Ludlow Painter Limited

POWER SEARCH PRICING

SOLUTIONS

ludlow painter limited Company Information

Live

EstablishedMicroHigh

Company Number

06010282

Website

www.ludlowpainter.co.uk

Registered Address

produce house, 1a wickham court, road, west wickham, kent, BR4 9LN

Industry

Accounting, and auditing activities

Telephone

02087770611

Next Accounts Due

January 2025

Group Structure

View All

Directors

Stephen Painter17 Years

Christopher Painter4 Years

Shareholders

stephen george painter 50%

judith erica painter 25%

View All

ludlow painter limited Estimated Valuation

£305.2k

Pomanda estimates the enterprise value of LUDLOW PAINTER LIMITED at £305.2k based on a Turnover of £372.5k and 0.82x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Ludlow Painter Limited is a live company located in kent, BR4 9LN with a Companies House number of 06010282. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in November 2006, it's largest shareholder is stephen george painter with a 50% stake. Ludlow Painter Limited is a established, micro sized company, Pomanda has estimated its turnover at £372.5k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Ludlow Painter Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

4 Strong

2 Regular

5 Weak

Size

annual sales of £372.5k, make it larger than the average company (£139.3k)

Growth

3 year (CAGR) sales growth of 24%, show it is growing at a faster rate (6.3%)

EXPORT

Ludlow Painter Limited's latest turnover from April 2023 is estimated at £372.5 thousand and the company has net assets of £8.3 thousand. According to their latest financial statements, Ludlow Painter Limited has 3 employees and maintains cash reserves of £12.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	372,548	302,245	202,706	196,735	405,279	464,320	530,437	429,979	483,936	591,778	421,772	559,530	516,576	527,361
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	106,445	103,126	68,638	38,045	54,201	38,317	24,312	36,634	67,059	52,093	41,546	75,550	42,555	46,411
Gross Profit	266,103	199,119	134,068	158,690	351,079	426,002	506,125	393,344	416,877	539,685	380,226	483,980	474,021	480,951
Admin Expenses	265,788	227,395	181,839	143,089	326,986	403,188	470,952	388,594	408,162	543,146	375,531	483,955	475,522	478,921
Operating Profit	315	-28,276	-47,771	15,601	24,093	22,814	35,173	4,750	8,715	-3,461	4,695	25	-1,501	2,030
Interest Payable	3,678	3,067	1,525	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	1,048	559	101	45	0	0	16	84	73	82	105	87	72	30
Pre-Tax Profit	-2,316	-30,784	-49,195	15,646	24,093	22,814	35,189	4,834	8,788	-3,379	4,800	112	-1,429	2,060
Tax	0	0	0	-2,973	-4,578	-4,335	-6,686	-967	-1,757	0	-1,104	-27	0	-577
Profit After Tax	-2,316	-30,784	-49,195	12,673	19,515	18,479	28,503	3,867	7,030	-3,379	3,696	85	-1,429	1,483
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-2,316	-30,784	-49,195	12,673	19,515	18,479	28,503	3,867	7,030	-3,379	3,696	85	-1,429	1,483
Employee Costs	28,435	32,899	64,208	52,005	45,919	202,716	231,863	250,070	235,407	292,262	226,801	296,164	278,404	198,335
Number Of Employees	3	3	3	3	2	9	10	8	8	10	8	11	10	9
EBITDA*	3,181	-25,227	-43,184	15,601	24,093	22,814	35,173	10,607	14,632	2,089	9,458	52,448	50,641	54,651

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	8,596	9,149	13,758	9,491	12,230	15,801	13,393	13,739	11,753	10,648	8,289	6,069	5,225	6,653
Intangible Assets	0	0	0	0	0	0	0	2,000	4,000	6,000	8,000	0	50,400	100,800
Investments & Other	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
Total Fixed Assets	8,596	9,149	13,758	9,491	12,230	15,801	13,393	15,739	15,753	16,648	16,289	6,069	55,625	107,453
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	127,372	103,729	61,307	52,599	135,423	113,937	114,377	72,471	71,641	82,474	58,225	78,291	78,640	69,388
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	12,213	37,092	112,004	90,194	0	0	0	13,026	20,565	8,570	24,224	17,755	16,889	11,878
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	139,585	140,821	173,311	142,793	135,423	113,937	114,377	85,497	92,206	91,044	82,449	96,046	95,529	81,266
total assets	148,181	149,970	187,069	152,284	147,653	129,738	127,770	101,236	107,959	107,692	98,738	102,115	151,154	188,719
Bank overdraft	10,000	10,000	10,000	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	4,842	4,631	3,116	7,666	67,479	68,401	85,235	87,035	98,378	105,549	94,143	101,216	150,771	186,824
Group/Directors Accounts	0	675	861	1,968	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	104,116	93,142	91,664	52,027	0	0	0	0	0	0	0	0	0	0
total current liabilities	118,958	108,448	105,641	61,661	67,479	68,401	85,235	87,035	98,378	105,549	94,143	101,216	150,771	186,824
loans	20,895	30,878	40,000	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	0	0
provisions	0	0	0	0	2,324	3,002	2,679	2,748	1,995	1,587	660	660	229	312
total long term liabilities	20,895	30,878	40,000	0	2,324	3,002	2,679	2,748	1,995	1,587	660	660	229	312
total liabilities	139,853	139,326	145,641	61,661	69,803	71,403	87,914	89,783	100,373	107,136	94,803	101,876	151,000	187,136
net assets	8,328	10,644	41,428	90,623	77,850	58,335	39,856	11,453	7,586	556	3,935	239	154	1,583
total shareholders funds	8,328	10,644	41,428	90,623	77,850	58,335	39,856	11,453	7,586	556	3,935	239	154	1,583

