langton evans and walker ltd
langton evans and walker ltd Company Information
Company Number
05661484
Website
-Registered Address
the old mill, 9 soar lane, leicester, leicestershire, LE3 5DE
Industry
Construction of commercial buildings
Development of building projects
Telephone
-
Next Accounts Due
January 2025
Group Structure
View All
Shareholders
l j evans property holdings limited 100%
langton evans and walker ltd Estimated Valuation
Pomanda estimates the enterprise value of LANGTON EVANS AND WALKER LTD at £4.4m based on a Turnover of £9.1m and 0.48x industry multiple (adjusted for size and gross margin).
langton evans and walker ltd Estimated Valuation
Pomanda estimates the enterprise value of LANGTON EVANS AND WALKER LTD at £0 based on an EBITDA of £-240.8k and a 3.85x industry multiple (adjusted for size and gross margin).
langton evans and walker ltd Estimated Valuation
Pomanda estimates the enterprise value of LANGTON EVANS AND WALKER LTD at £0 based on Net Assets of £-1.3m and 1.28x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Langton Evans And Walker Ltd Overview
Langton Evans And Walker Ltd is a live company located in leicester, LE3 5DE with a Companies House number of 05661484. It operates in the development of building projects sector, SIC Code 41100. Founded in December 2005, it's largest shareholder is l j evans property holdings limited with a 100% stake. Langton Evans And Walker Ltd is a established, mid sized company, Pomanda has estimated its turnover at £9.1m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Langton Evans And Walker Ltd Health Check
Pomanda's financial health check has awarded Langton Evans And Walker Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 2 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
2 Weak
Size
annual sales of £9.1m, make it larger than the average company (£5.9m)
- Langton Evans And Walker Ltd
£5.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 30%, show it is growing at a faster rate (3.6%)
- Langton Evans And Walker Ltd
3.6% - Industry AVG
Production
with a gross margin of 20.3%, this company has a comparable cost of product (20.3%)
- Langton Evans And Walker Ltd
20.3% - Industry AVG
Profitability
an operating margin of -2.6% make it less profitable than the average company (5.5%)
- Langton Evans And Walker Ltd
5.5% - Industry AVG
Employees
with 30 employees, this is above the industry average (17)
- Langton Evans And Walker Ltd
17 - Industry AVG
Pay Structure
on an average salary of £50.1k, the company has an equivalent pay structure (£50.1k)
- Langton Evans And Walker Ltd
£50.1k - Industry AVG
Efficiency
resulting in sales per employee of £303.9k, this is equally as efficient (£307.5k)
- Langton Evans And Walker Ltd
£307.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Langton Evans And Walker Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 54 days, this is slower than average (35 days)
- Langton Evans And Walker Ltd
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Langton Evans And Walker Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Langton Evans And Walker Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 222.1%, this is a higher level of debt than the average (71.9%)
222.1% - Langton Evans And Walker Ltd
71.9% - Industry AVG
LANGTON EVANS AND WALKER LTD financials
Langton Evans And Walker Ltd's latest turnover from April 2023 is estimated at £9.1 million and the company has net assets of -£1.3 million. According to their latest financial statements, we estimate that Langton Evans And Walker Ltd has 30 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2018 | Apr 2017 | Apr 2016 | 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 | |||||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2018 | Apr 2017 | Apr 2016 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,933 | 2,933 | 13,133 | 23,333 | 593,288 | 775,521 | 654,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 249,808 | 455,441 | 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 |
| Total Fixed Assets | 2,933 | 2,933 | 262,941 | 478,774 | 593,288 | 775,521 | 654,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 243,333 | 1,460,000 | 3,021,917 | 2,251,992 | 1,267,947 | 0 | 699,331 | 235,000 | 399,807 | 685,607 | 803,707 | 803,707 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 994 | 182,511 | 374,250 | 0 | 0 | 9,549 | 0 | 1,915 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 1,076,280 | 1,076,280 | 1,076,280 | 632,280 | 19,894 | 15,381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 143 | 2,683 | 165 | 0 | 0 | 0 | 0 | 1,085 | 591 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,076,280 | 1,319,613 | 2,536,280 | 3,654,197 | 2,272,029 | 1,287,005 | 182,676 | 1,073,581 | 235,000 | 399,807 | 695,156 | 804,792 | 806,213 |
| total assets | 1,079,213 | 1,322,546 | 2,799,221 | 4,132,971 | 2,865,317 | 2,062,526 | 836,676 | 1,073,581 | 235,000 | 399,807 | 695,156 | 804,792 | 806,213 |
