leeds doors and cubicles limited

leeds doors and cubicles limited Company Information

Share LEEDS DOORS AND CUBICLES LIMITED
Live 
EstablishedSmallHealthy

Company Number

06514711

Industry

Specialised construction activities (other than scaffold erection) n.e.c.

 

Directors

John Vann

Michael Finney

View All

Shareholders

midland building products ltd

thomas patrick mcguire

View All

Group Structure

View All

Contact

Registered Address

unit 10, spartan industrial cent, brickhouse lane, great bridge, west midlands, B70 0DH

leeds doors and cubicles limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of LEEDS DOORS AND CUBICLES LIMITED at £1.4m based on a Turnover of £2.8m and 0.49x industry multiple (adjusted for size and gross margin).

leeds doors and cubicles limited Estimated Valuation

£529.3k

Pomanda estimates the enterprise value of LEEDS DOORS AND CUBICLES LIMITED at £529.3k based on an EBITDA of £108.7k and a 4.87x industry multiple (adjusted for size and gross margin).

leeds doors and cubicles limited Estimated Valuation

£814.4k

Pomanda estimates the enterprise value of LEEDS DOORS AND CUBICLES LIMITED at £814.4k based on Net Assets of £375.5k and 2.17x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Leeds Doors And Cubicles Limited Overview

Leeds Doors And Cubicles Limited is a live company located in great bridge, B70 0DH with a Companies House number of 06514711. It operates in the other specialised construction activities n.e.c. sector, SIC Code 43999. Founded in February 2008, it's largest shareholder is midland building products ltd with a 20% stake. Leeds Doors And Cubicles Limited is a established, small sized company, Pomanda has estimated its turnover at £2.8m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Leeds Doors And Cubicles Limited Health Check

Pomanda's financial health check has awarded Leeds Doors And Cubicles Limited a 4.5 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

Health Check Image
Health Rating4.5out of 5
positive_score

4 Strong

positive_score

4 Regular

positive_score

4 Weak

size

Size

annual sales of £2.8m, make it smaller than the average company (£6.3m)

£2.8m - Leeds Doors And Cubicles Limited

£6.3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a similar rate (9.6%)

10% - Leeds Doors And Cubicles Limited

9.6% - Industry AVG

production

Production

with a gross margin of 30.2%, this company has a lower cost of product (24.8%)

30.2% - Leeds Doors And Cubicles Limited

24.8% - Industry AVG

profitability

Profitability

an operating margin of 2.9% make it less profitable than the average company (6.3%)

2.9% - Leeds Doors And Cubicles Limited

6.3% - Industry AVG

employees

Employees

with 13 employees, this is below the industry average (31)

13 - Leeds Doors And Cubicles Limited

31 - Industry AVG

paystructure

Pay Structure

on an average salary of £47.5k, the company has an equivalent pay structure (£47.5k)

£47.5k - Leeds Doors And Cubicles Limited

£47.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £213.4k, this is equally as efficient (£189.4k)

£213.4k - Leeds Doors And Cubicles Limited

£189.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 42 days, this is earlier than average (55 days)

42 days - Leeds Doors And Cubicles Limited

55 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 49 days, this is slower than average (36 days)

49 days - Leeds Doors And Cubicles Limited

36 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 24 days, this is more than average (9 days)

24 days - Leeds Doors And Cubicles Limited

9 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 37 weeks, this is more cash available to meet short term requirements (20 weeks)

37 weeks - Leeds Doors And Cubicles Limited

20 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 56.5%, this is a similar level of debt than the average (61.1%)