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	315	-28,276	-47,771	15,601	24,093	22,814	35,173	4,750	8,715	-3,461	4,695	25	-1,501	2,030
Depreciation	2,866	3,049	4,587	0	0	0	0	3,857	3,917	3,550	2,763	2,023	1,742	2,221
Amortisation	0	0	0	0	0	0	0	2,000	2,000	2,000	2,000	50,400	50,400	50,400
Tax	0	0	0	-2,973	-4,578	-4,335	-6,686	-967	-1,757	0	-1,104	-27	0	-577
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	23,643	42,422	8,708	-82,824	21,486	-440	41,906	830	-10,833	24,249	-20,066	-349	9,252	69,388
Creditors	211	1,515	-4,550	-59,813	-922	-16,834	-1,800	-11,343	-7,171	11,406	-7,073	-49,555	-36,053	186,824
Accruals and Deferred Income	10,974	1,478	39,637	52,027	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	-2,324	-678	323	-69	753	408	927	0	431	-83	312
Cash flow from operations	-9,277	-64,656	-16,805	85,342	-3,571	2,408	-15,288	-1,780	16,945	-9,827	21,347	3,646	5,253	171,822
Investing Activities
capital expenditure	-2,313	1,560	-8,854	2,739	3,571	-2,408	2,346	-5,843	-5,022	-5,909	-14,983	-2,867	-314	-160,074
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-2,313	1,560	-8,854	2,739	3,571	-2,408	2,346	-5,843	-5,022	-5,909	-14,983	-2,867	-314	-160,074
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-675	-186	-1,107	1,968	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	-9,983	-9,122	40,000	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	0	0	0
share issue	0	0	0	100	0	0	-100	0	0	0	0	0	0	100
interest	-2,630	-2,508	-1,424	45	0	0	16	84	73	82	105	87	72	30
cash flow from financing	-13,288	-11,816	37,469	2,113	0	0	-84	84	73	82	105	87	72	130
cash and cash equivalents
cash	-24,879	-74,912	21,810	90,194	0	0	-13,026	-7,539	11,995	-15,654	6,469	866	5,011	11,878
overdraft	0	0	10,000	0	0	0	0	0	0	0	0	0	0	0
change in cash	-24,879	-74,912	11,810	90,194	0	0	-13,026	-7,539	11,995	-15,654	6,469	866	5,011	11,878

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for ludlow painter limited. Get real-time insights into ludlow painter limited'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 ludlow painter limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in BR4 area or any other competitors across 12 key performance metrics.

LUDLOW PAINTER LIMITED group structure

Ludlow Painter Limited has no subsidiary companies.

Ultimate parent company

LUDLOW PAINTER LIMITED

06010282

LUDLOW PAINTER LIMITED Shareholders

stephen george painter	50%
judith erica painter	25%
christopher james painter	25%

Ludlow Painter Limited currently has 2 directors. The longest serving directors include Mr Stephen Painter (Nov 2006) and Mr Christopher Painter (Jun 2020).

officer	country	age	start	end	role
Mr Stephen Painter		66 years	Nov 2006	-	Director
Mr Christopher Painter		34 years	Jun 2020	-	Director

P&L

April 2023

turnover

372.5k

+23%

operating profit

314.6

gross margin

71.5%

+8.42%

turnover

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

Balance Sheet

April 2023

net assets

8.3k

-0.22%

total assets

148.2k

-0.01%

cash

12.2k

-0.67%

net assets

Total assets minus all liabilities

Similar Companies

ashtekone ltd

4.5

winston hazelton & co ltd

downs & company (kent) limited

1.5

strategic business finance ltd

ross franklin limited

company number

06010282

Type

Private limited with Share Capital

industry

69201 - Accounting, and auditing activities

incorporation date

November 2006

ultimate parent company

None

previous names

spml limited (March 2007)

address

produce house, 1a wickham court, road, west wickham, kent, BR4 9LN

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 1 charges/mortgages relating to ludlow painter limited. Currently there are 1 open charges and 0 have been satisfied in the past.

ludlow painter limited Company Information

ludlow painter limited Estimated Valuation

ludlow painter limited Estimated Valuation

ludlow painter limited Estimated Valuation

Ludlow Painter Limited Overview

Ludlow Painter Limited Health Check

LUDLOW PAINTER LIMITED financials

ludlow painter limited Credit Report and Business Information

Ludlow Painter Limited Competitor Analysis

ludlow painter limited Ownership

ludlow painter limited directors

ludlow painter limited company details

ludlow painter limited Charges & Mortgages

ludlow painter limited Companies House Filings - See Documents