london photo company limited Company Information
Company Number
05450768
Website
www.londonphotocompany.co.ukRegistered Address
lime house 75 church road, tiptree, colchester, CO5 0HB
Industry
Portrait photographic activities
Telephone
-
Next Accounts Due
August 2025
Group Structure
View All
Directors
Jeremy Moss19 Years
Shareholders
jeremy peter moss 100%
london photo company limited Estimated Valuation
Pomanda estimates the enterprise value of LONDON PHOTO COMPANY LIMITED at £144.4k based on a Turnover of £437.5k and 0.33x industry multiple (adjusted for size and gross margin).
london photo company limited Estimated Valuation
Pomanda estimates the enterprise value of LONDON PHOTO COMPANY LIMITED at £42.2k based on an EBITDA of £18.5k and a 2.29x industry multiple (adjusted for size and gross margin).
london photo company limited Estimated Valuation
Pomanda estimates the enterprise value of LONDON PHOTO COMPANY LIMITED at £534.7k based on Net Assets of £210.7k and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
London Photo Company Limited Overview
London Photo Company Limited is a live company located in colchester, CO5 0HB with a Companies House number of 05450768. It operates in the portrait photographic activities sector, SIC Code 74201. Founded in May 2005, it's largest shareholder is jeremy peter moss with a 100% stake. London Photo Company Limited is a established, micro sized company, Pomanda has estimated its turnover at £437.5k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
London Photo Company Limited Health Check
Pomanda's financial health check has awarded London Photo Company Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 2 areas for improvement. Company Health Check FAQs
![Health Check Image](/assets/images/big_heart.png)
![positive_score](/assets/images/scoreRate2.png)
5 Strong
![positive_score](/assets/images/scoreRate1.png)
3 Regular
![positive_score](/assets/images/scoreRate0.png)
2 Weak
![size](/assets/images/scoreRate2.png)
Size
annual sales of £437.5k, make it larger than the average company (£57k)
- London Photo Company Limited
£57k - Industry AVG
![growth](/assets/images/scoreRate1.png)
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a similar rate (-8.4%)
- London Photo Company Limited
-8.4% - Industry AVG
![production](/assets/images/scoreRate0.png)
Production
with a gross margin of 24.8%, this company has a higher cost of product (31.3%)
- London Photo Company Limited
31.3% - Industry AVG
![profitability](/assets/images/scoreRate1.png)
Profitability
an operating margin of 4.2% make it as profitable than the average company (3.9%)
- London Photo Company Limited
3.9% - Industry AVG
![employees](/assets/images/scoreRate2.png)
Employees
with 5 employees, this is above the industry average (1)
5 - London Photo Company Limited
1 - Industry AVG
![paystructure](/assets/images/scoreRate1.png)
Pay Structure
on an average salary of £16.3k, the company has an equivalent pay structure (£16.3k)
- London Photo Company Limited
£16.3k - Industry AVG
![efficiency](/assets/images/scoreRate2.png)
Efficiency
resulting in sales per employee of £87.5k, this is more efficient (£55.5k)
- London Photo Company Limited
£55.5k - Industry AVG
![debtordays](/assets/images/scoreRate0.png)
Debtor Days
it gets paid by customers after 177 days, this is later than average (62 days)
- London Photo Company Limited
62 days - Industry AVG
![creditordays](/assets/images/scoreRate2.png)
Creditor Days
its suppliers are paid after 22 days, this is slower than average (17 days)
- London Photo Company Limited
17 days - Industry AVG
![stockdays](/assets/images/scoreRate-1.png)
Stock Days
There is insufficient data available for this Key Performance Indicator!
