livability
livability Company Information
Company Number
05967087
Website
http://livability.org.ukRegistered Address
coburg house 1 coburg street, gateshead, NE8 1NS
Industry
Social work activities without accommodation for the elderly and disabled
Residential care activities for the elderly and disabled
Telephone
02074522000
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
-0%
livability Estimated Valuation
Pomanda estimates the enterprise value of LIVABILITY at £55.9m based on a Turnover of £49.8m and 1.12x industry multiple (adjusted for size and gross margin).
livability Estimated Valuation
Pomanda estimates the enterprise value of LIVABILITY at £0 based on an EBITDA of £-2.8m and a 9.55x industry multiple (adjusted for size and gross margin).
livability Estimated Valuation
Pomanda estimates the enterprise value of LIVABILITY at £114.7m based on Net Assets of £41.2m and 2.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Livability AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Livability Overview
Livability is a live company located in gateshead, NE8 1NS with a Companies House number of 05967087. It operates in the technical and vocational secondary education sector, SIC Code 85320. Founded in October 2006, it's largest shareholder is unknown. Livability is a established, large sized company, Pomanda has estimated its turnover at £49.8m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Livability Health Check
Pomanda's financial health check has awarded Livability a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
4 Weak
Size
annual sales of £49.8m, make it larger than the average company (£1.2m)
£49.8m - Livability
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a similar rate (4.1%)
4% - Livability
4.1% - Industry AVG
Production
with a gross margin of 40.6%, this company has a comparable cost of product (40.6%)
40.6% - Livability
40.6% - Industry AVG
Profitability
an operating margin of -7.2% make it less profitable than the average company (5.5%)
-7.2% - Livability
5.5% - Industry AVG
Employees
with 1350 employees, this is above the industry average (30)
1350 - Livability
30 - Industry AVG
Pay Structure
on an average salary of £30.5k, the company has a higher pay structure (£23.8k)
£30.5k - Livability
£23.8k - Industry AVG
Efficiency
resulting in sales per employee of £36.9k, this is equally as efficient (£41k)
£36.9k - Livability
£41k - Industry AVG
Debtor Days
it gets paid by customers after 7 days, this is earlier than average (18 days)
7 days - Livability
18 days - Industry AVG
Creditor Days
its suppliers are paid after 88 days, this is slower than average (13 days)
88 days - Livability
13 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Livability
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 45 weeks, this is less cash available to meet short term requirements (150 weeks)
45 weeks - Livability
150 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 28.8%, this is a higher level of debt than the average (23.9%)
28.8% - Livability
23.9% - Industry AVG
livability Credit Report and Business Information
Livability Competitor Analysis
Perform a competitor analysis for livability by selecting its closest rivals and benchmarking them against 12 key performance metrics.
livability Ownership
LIVABILITY group structure
Livability has 5 subsidiary companies.
