Pomanda estimates the enterprise value of LONDON RUGBY LEAGUE LIMITED at £904.4k based on a Turnover of £1m and 0.88x industry multiple (adjusted for size and gross margin).
london rugby league limitedEstimated Valuation
£18.7m
Pomanda estimates the enterprise value of LONDON RUGBY LEAGUE LIMITED at £18.7m based on an EBITDA of £7.7m and a 2.44x industry multiple (adjusted for size and gross margin).
london rugby league limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of LONDON RUGBY LEAGUE LIMITED at £0 based on Net Assets of £-21.5m and 1.77x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
London Rugby League LimitedOverview
London Rugby League Limited is a live company located in london, SW15 5JH with a Companies House number of 05322378. It operates in the activities of sport clubs sector, SIC Code 93120. Founded in December 2004, it's largest shareholder is
jack hughes
with a 100% stake. London Rugby League Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1m with
declining
growth in recent years.
Pomanda's financial health check has awarded London Rugby League Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
5 Strong
1 Regular
6 Weak
Size
annual sales of £1m, make it larger than the average company (£338.1k)
£1m - London Rugby League Limited
£338.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (10%)
-5% - London Rugby League Limited
10% - Industry AVG
Production
with a gross margin of 28.9%, this company has a higher cost of product (59%)
28.9% - London Rugby League Limited
59% - Industry AVG
Profitability
an operating margin of 748.2% make it more profitable than the average company (0%)
748.2% - London Rugby League Limited
0% - Industry AVG
Employees
with 47 employees, this is above the industry average (17)
47 - London Rugby League Limited
17 - Industry AVG
Pay Structure
on an average salary of £21.7k, the company has an equivalent pay structure (£21.7k)
£21.7k - London Rugby League Limited
£21.7k - Industry AVG
Efficiency
resulting in sales per employee of £21.9k, this is less efficient (£49.5k)
£21.9k - London Rugby League Limited
£49.5k - Industry AVG
Debtor Days
it gets paid by customers after 47 days, this is later than average (14 days)
47 days - London Rugby League Limited
14 days - Industry AVG
Creditor Days
its suppliers are paid after 125 days, this is slower than average (39 days)
125 days - London Rugby League Limited
39 days - Industry AVG
Stock Days
it holds stock equivalent to 0 days, this is less than average (15 days)
0 days - London Rugby League Limited
15 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 41 weeks, this is less cash available to meet short term requirements (61 weeks)
41 weeks - London Rugby League Limited
61 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 6550.4%, this is a higher level of debt than the average (40.5%)
6550.4% - London Rugby League Limited
40.5% - Industry AVG
LONDON RUGBY LEAGUE LIMITED financials
EXPORT
London Rugby League Limited's latest turnover from November 2023 is estimated at £1 million and the company has net assets of -£21.5 million. According to their latest financial statements, London Rugby League Limited has 47 employees and maintains cash reserves of £199.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Turnover
1,027,507
756,374
537,004
1,184,385
2,160,856
1,077,299
879,056
397,964
1,052,496
1,309,332
1,642,846
1,619,363
1,539,177
1,828,442
2,146,378
Other Income Or Grants
141,826
546,709
Cost Of Sales
730,226
540,918
9,637
8,877
59,804
32,396
529,604
258,386
681,267
852,731
1,078,370
1,184,478
1,086,559
1,223,051
Gross Profit
297,281
215,456
669,193
1,722,217
2,101,052
1,044,903
349,452
139,578
371,229
456,601
564,476
434,885
452,618
605,391
Admin Expenses
-7,390,731
1,786,656
2,277,738
2,197,812
