Sarah Lowry Ltd

POWER SEARCH PRICING

SOLUTIONS

sarah lowry ltd Company Information

Live

EstablishedMicroDeclining

Company Number

05467469

Website

www.sarahlowry.co.uk

Registered Address

unit 317, india mill business centre, darwen, BB3 1AE

Industry

Other human health activities

Telephone

Next Accounts Due

September 2024

Group Structure

View All

Directors

Imran Hakim2 Years

Farjana Jalil2 Years

Shareholders

fj eyecare limited 50%

h02 management limited 50%

sarah lowry ltd Estimated Valuation

£78.3k

Pomanda estimates the enterprise value of SARAH LOWRY LTD at £78.3k based on a Turnover of £145.4k and 0.54x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Sarah Lowry Ltd is a live company located in darwen, BB3 1AE with a Companies House number of 05467469. It operates in the other human health activities sector, SIC Code 86900. Founded in May 2005, it's largest shareholder is fj eyecare limited with a 50% stake. Sarah Lowry Ltd is a established, micro sized company, Pomanda has estimated its turnover at £145.4k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Sarah Lowry Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

3 Strong

5 Regular

4 Weak

Size

annual sales of £181.4k, make it smaller than the average company (£703.6k)

Growth

3 year (CAGR) sales growth of -43%, show it is growing at a slower rate (4.6%)

EXPORT

Sarah Lowry Ltd's latest turnover from December 2022 is estimated at £145.4 thousand and the company has net assets of £44.8 thousand. According to their latest financial statements, Sarah Lowry Ltd has 4 employees and maintains cash reserves of £73.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2022	Apr 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	145,405	181,418	233,607	949,001	960,612	620,353	906,841	195,277	210,655	239,579	448,599	402,469	392,709	326,742
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	94,430	114,959	159,407	608,979	628,683	404,036	562,777	121,368	133,684	148,983	275,073	233,870	224,934	183,420
Gross Profit	50,975	66,459	74,200	340,022	331,930	216,317	344,064	73,908	76,971	90,596	173,526	168,599	167,774	143,322
Admin Expenses	175,479	-73,478	32,366	324,764	277,376	182,892	339,838	85,143	43,766	87,734	156,514	154,411	170,168	136,490
Operating Profit	-124,504	139,937	41,834	15,258	54,554	33,425	4,226	-11,235	33,205	2,862	17,012	14,188	-2,394	6,832
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	3,457	978	62	0	0	0	51	232	160	170	236	138	61	19
Pre-Tax Profit	-121,047	140,915	41,896	15,258	54,554	33,425	4,278	-11,003	33,365	3,032	17,248	14,326	-2,333	6,851
Tax	0	-26,774	-7,960	-2,899	-10,365	-6,351	-813	0	-6,673	-637	-3,967	-3,438	0	-1,918
Profit After Tax	-121,047	114,141	33,936	12,359	44,189	27,074	3,465	-11,003	26,692	2,395	13,281	10,888	-2,333	4,933
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-121,047	114,141	33,936	12,359	44,189	27,074	3,465	-11,003	26,692	2,395	13,281	10,888	-2,333	4,933
Employee Costs	98,507	93,716	92,055	89,621	88,498	84,972	499,857	123,341	129,365	150,418	258,411	231,813	229,638	202,549
Number Of Employees	4	4	4	4	4	4	24	6	6	7	12	11	11	10
EBITDA*	-116,509	141,902	41,834	15,258	54,554	33,425	4,226	-9,605	35,051	5,100	19,645	16,919	826	10,631

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2022	Apr 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	2,303	9,778	16,269	19,237	22,761	19,281	9,435	8,907	10,032	11,878	14,116	15,340	18,071	21,291
Intangible Assets	0	0	0	0	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
Debtors (Due After 1 year)	0	0	52,331	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	2,303	9,778	68,600	19,237	22,761	19,281	9,435	8,907	10,032	11,878	14,116	15,340	18,071	21,291
Stock & work in progress	19,297	9,971	10,977	0	0	0	0	22,000	19,148	20,917	26,000	32,500	35,000	40,390
Trade Debtors	3,905	10,307	11,561	149,915	150,758	94,978	76,896	5,123	4,735	9,485	4,196	5,661	7,881	7,262
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	3,707	167,263	6,459	0	0	0	0	0	0	0	0	0	0	0
Cash	73,190	136,395	124,362	0	0	0	0	41,083	51,582	12,326	55,680	38,583	16,805	7,682
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	100,099	323,936	153,359	149,915	150,758	94,978	76,896	68,206	75,465	42,728	85,876	76,744	59,686	55,334
total assets	102,402	333,714	221,959	169,152	173,519	114,259	86,331	77,113	85,497	54,606	99,992	92,084	77,757	76,625
Bank overdraft	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
Trade Creditors	6,210	15,766	25,470	37,212	53,938	38,867	38,013	32,259	29,640	25,441	73,222	78,595	74,045	67,575
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	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	0	0	0
other current liabilities	50,924	37,930	30,612	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	57,134	53,696	56,082	37,212	53,938	38,867	38,013	32,259	29,640	25,441	73,222	78,595	74,045	67,575
loans	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	0	0	0
Accruals and Deferred Income	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	0	0	0	1,111	4,116
provisions	438	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	438	0	0	0	0	0	0	0	0	0	0	0	1,111	4,116
total liabilities	57,572	53,696	56,082	37,212	53,938	38,867	38,013	32,259	29,640	25,441	73,222	78,595	75,156	71,691
net assets	44,830	280,018	165,877	131,940	119,581	75,392	48,318	44,854	55,857	29,165	26,770	13,489	2,601	4,934
total shareholders funds	44,830	280,018	165,877	131,940	119,581	75,392	48,318	44,854	55,857	29,165	26,770	13,489	2,601	4,934

