report and Business Information

Landscope Engineering Limited Competitor Analysis

landscope engineering limited Ownership

landscope engineering limited directors

landscope engineering limited company details

landscope engineering limited Charges & Mortgages

landscope engineering limited Companies House Filings - See Documents