2,982,817
2,683,979
2,159,569
2,220,182
1,832,009
833,132
2,974,893
2,724,860
2,303,010
3,045,249
1,936,804
Operating Profit
7,688,012
-1,571,200
-1,608,545
-475,595
-881,765
-1,639,076
-1,810,117
-2,080,604
-1,460,780
-376,531
-2,410,417
-2,289,975
-1,850,392
-2,439,858
-1,936,804
Interest Payable
730,431
Interest Receivable
10,585
6,199
Pre-Tax Profit
7,698,597
-1,565,001
-1,608,545
-475,595
-881,765
-1,639,076
-1,810,117
-2,080,604
-1,460,780
-376,531
-2,410,417
-2,289,975
-1,850,392
-2,439,858
-1,936,804
Tax
-1,924,649
Profit After Tax
5,773,948
-1,565,001
-1,608,545
-475,595
-881,765
-1,639,076
-1,810,117
-2,080,604
-1,460,780
-376,531
-2,410,417
-2,289,975
-1,850,392
-2,439,858
-1,936,804
Dividends Paid
Retained Profit
5,773,948
-1,565,001
-1,608,545
-475,595
-881,765
-1,639,076
-1,810,117
-2,080,604
-1,460,780
-376,531
-2,410,417
-2,289,975
-1,850,392
-2,439,858
-1,936,804
Employee Costs
1,021,594
1,053,176
1,170,523
1,666,434
1,641,080
1,280,112
1,432,332
1,395,463
1,519,564
335,837
378,517
443,411
393,151
496,079
Number Of Employees
47
50
51
77
72
58
70
65
63
14
17
19
17
21
EBITDA*
7,688,202
-1,569,397
-1,607,015
-472,726
-875,413
-1,632,603
-1,804,226
-2,069,247
-1,437,310
-350,711
-2,387,588
-2,280,347
-1,842,112
-2,431,238
-1,930,365
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Tangible Assets
407
597
2,400
2,953
5,822
9,709
9,234
14,425
10,637
34,107
35,173
56,922
13,964
19,646
17,602
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
407
597
2,400
2,953
5,822
9,709
9,234
14,425
10,637
34,107
35,173
56,922
13,964
19,646
17,602
Stock & work in progress
480
2,358
332
12,649
5,630
2,937
1,806
16,825
9,869
26,991
21,632
Trade Debtors
133,660
49,405
34,591
1,300
56,222
4,085
3,159
17,194
53,979
3,706
44,548
39,904
62,896
109,280
17,947
Group Debtors
Misc Debtors
14,489
14,119
36,891
16,003
30,437
54,673
52,104
42,251
20,020
73,347
158,960
216,896
222,778
Cash
199,386
203,846
209,425
217,750
316,401
182,486
135,294
33,359
59,311
71,963
22,474
119,429
36,377
86,231
34,915
misc current assets
8,252
2,091
total current assets
333,526
253,251
260,863
233,501
422,163
216,456
171,827
107,032
167,485
117,920
87,042
249,505
268,102
439,398
297,272
total assets
333,933
253,848
263,263
236,454
427,985
226,165
181,061
121,457
178,122
152,027
122,215
306,427
282,066
459,044
314,874
Bank overdraft
Bank loan
Trade Creditors
251,060
117,647
39,410
7,911
111,043
51,839
73,253
124,796
206,610
123,437
312,288
282,253
241,331
275,416
195,675
Group/Directors Accounts
other short term finances
75,000
75,000
68,750
hp & lease commitments
other current liabilities
17,825
34,888
53,716
45,808
156,626
56,259
33,642
34,175
522,589
295,121
732,130
600,130
276,343
total current liabilities
251,060
117,647
57,235
42,799
164,759
97,647
229,879
181,055
240,252
157,612
909,877
652,374
1,042,211
875,546
472,018
loans
21,095,283
19,274,386
17,085,283
15,614,283
14,394,283
12,375,533
9,955,532
8,448,783
6,268,283
hp & lease commitments
Accruals and Deferred Income
54,826
123,908
317,885
131,412
other liabilities
21,623,007
27,450,283
25,900,283
24,210,283
23,610,283
22,780,283
105,967
172,732
234,124
284,172
provisions
total long term liabilities
21,623,007
27,450,283
25,955,109
24,334,191
23,928,168
22,911,695
21,095,283
19,274,386
17,191,250
15,787,015
14,628,407
12,659,705
9,955,532
8,448,783
6,268,283
total liabilities
21,874,067
27,567,930
26,012,344
24,376,990
24,092,927
23,009,342
21,325,162
19,455,441
17,431,502
15,944,627
15,538,284
13,312,079
10,997,743
9,324,329
6,740,301
net assets
-21,540,134
-27,314,082
-25,749,081
-24,140,536
-23,664,942
-22,783,177
-21,144,101
-19,333,984
-17,253,380
-15,792,600
-15,416,069
-13,005,652
-10,715,677
-8,865,285
-6,425,427
total shareholders funds
-21,540,134
-27,314,082
-25,749,081
-24,140,536