- London Photo Company Limited
- - Industry AVG
![cashbalance](/assets/images/scoreRate-1.png)
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - London Photo Company Limited
- - Industry AVG
![debtlevel](/assets/images/scoreRate2.png)
Debt Level
it has a ratio of liabilities to total assets of 10.9%, this is a lower level of debt than the average (65.1%)
10.9% - London Photo Company Limited
65.1% - Industry AVG
LONDON PHOTO COMPANY LIMITED financials
![ms excel logo](/assets/images/ms_excel_logo.png)
London Photo Company Limited's latest turnover from November 2023 is estimated at £437.5 thousand and the company has net assets of £210.7 thousand. According to their latest financial statements, London Photo Company Limited has 5 employees and maintains cash reserves of 0 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 | 119,355 | 91,801 | 59,206 | 46,673 | |||||||||||
Other Income Or Grants | 0 | 0 | 0 | 0 | |||||||||||
Cost Of Sales | 26,549 | 21,415 | 13,248 | 11,700 | |||||||||||
Gross Profit | 92,806 | 70,386 | 45,958 | 34,973 | |||||||||||
Admin Expenses | 74,631 | 55,383 | 39,996 | 31,247 | |||||||||||
Operating Profit | 18,175 | 15,003 | 5,962 | 3,726 | |||||||||||
Interest Payable | 490 | 0 | 0 | 0 | |||||||||||
Interest Receivable | 1 | 1 | 2 | 0 | |||||||||||
Pre-Tax Profit | 17,686 | 15,004 | 5,964 | 3,726 | |||||||||||
Tax | -2,477 | 206 | 30 | -508 | |||||||||||
Profit After Tax | 15,209 | 15,210 | 5,994 | 3,218 | |||||||||||
Dividends Paid | 12,550 | 0 | 0 | 0 | |||||||||||
Retained Profit | 2,659 | 15,210 | 5,994 | 3,218 | |||||||||||
Employee Costs | |||||||||||||||
Number Of Employees | 5 | 5 | 5 | 6 | 8 | 6 | 3 | 3 | |||||||
EBITDA* | 23,565 | 16,531 | 9,209 | 7,201 |
* 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 | 23,351 | 24,312 | 22,674 | 28,419 | 30,461 | 33,571 | 37,974 | 27,974 | 27,665 | 21,733 | 21,649 | 18,465 | 6,110 | 7,702 | 9,367 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,078 |
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 | 23,351 | 24,312 | 22,674 | 28,419 | 30,461 | 33,571 | 37,974 | 27,974 | 27,665 | 21,733 | 21,649 | 18,465 | 6,110 | 7,702 | 11,445 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 500 | 300 | 250 | 100 | 174 | 400 |
Trade Debtors | 212,210 | 244,157 | 172,379 | 174,137 | 226,187 | 124,242 | 125,978 | 126,652 | 658 | 729 | 1,418 | 0 | 0 | 0 | 0 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 1,001 | 1,029 | 1,337 | 1,082 | 1,340 | 75,650 | 0 | 0 | 3,242 | 0 | 0 | 665 | 996 | 0 | 213 |
Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145,505 | 102,935 | 18,485 | 10,424 | 5,639 | 2,127 | 5,459 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 1,411 | 725 | 675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 213,211 | 245,186 | 173,716 | 175,219 | 227,527 | 201,303 | 126,703 | 127,327 | 149,905 | 104,164 | 20,203 | 11,339 | 6,735 | 2,301 | 6,072 |
total assets | 236,562 | 269,498 | 196,390 | 203,638 | 257,988 | 234,874 | 164,677 | 155,301 | 177,570 | 125,897 | 41,852 | 29,804 | 12,845 | 10,003 | 17,517 |
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 | 20,453 | 66,472 | 38,596 | 12,937 | 40,346 | 37,074 | 16,538 | 25,326 | 52,810 | 49,100 | 23,148 | 545 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,423 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,970 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,088 | 12,322 | 3,797 | 6,089 |
total current liabilities | 20,453 | 66,472 | 38,596 | 12,937 | 40,346 | 37,074 | 16,538 | 25,326 | 52,810 | 50,523 | 23,148 | 15,603 | 12,322 | 3,797 | 6,089 |
loans | 0 | 0 | 0 | 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 | 8,709 | 0 | 0 | 0 |
Accruals and Deferred Income | 5,419 | 6,186 | 6,471 | 2,750 | 13,534 | 12,396 | 11,553 | 5,764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 46,667 | 0 | 0 | 0 | 0 | 1,781 | 4,245 | 6,573 | 0 | 0 | 20,687 | 31,873 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,212 | 3,956 | 3,854 | 3,113 | 803 | 1,009 | 1,039 |
total long term liabilities | 5,419 | 6,186 | 6,471 | 49,417 | 13,534 | 12,396 | 11,553 | 5,764 | 6,993 | 8,201 | 10,427 | 11,822 | 803 | 21,696 | 32,912 |