| Bank overdraft | 25,000 | 25,000 | 24,788 | 24,999 | 0 | 0 | 0 | 0 | 0 | 452,064 | 661,234 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 1,094,956 | 1,094,956 | 1,115,029 | 373,655 | 154,618 | 106,812 | 1,200 | 413,881 | 370,542 | 127,482 | 126,763 | 121,655 | 115,561 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 753,876 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 1,276,647 | 1,276,647 | 1,761,183 | 1,640,898 | 606,241 | 596,388 | 769,008 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 2,396,603 | 2,396,603 | 2,901,000 | 2,039,552 | 760,859 | 703,200 | 770,208 | 1,167,757 | 370,542 | 579,546 | 787,997 | 121,655 | 115,561 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 752,500 | 752,500 |
| hp & lease commitments | 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 |
| other liabilities | 0 | 0 | 920,000 | 2,264,517 | 2,295,046 | 1,350,724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 557 | 557 | 2,495 | 8,309 | 8,309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 557 | 557 | 922,495 | 2,272,826 | 2,303,355 | 1,350,724 | 0 | 0 | 0 | 0 | 0 | 752,500 | 752,500 |
| total liabilities | 2,397,160 | 2,397,160 | 3,823,495 | 4,312,378 | 3,064,214 | 2,053,924 | 770,208 | 1,167,757 | 370,542 | 579,546 | 787,997 | 874,155 | 868,061 |
| net assets | -1,317,947 | -1,074,614 | -1,024,274 | -179,407 | -198,897 | 8,602 | 66,468 | -94,176 | -135,542 | -179,739 | -92,841 | -69,363 | -61,848 |
| total shareholders funds | -1,317,947 | -1,074,614 | -1,024,274 | -179,407 | -198,897 | 8,602 | 66,468 | -94,176 | -135,542 | -179,739 | -92,841 | -69,363 | -61,848 |
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2018 | Apr 2017 | Apr 2016 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Profit | |||||||||||||
| Depreciation | 0 | 10,200 | 10,200 | 10,200 | 3,634 | 3,633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||||||
| Stock | -243,333 | -1,216,667 | -1,561,917 | 3,021,917 | 984,045 | 1,267,947 | 0 | 464,331 | -164,807 | -285,800 | -118,100 | 0 | 803,707 |
| Debtors | 0 | 0 | 444,000 | 632,280 | 3,519 | -166,136 | 182,511 | 374,250 | 0 | -9,549 | 9,549 | -1,915 | 1,915 |
| Creditors | 0 | -20,073 | 741,374 | 373,655 | 47,806 | 105,612 | 1,200 | 43,339 | 243,060 | 719 | 5,108 | 6,094 | 115,561 |
| Accruals and Deferred Income | 0 | -484,536 | 120,285 | 1,640,898 | 9,853 | -172,620 | 769,008 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | -1,938 | -5,814 | 8,309 | 8,309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||||
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | 0 | -249,808 | -205,633 | 455,441 | 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 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 753,876 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -752,500 | 0 | 752,500 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | -920,000 | -1,344,517 | 2,264,517 | 944,322 | 1,350,724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||
| interest | |||||||||||||
| cash flow from financing | |||||||||||||
| cash and cash equivalents | |||||||||||||
| cash | 0 | 0 | 0 | 0 | -2,540 | 2,518 | 165 | 0 | 0 | 0 | -1,085 | 494 | 591 |
| overdraft | 0 | 212 | -211 | 24,999 | 0 | 0 | 0 | 0 | -452,064 | -209,170 | 661,234 | 0 | 0 |
| change in cash | 0 | -212 | 211 | -24,999 | -2,540 | 2,518 | 165 | 0 | 452,064 | 209,170 | -662,319 | 494 | 591 |
langton evans and walker ltd Credit Report and Business Information
Langton Evans And Walker Ltd Competitor Analysis
Perform a competitor analysis for langton evans and walker ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
langton evans and walker ltd Ownership
LANGTON EVANS AND WALKER LTD group structure
Langton Evans And Walker Ltd has 1 subsidiary company.
Ultimate parent company
1 parent
LANGTON EVANS AND WALKER LTD
05661484
1 subsidiary
langton evans and walker ltd directors
Langton Evans And Walker Ltd currently has 2 directors. The longest serving directors include Mrs Elizabeth Evans (Apr 2016) and Mr Lee Evans (Oct 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Elizabeth Evans | United Kingdom | 47 years | Apr 2016 | - | Director |
| Mr Lee Evans | United Kingdom | 49 years | Oct 2018 | - | Director |
P&L
April 2023turnover
9.1m
+35%
operating profit
-240.8k
0%
gross margin
20.3%
+4.01%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2023net assets
-1.3m
+0.23%
total assets
1.1m
-0.18%
cash
0
0%
net assets
Total assets minus all liabilities
langton evans and walker ltd company details
company number
05661484
Type
Private limited with Share Capital
industry
41201 - Construction of commercial buildings
41100 - Development of building projects
incorporation date
December 2005
age
19
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
the old mill, 9 soar lane, leicester, leicestershire, LE3 5DE
last accounts submitted
April 2023
langton evans and walker ltd 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 found 35 charges/mortgages relating to langton evans and walker ltd. Currently there are 22 open charges and 13 have been satisfied in the past.
langton evans and walker ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