-23,664,942
-22,783,177
-21,144,101
-19,333,984
-17,253,380
-15,792,600
-15,416,069
-13,005,652
-10,715,677
-8,865,285
-6,425,427
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Operating Activities
Operating Profit
7,688,012
-1,571,200
-1,608,545
-475,595
-881,765
-1,639,076
-1,810,117
-2,080,604
-1,460,780
-376,531
-2,410,417
-2,289,975
-1,850,392
-2,439,858
-1,936,804
Depreciation
190
1,803
1,530
2,869
6,352
6,473
5,891
11,357
23,470
25,820
22,829
9,628
8,280
8,620
6,439
Amortisation
Tax
-1,924,649
Stock
480
-2,358
2,026
-12,317
7,019
2,693
1,131
1,806
-16,825
6,956
-17,122
5,359
21,632
Debtors
84,255
325
33,661
-77,694
73,025
-13,508
-38,271
-34,216
60,126
-18,611
-48,683
-108,605
-104,320
85,451
240,725
Creditors
133,413
78,237
31,499
-103,132
59,204
-21,414
-51,543
-81,814
83,173
-188,851
30,035
40,922
-34,085
79,741
195,675
Accruals and Deferred Income
-72,651
-86,145
-212,805
194,381
20,594
100,367
22,617
-533
-488,414
227,468
-437,009
132,000
323,787
276,343
Deferred Taxes & Provisions
Cash flow from operations
5,812,231
-1,561,778
-1,697,348
-698,652
-701,872
-1,622,608
-1,718,262
-2,096,034
-1,414,796
-1,009,365
-2,064,577
-2,574,785
-1,622,755
-2,118,520
-1,720,704
Investing Activities
capital expenditure
-977
-2,465
-6,948
-700
-15,145
-24,754
-1,080
-52,586
-2,598
-10,664
-24,041
Change in Investments
cash flow from investments
-977
-2,465
-6,948
-700
-15,145
-24,754
-1,080
-52,586
-2,598
-10,664
-24,041
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
-75,000
6,250
68,750
Long term loans
-21,095,283
1,820,897
2,189,103
1,471,000
1,220,000
2,018,750
2,420,001
1,506,749
2,180,500
6,268,283
Hire Purchase and Lease Commitments
other long term liabilities
-5,827,276
1,550,000
1,690,000
600,000
830,000
22,780,283
-105,967
-66,765
-61,392
-50,048
284,172
share issue
1
-4,488,623
interest
10,585
6,199
-730,431
cash flow from financing
-5,816,691
1,556,199
1,690,000
600,001
830,000
1,685,000
1,820,897
2,083,136
1,404,235
1,083,608
1,968,702
1,979,992
1,575,499
2,180,500
1,779,660
cash and cash equivalents
cash
-4,460
-5,579
-8,325
-98,651
133,915
47,192
101,935
-25,952
-12,652
49,489
-96,955
83,052
-49,854
51,316
34,915
overdraft
change in cash
-4,460
-5,579
-8,325
-98,651
133,915
47,192
101,935
-25,952
-12,652
49,489
-96,955
83,052
-49,854
51,316
34,915
london rugby league limited 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 london rugby league limited. Get real-time insights into london rugby league limited's credit score, group structure and payment trends.
Perform a competitor analysis for london rugby league limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in SW15 area or any other competitors across 12 key performance metrics.
london rugby league limited Ownership
LONDON RUGBY LEAGUE LIMITED group structure
London Rugby League Limited has no subsidiary companies.
Ultimate parent company
LONDON RUGBY LEAGUE LIMITED
05322378
LONDON RUGBY LEAGUE LIMITED Shareholders
The sole shareholder of London Rugby League Limited is Jack Hughes.
jack hughes
100%
london rugby league limited directors
London Rugby League Limited currently has 2 directors.
The longest serving directors include
Mr Jason Loubser (Dec 2024) and
Mr Michael Eccles (Dec 2024).
harlequins rugby league club limited (December 2011)
eaglecraft limited (December 2005)
accountant
-
auditor
-
address
rosslyn park rugby club, priory lane, london, SW15 5JH
Bank
-
Legal Advisor
-
london rugby league 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 london rugby league limited.
london rugby league 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 LONDON RUGBY LEAGUE LIMITED. This can take several minutes, an email will notify you when this has completed.
london rugby league limitedCompanies House Filings - See Documents