Ultimate parent company
LIVABILITY
05967087
5 subsidiaries
livability directors
Livability currently has 9 directors. The longest serving directors include Mr Angus Brown (Mar 2016) and Mr Andrew Wilson (Mar 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Angus Brown | England | 65 years | Mar 2016 | - | Director |
| Mr Andrew Wilson | United Kingdom | 56 years | Mar 2018 | - | Director |
| Mr Peter Woodall | 65 years | Jan 2020 | - | Director | |
| Canon Susan Johns | United Kingdom | 69 years | Jan 2020 | - | Director |
| Mr John Weaving | United Kingdom | 64 years | Jan 2020 | - | Director |
| Mr Thomas O'Connor | United Kingdom | 58 years | Apr 2022 | - | Director |
| The Rt Revd Richard Frith | United Kingdom | 75 years | Apr 2022 | - | Director |
| Mr Duncan Ingram | England | 68 years | Apr 2022 | - | Director |
| Ms Lisa Quinlan-Rahman | United Kingdom | 46 years | Jun 2022 | - | Director |
LIVABILITY financials
Livability's latest turnover from March 2023 is £49.8 million and the company has net assets of £41.2 million. According to their latest financial statements, Livability has 1,350 employees and maintains cash reserves of £6.3 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 49,842,000 | 53,516,000 | 46,138,000 | 44,276,000 | 47,445,000 | 46,180,000 | 50,288,000 | 37,836,000 | 45,052,000 | 40,776,000 | 40,332,000 | 39,428,000 | 40,606,000 | 42,686,000 |
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | ||||||||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 191,000 | 224,000 | 186,000 | 169,000 | 147,000 | 93,000 | 100,000 | 118,000 | 0 | |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | -4,289,000 | 3,229,000 | -2,295,000 | -5,171,000 | -4,449,000 | -1,878,000 | -3,290,000 | -3,547,000 | 5,648,000 | -203,000 | 1,942,000 | 1,219,000 | 771,000 | 2,162,000 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -4,289,000 | 3,229,000 | -2,295,000 | -5,171,000 | -4,449,000 | -1,878,000 | -3,290,000 | -3,547,000 | 5,648,000 | -203,000 | 1,942,000 | 1,219,000 | 771,000 | 2,162,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | -4,289,000 | 3,229,000 | -2,295,000 | -5,171,000 | -4,449,000 | -1,878,000 | -3,290,000 | -3,547,000 | 5,648,000 | -203,000 | 1,942,000 | 1,219,000 | 771,000 | 2,162,000 |
| Employee Costs | 41,133,000 | 35,947,000 | 35,743,000 | 36,292,000 | 37,998,000 | 36,310,000 | 39,215,000 | 30,302,000 | 29,283,000 | 30,771,000 | 29,485,000 | 28,010,000 | 29,014,000 | 28,887,000 |
| Number Of Employees | 1,350 | 1,374 | 1,459 | 1,745 | 1,718 | 1,973 | 2,100 | 1,948 | 2,068 | 1,250 | 1,228 | 1,195 | 1,220 | 1,240 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 42,589,000 | 43,172,000 | 38,575,000 | 39,376,000 | 40,907,000 | 41,093,000 | 41,292,000 | 35,736,000 | 36,124,000 | 46,722,000 | 49,382,000 | 46,921,000 | 47,157,000 | 45,995,000 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 5,853,000 | 7,262,000 | 8,553,000 | 9,625,000 | 11,015,000 | 13,684,000 | 16,627,000 | 13,280,000 | 12,689,000 | 3,638,000 | 3,257,000 | 3,052,000 | 2,680,000 | 1,235,000 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 48,442,000 | 50,434,000 | 47,128,000 | 49,001,000 | 51,922,000 | 54,777,000 | 57,919,000 | 49,016,000 | 48,813,000 | 50,360,000 | 52,639,000 | 49,973,000 | 49,837,000 | 47,230,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 35,000 | 34,000 | 32,000 | 32,000 |