56.5% - Leeds Doors And Cubicles Limited

61.1% - Industry AVG

LEEDS DOORS AND CUBICLES LIMITED financials

EXPORTms excel logo

Leeds Doors And Cubicles Limited's latest turnover from February 2024 is £2.8 million and the company has net assets of £375.5 thousand. According to their latest financial statements, Leeds Doors And Cubicles Limited has 13 employees and maintains cash reserves of £339.2 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Turnover2,773,8003,449,8642,421,4452,073,8152,440,2512,397,9021,812,9041,133,9321,114,2261,258,604890,497995,970918,687733,0271,199,434
Other Income Or Grants000000000000000
Cost Of Sales1,936,6582,602,8741,699,7271,481,4921,676,6361,748,7491,259,584754,023823,266949,038699,716743,088693,193561,176866,549
Gross Profit837,142846,990721,718592,323763,615649,153553,320379,909290,960309,566190,781252,882225,494171,851332,885
Admin Expenses756,161727,048595,540486,756591,510560,847460,66765,198257,282306,358280,217251,047195,578111,209456,762
Operating Profit80,981119,942126,178105,567172,10588,30692,653314,71133,6783,208-89,4361,83529,91660,642-123,877
Interest Payable000000001400100000
Interest Receivable0000000000000011
Pre-Tax Profit87,571119,942126,178105,567172,10589,15694,653314,71133,6643,208-89,4361,73529,91660,642-123,866
Tax-21,737-23,647-22,579-20,093-32,868-17,514-19,145-63,96034,308-1,57716,352-577-14,044-17,2090
Profit After Tax65,83496,295103,59985,474139,23771,64275,508250,75167,9721,631-73,0841,15815,87243,433-123,866
Dividends Paid55,00075,00075,00075,000100,00050,00050,00000000000
Retained Profit10,83421,29528,59910,47439,23721,64225,508250,75167,9721,631-73,0841,15815,87243,433-123,866
Employee Costs617,989620,608553,750500,510509,663460,795361,302282,921272,532305,094222,055257,558253,819209,781331,324
Number Of Employees131413121211977867769
EBITDA*108,660138,871150,989129,370199,303114,722113,659327,85340,16513,855-77,14611,50339,95875,800-110,441

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Tangible Assets58,84125,63044,35943,61547,52668,84934,69644,25611,56818,05528,70213,79022,65831,90028,092
Intangible Assets0000000000008001,6002,400
Investments & Other000000000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets58,84125,63044,35943,61547,52668,84934,69644,25611,56818,05528,70213,79023,45833,50030,492
Stock & work in progress129,422147,993182,11189,26293,399109,37564,11061,66551,69055,72246,66929,88158,06835,70442,067
Trade Debtors319,995672,848362,544457,603486,074474,156231,083176,965220,213269,175171,725356,435442,170216,783126,894
Group Debtors000000000000000
Misc Debtors15,1665,67612,97211,57512,32513,7934,9075,76072,85934,90277,95826,61119,737159,8692,068
Cash339,180233,837186,712133,626239,098253,701264,939263,232166,21513,02237,17129,8824,8674,7914,223
misc current assets000000000000000
total current assets803,7631,060,354744,339692,066830,896851,025565,039507,622510,977372,821333,523442,809524,842417,147175,252
total assets862,6041,085,984788,698735,681878,422919,874599,735551,878522,545390,876362,225456,599548,300450,647205,744
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 260,889549,411329,716292,294405,687550,464269,238244,905223,004145,404136,797133,620185,760124,286276,136
Group/Directors Accounts000000000000000
other short term finances00000000000072,05800
hp & lease commitments00000000000001,4740
other current liabilities212,843168,769110,216124,018160,11892,12581,81789,10617,08530,98812,57537,0425,7039,8430
total current liabilities473,732718,180439,932416,312565,805642,589351,055334,011240,089176,392149,372170,662263,521135,603276,136
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities00000000298,340298,340298,340298,340298,340344,4772,474
provisions13,4163,1825,4394,6418,36312,2685,30500000000
total long term liabilities13,4163,1825,4394,6418,36312,2685,3050298,340298,340298,340298,340298,340344,4772,474
total liabilities487,148721,362445,371420,953574,168654,857356,360334,011538,429474,732447,712469,002561,861480,080278,610
net assets375,456364,622343,327314,728304,254265,017243,375217,867-15,884-83,856-85,487-12,403-13,561-29,433-72,866
total shareholders funds375,456364,622343,327314,728304,254265,017243,375217,867-15,884-83,856-85,487-12,403-13,561-29,433-72,866
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Operating Activities
Operating Profit80,981119,942126,178105,567172,10588,30692,653314,71133,6783,208-89,4361,83529,91660,642-123,877
Depreciation27,67918,92924,81123,80327,19826,41621,00613,1426,48710,64712,2908,8689,24214,35812,636
Amortisation00000000000800800800800
Tax-21,737-23,647-22,579-20,093-32,868-17,514-19,145-63,96034,308-1,57716,352-577-14,044-17,2090
Stock-18,571-34,11892,849-4,137-15,97645,2652,4459,975-4,0329,05316,788-28,18722,364-6,36342,067
Debtors-343,363303,008-93,662-29,22110,450251,95953,265-110,347-11,00554,394-133,363-78,86185,255247,690128,962
Creditors-288,522219,69537,422-113,393-144,777281,22624,33321,90177,6008,6073,177-52,14061,474-151,850276,136
Accruals and Deferred Income44,07458,553-13,802-36,10067,99310,308-7,28972,021-13,90318,413-24,46731,339-4,1409,8430
Deferred Taxes & Provisions10,234-2,257798-3,722-3,9056,9635,30500000000
Cash flow from operations214,643122,325153,641-10,58091,27298,48161,153458,187153,207-24,14934,49197,173-24,371-324,743-5,334
Investing Activities
capital expenditure-60,890-200-25,555-19,892-5,875-60,569-11,446-45,83000-27,20200-18,166-43,928
Change in Investments000000000000000
cash flow from investments-60,890-200-25,555-19,892-5,875-60,569-11,446-45,83000-27,20200-18,166-43,928
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 00000000000-72,05872,05800
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000-1,4741,4740
other long term liabilities0000000-298,3400000-46,137342,0032,474
share issue0000000-17,00000000051,000
interest00000000-1400-1000011
cash flow from financing0000000-315,340-1400-72,15824,447343,47753,485
cash and cash equivalents
cash105,34347,12553,086-105,472-14,603-11,2381,70797,017153,193-24,1497,28925,015765684,223
overdraft000000000000000
change in cash105,34347,12553,086-105,472-14,603-11,2381,70797,017153,193-24,1497,28925,015765684,223