	Dec 2022	Apr 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	-124,504	139,937	41,834	15,258	54,554	33,425	4,226	-11,235	33,205	2,862	17,012	14,188	-2,394	6,832
Depreciation	7,995	1,965	0	0	0	0	0	1,630	1,846	2,238	2,633	2,731	3,220	3,799
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-26,774	-7,960	-2,899	-10,365	-6,351	-813	0	-6,673	-637	-3,967	-3,438	0	-1,918
Stock	8,320	-1,006	10,977	0	0	0	-22,000	2,852	-1,769	-5,083	-6,500	-2,500	-5,390	40,390
Debtors	-62,739	107,219	-79,564	-843	55,780	18,082	71,773	388	-4,750	5,289	-1,465	-2,220	619	7,262
Creditors	-19,260	-9,704	-11,742	-16,726	15,071	854	5,754	2,619	4,199	-47,781	-5,373	4,550	6,470	67,575
Accruals and Deferred Income	20,312	7,318	30,612	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	438	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-60,600	6,529	121,331	-3,524	3,480	9,846	-40,606	-10,226	39,096	-43,524	18,270	22,751	12,067	28,636
Investing Activities
capital expenditure	5,971	4,526	2,968	3,524	-3,480	-9,846	-528	-505	0	0	-1,409	0	0	-25,090
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	5,971	4,526	2,968	3,524	-3,480	-9,846	-528	-505	0	0	-1,409	0	0	-25,090
Financing Activities
Bank loans	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	0	0	0	0	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	-1,111	-3,005	4,116
share issue	0	0	1	0	0	0	-1	0	0	0	0	0	0	1
interest	3,457	978	62	0	0	0	51	232	160	170	236	138	61	19
cash flow from financing	3,457	978	63	0	0	0	50	232	160	170	236	-973	-2,944	4,136
cash and cash equivalents
cash	-51,172	12,033	124,362	0	0	0	-41,083	-10,499	39,256	-43,354	17,097	21,778	9,123	7,682
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-51,172	12,033	124,362	0	0	0	-41,083	-10,499	39,256	-43,354	17,097	21,778	9,123	7,682

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for sarah lowry ltd. Get real-time insights into sarah lowry ltd'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 sarah lowry ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in BB3 area or any other competitors across 12 key performance metrics.

SARAH LOWRY LTD group structure

Sarah Lowry Ltd has no subsidiary companies.

Ultimate parent company

SARAH LOWRY LTD

05467469

SARAH LOWRY LTD Shareholders

fj eyecare limited	50%
h02 management limited	50%

Sarah Lowry Ltd currently has 2 directors. The longest serving directors include Mr Imran Hakim (Apr 2022) and Mrs Farjana Jalil (Jul 2022).

officer	country	age	start	end	role
Mr Imran Hakim	England	47 years	Apr 2022	-	Director
Mrs Farjana Jalil	England	38 years	Jul 2022	-	Director

P&L

December 2022

turnover

145.4k

-38%

operating profit

-124.5k

gross margin

35.1%

+10.37%

turnover

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

Balance Sheet

December 2022

net assets

44.8k

-0.73%

total assets

102.4k

-0.54%

cash

73.2k

-0.41%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

haque md health ltd

2.5

ayub plastic surgery ltd

ung limited

approach supporting your life your way

4.5

wrexham senior homecare limited

3.5

company number

05467469

Type

Private limited with Share Capital

industry

86900 - Other human health activities

incorporation date

May 2005

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

December 2022

address

unit 317, india mill business centre, darwen, BB3 1AE

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 sarah lowry ltd.

sarah lowry ltd Company Information

sarah lowry ltd Estimated Valuation

sarah lowry ltd Estimated Valuation

sarah lowry ltd Estimated Valuation

Sarah Lowry Ltd Overview

Sarah Lowry Ltd Health Check

SARAH LOWRY LTD financials

sarah lowry ltd Credit Report and Business Information

Sarah Lowry Ltd Competitor Analysis

sarah lowry ltd Ownership

sarah lowry ltd directors

sarah lowry ltd company details

sarah lowry ltd Charges & Mortgages

sarah lowry ltd Companies House Filings - See Documents