| Trade Debtors | 1,067,000 | 1,637,000 | 1,164,000 | 2,297,000 | 2,300,000 | 2,768,000 | 1,969,000 | 1,679,000 | 853,000 | 1,592,000 | 1,587,000 | 1,112,000 | 1,089,000 | 1,379,000 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 2,082,000 | 3,517,000 | 3,018,000 | 3,214,000 | 2,420,000 | 2,898,000 | 1,950,000 | 1,270,000 | 1,577,000 | 834,000 | 545,000 | 800,000 | 947,000 | 1,108,000 |
| Cash | 6,286,000 | 7,833,000 | 4,069,000 | 3,252,000 | 3,804,000 | 6,135,000 | 6,302,000 | 13,974,000 | 15,569,000 | 7,915,000 | 7,661,000 | 8,851,000 | 9,765,000 | 7,893,000 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 854,000 | 2,698,000 | 2,864,000 | 0 | 0 | 1,020,000 | 0 |
| total current assets | 9,435,000 | 12,987,000 | 8,251,000 | 8,763,000 | 8,524,000 | 11,801,000 | 10,221,000 | 17,777,000 | 20,697,000 | 13,208,000 | 9,828,000 | 10,797,000 | 12,853,000 | 10,412,000 |
| total assets | 57,877,000 | 63,421,000 | 55,379,000 | 57,764,000 | 60,446,000 | 66,578,000 | 68,140,000 | 66,793,000 | 69,510,000 | 63,568,000 | 62,467,000 | 60,770,000 | 62,690,000 | 57,642,000 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 437,000 | 4,000,000 | 2,246,000 | 0 | 1,200,000 | 4,947,000 | 303,000 | 269,000 | 175,000 | 177,000 | 191,000 | 148,000 | 147,000 |
| Trade Creditors | 7,191,000 | 2,079,000 | 1,838,000 | 2,440,000 | 1,189,000 | 2,080,000 | 939,000 | 936,000 | 1,038,000 | 1,382,000 | 1,465,000 | 1,055,000 | 853,000 | 890,000 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 131,000 | 173,000 | 173,000 | 193,000 | 193,000 | 208,000 | 196,000 | 85,000 | 85,000 | 85,000 | 5,000 | 5,000 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 3,783,000 | 6,027,000 | 4,761,000 | 4,696,000 | 4,641,000 | 4,855,000 | 3,848,000 | 2,719,000 | 4,205,000 | 2,483,000 | 2,622,000 | 3,116,000 | 2,349,000 |
| total current liabilities | 7,191,000 | 6,299,000 | 11,996,000 | 9,620,000 | 6,058,000 | 8,114,000 | 10,934,000 | 5,295,000 | 4,222,000 | 5,847,000 | 4,210,000 | 3,953,000 | 4,122,000 | 3,391,000 |
| loans | 9,471,000 | 9,796,000 | 6,604,000 | 7,604,000 | 7,100,000 | 4,425,000 | 0 | 4,071,000 | 4,415,000 | 1,455,000 | 1,633,000 | 1,812,000 | 1,957,000 | 2,093,000 |
| 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 | 47,000 | 47,000 | 53,000 | 59,000 | 0 | 71,000 | 77,000 | 83,000 | 89,000 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65,000 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 448,000 | 448,000 | 448,000 |
| total long term liabilities | 9,495,000 | 9,833,000 | 10,229,000 | 8,352,000 | 11,848,000 | 10,972,000 | 10,650,000 | 14,365,000 | 19,260,000 | 13,010,000 | 12,848,000 | 12,450,000 | 9,283,000 | 12,755,000 |
| total liabilities | 16,686,000 | 16,132,000 | 22,225,000 | 17,972,000 | 17,906,000 | 19,086,000 | 21,584,000 | 19,660,000 | 23,482,000 | 18,857,000 | 17,058,000 | 16,403,000 | 13,405,000 | 16,146,000 |
| net assets | 41,191,000 | 47,289,000 | 33,154,000 | 39,792,000 | 42,540,000 | 47,492,000 | 46,556,000 | 47,133,000 | 46,028,000 | 44,711,000 | 45,409,000 | 44,367,000 | 49,285,000 | 41,496,000 |
| total shareholders funds | 41,191,000 | 47,289,000 | 33,154,000 | 39,792,000 | 42,540,000 | 47,492,000 | 46,556,000 | 47,133,000 | 46,028,000 | 44,711,000 | 45,409,000 | 44,367,000 | 49,285,000 | 41,496,000 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | ||||||||||||||
| Depreciation | 737,000 | 1,156,000 | 1,406,000 | 1,403,000 | 1,210,000 | 980,000 | 1,237,000 | 1,009,000 | 998,000 | 937,000 | 895,000 | 863,000 | 1,366,000 | 688,000 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64,000 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,000 | -32,000 | 1,000 | 2,000 | 0 | 32,000 |
| Debtors | -2,005,000 | 972,000 | -1,329,000 | 791,000 | -946,000 | 1,747,000 | 970,000 | 519,000 | 4,000 | 294,000 | 220,000 | -124,000 | -451,000 | 2,487,000 |