leeds doors and cubicles limited Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for leeds doors and cubicles limited. Get real-time insights into leeds doors and cubicles 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

Leeds Doors And Cubicles Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for leeds doors and cubicles limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in B70 area or any other competitors across 12 key performance metrics.

leeds doors and cubicles limited Ownership

LEEDS DOORS AND CUBICLES LIMITED group structure

Leeds Doors And Cubicles Limited has no subsidiary companies.

Ultimate parent company

LEEDS DOORS AND CUBICLES LIMITED

06514711

LEEDS DOORS AND CUBICLES LIMITED Shareholders

midland building products ltd 20%
thomas patrick mcguire 20%
steven howard brown 20%
victoria louise vann 20%
daniel thomas finney 10%
michael allen finney 10%

leeds doors and cubicles limited directors

Leeds Doors And Cubicles Limited currently has 5 directors. The longest serving directors include Mr John Vann (Feb 2008) and Mr Michael Finney (Jun 2023).

officercountryagestartendrole
Mr John Vann84 years Feb 2008- Director
Mr Michael Finney36 years Jun 2023- Director
Mr Daniel Finney38 years Jun 2023- Director
Mr Steven Brown53 years Sep 2023- Director
Mr Thomas McGuire28 years Aug 2024- Director

P&L

February 2024

turnover

2.8m

-20%

operating profit

81k

-32%

gross margin

30.2%

+22.93%

turnover

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

Balance Sheet

February 2024

net assets

375.5k

+0.03%

total assets

862.6k

-0.21%

cash

339.2k

+0.45%

net assets

Total assets minus all liabilities

leeds doors and cubicles limited company details

company number

06514711

Type

Private limited with Share Capital

industry

43999 - Specialised construction activities (other than scaffold erection) n.e.c.

incorporation date

February 2008

age

16

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

February 2024

previous names

N/A

accountant

-

auditor

-

address

unit 10, spartan industrial cent, brickhouse lane, great bridge, west midlands, B70 0DH

Bank

-

Legal Advisor

-

leeds doors and cubicles 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 leeds doors and cubicles limited.

leeds doors and cubicles limited Capital Raised & Share Issues BETA

When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.

Click to start generating capital raising & share issue transactions for LEEDS DOORS AND CUBICLES LIMITED. This can take several minutes, an email will notify you when this has completed.

leeds doors and cubicles limited Companies House Filings - See Documents

datedescriptionview/download