total liabilities | 25,872 | 72,658 | 45,067 | 62,354 | 53,880 | 49,470 | 28,091 | 31,090 | 59,803 | 58,724 | 33,575 | 27,425 | 13,125 | 25,493 | 39,001 |
net assets | 210,690 | 196,840 | 151,323 | 141,284 | 204,108 | 185,404 | 136,586 | 124,211 | 117,767 | 67,173 | 8,277 | 2,379 | -280 | -15,490 | -21,484 |
total shareholders funds | 210,690 | 196,840 | 151,323 | 141,284 | 204,108 | 185,404 | 136,586 | 124,211 | 117,767 | 67,173 | 8,277 | 2,379 | -280 | -15,490 | -21,484 |
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 | 18,175 | 15,003 | 5,962 | 3,726 | |||||||||||
Depreciation | 7,241 | 5,868 | 5,992 | 5,390 | 1,528 | 1,925 | 2,342 | ||||||||
Amortisation | 0 | 0 | 0 | 0 | 0 | 1,322 | 1,133 | ||||||||
Tax | -2,477 | 206 | 30 | -508 | |||||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -500 | 0 | 200 | 50 | 150 | -74 | -226 | 400 |
Debtors | -31,975 | 71,470 | -1,503 | -52,308 | 27,635 | 73,914 | -674 | 122,752 | 3,171 | -689 | 753 | -331 | 996 | -213 | 213 |
Creditors | -46,019 | 27,876 | 25,659 | -27,409 | 3,272 | 20,536 | -8,788 | -27,484 | 3,710 | 25,952 | 22,603 | 545 | 0 | 0 | 0 |
Accruals and Deferred Income | -767 | -285 | 3,721 | -10,784 | 1,138 | 843 | 5,789 | 5,764 | 0 | 0 | -13,088 | 766 | 8,525 | -2,292 | 6,089 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,212 | 1,256 | 102 | 741 | 2,310 | -206 | -30 | 1,039 |
Cash flow from operations | 24,890 | 24,134 | 7,356 | 13,208 | |||||||||||
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | |||||||||||||||
Financing Activities | |||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,423 | 1,423 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,679 | 10,679 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | -46,667 | 46,667 | 0 | 0 | 0 | -1,781 | -2,464 | -2,328 | 6,573 | 0 | -20,687 | -11,186 | 31,873 |
share issue | |||||||||||||||
interest | -489 | 1 | 2 | 0 | |||||||||||
cash flow from financing | 10,190 | -20,686 | -11,184 | 7,171 | |||||||||||
cash and cash equivalents | |||||||||||||||
cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -145,505 | 42,570 | 84,450 | 8,061 | 4,785 | 3,512 | -3,332 | 5,459 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -145,505 | 42,570 | 84,450 | 8,061 | 4,785 | 3,512 | -3,332 | 5,459 |
london photo company limited Credit Report and Business Information
London Photo Company Limited Competitor Analysis
![competitor_analysis_table_img](/assets/images/competitor_analysis_table.png)
Perform a competitor analysis for london photo company limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in CO5 area or any other competitors across 12 key performance metrics.
london photo company limited Ownership
LONDON PHOTO COMPANY LIMITED group structure
London Photo Company Limited has no subsidiary companies.
Ultimate parent company
LONDON PHOTO COMPANY LIMITED
05450768
london photo company limited directors
London Photo Company Limited currently has 1 director, Mr Jeremy Moss serving since May 2005.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Jeremy Moss | England | 57 years | May 2005 | - | Director |
P&L
November 2023turnover
437.5k
+47%
operating profit
18.5k
0%
gross margin
24.8%
-32.98%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
210.7k
+0.07%
total assets
236.6k
-0.12%
cash
0
0%
net assets
Total assets minus all liabilities
london photo company limited company details
company number
05450768
Type
Private limited with Share Capital
industry
74201 - Portrait photographic activities
incorporation date
May 2005
age
19
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
flash harry photography limited (February 2009)
sea snaps limited (February 2008)
last accounts submitted
November 2023
address
lime house 75 church road, tiptree, colchester, CO5 0HB
accountant
-
auditor
-
london photo company 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 photo company limited.
![charges](/assets/images/company_charges.png)
london photo company limited Companies House Filings - See Documents
date | description | view/download |
---|