| Creditors | 5,112,000 | 241,000 | -602,000 | 1,251,000 | -891,000 | 1,141,000 | 3,000 | -102,000 | -344,000 | -83,000 | 410,000 | 202,000 | -37,000 | 890,000 |
| Accruals and Deferred Income | -3,783,000 | -2,244,000 | 1,266,000 | 65,000 | 8,000 | -214,000 | 1,001,000 | 1,123,000 | -1,427,000 | 1,651,000 | -145,000 | -500,000 | 761,000 | 2,438,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -448,000 | 0 | 0 | 448,000 |
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | 0 | 0 | 0 | 0 | -1,209,000 | 2,168,000 | -1,396,000 | 2,980,000 | 6,327,000 | -569,000 | -2,372,000 | -1,496,000 | -177,000 | 194,000 |
| Change in Investments | -1,409,000 | -1,291,000 | -1,072,000 | -1,390,000 | -2,669,000 | -2,943,000 | 3,347,000 | 591,000 | 9,051,000 | 381,000 | 205,000 | 372,000 | 1,445,000 | 1,235,000 |
| cash flow from investments | 1,409,000 | 1,291,000 | 1,072,000 | 1,390,000 | 1,460,000 | 5,111,000 | -4,743,000 | 2,389,000 | -2,724,000 | -950,000 | -2,577,000 | -1,868,000 | -1,622,000 | -1,041,000 |
| Financing Activities | ||||||||||||||
| Bank loans | -437,000 | -3,563,000 | 1,754,000 | 2,246,000 | -1,200,000 | -3,747,000 | 4,644,000 | 34,000 | 94,000 | -2,000 | -14,000 | 43,000 | 1,000 | 147,000 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | -131,000 | -42,000 | 0 | -20,000 | 0 | -15,000 | 12,000 | 111,000 | 0 | 0 | 80,000 | 0 | 5,000 |
| Long term loans | -325,000 | 3,192,000 | -1,000,000 | 504,000 | 2,675,000 | 4,425,000 | -4,071,000 | -344,000 | 2,960,000 | -178,000 | -179,000 | -145,000 | -136,000 | 2,093,000 |
| 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 | -65,000 | 65,000 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 0 | 0 | 0 | 0 | -191,000 | -224,000 | -186,000 | -169,000 | -147,000 | -93,000 | -100,000 | -118,000 | 0 | |
| cash flow from financing | -2,571,000 | 10,404,000 | -3,631,000 | 5,173,000 | 761,000 | 3,268,000 | 3,085,000 | 4,185,000 | -1,378,000 | -1,186,000 | -6,259,000 | 6,765,000 | 41,579,000 | |
| cash and cash equivalents | ||||||||||||||
| cash | -1,547,000 | 3,764,000 | 817,000 | -552,000 | -2,331,000 | -167,000 | -7,672,000 | -1,595,000 | 7,654,000 | 254,000 | -1,190,000 | -914,000 | 1,872,000 | 7,893,000 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -1,547,000 | 3,764,000 | 817,000 | -552,000 | -2,331,000 | -167,000 | -7,672,000 | -1,595,000 | 7,654,000 | 254,000 | -1,190,000 | -914,000 | 1,872,000 | 7,893,000 |
P&L
March 2023turnover
49.8m
-7%
operating profit
-3.6m
0%
gross margin
40.7%
+0.03%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
41.2m
-0.13%
total assets
57.9m
-0.09%
cash
6.3m
-0.2%
net assets
Total assets minus all liabilities
Similar Companies
livability company details
company number
05967087
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
88100 - Social work activities without accommodation for the elderly and disabled
87300 - Residential care activities for the elderly and disabled
88990 - Other social work activities without accommodation n.e.c.
incorporation date
October 2006
age
18
accounts
Group
ultimate parent company
previous names
grooms-shaftesbury (October 2010)
incorporated
UK
address
coburg house 1 coburg street, gateshead, NE8 1NS
last accounts submitted
March 2023
livability 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 23 charges/mortgages relating to livability. Currently there are 11 open charges and 12 have been satisfied in the past.
livability Companies House Filings - See Documents
| date | description | view/download |
|---|
