Pomanda estimates the enterprise value of SUSSEX LAW LIMITED at £472k based on a Turnover of £842.7k and 0.56x industry multiple (adjusted for size and gross margin).
sussex law limitedEstimated Valuation
£838.9k
Pomanda estimates the enterprise value of SUSSEX LAW LIMITED at £838.9k based on an EBITDA of £245.3k and a 3.42x industry multiple (adjusted for size and gross margin).
sussex law limitedEstimated Valuation
£714.3k
Pomanda estimates the enterprise value of SUSSEX LAW LIMITED at £714.3k based on Net Assets of £411.3k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sussex Law LimitedOverview
Sussex Law Limited is a live company located in brighton, BN1 8TA with a Companies House number of 06572143. It operates in the solicitors sector, SIC Code 69102. Founded in April 2008, it's largest shareholder is
john irvine burrowes
with a 90% stake. Sussex Law Limited is a established,
small sized company, Pomanda has estimated its turnover at
£842.7k with
declining
growth in recent years.
Pomanda's financial health check has awarded Sussex Law Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
4 Strong
4 Regular
3 Weak
Size
annual sales of £842.7k, make it smaller than the average company (£1.4m)
£842.7k - Sussex Law Limited
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (7%)
-6% - Sussex Law Limited
7% - Industry AVG
Production
with a gross margin of 63.8%, this company has a comparable cost of product (63.8%)
63.8% - Sussex Law Limited
63.8% - Industry AVG
Profitability
an operating margin of 28.9% make it more profitable than the average company (9.6%)
28.9% - Sussex Law Limited
9.6% - Industry AVG
Employees
with 13 employees, this is below the industry average (24)
13 - Sussex Law Limited
24 - Industry AVG
Pay Structure
on an average salary of £41.6k, the company has an equivalent pay structure (£41.6k)
£41.6k - Sussex Law Limited
£41.6k - Industry AVG
Efficiency
resulting in sales per employee of £64.8k, this is equally as efficient (£75.3k)
£64.8k - Sussex Law Limited
£75.3k - Industry AVG
Debtor Days
it gets paid by customers after 60 days, this is near the average (74 days)
60 days - Sussex Law Limited
74 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Sussex Law Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 47 days, this is less than average (196 days)
47 days - Sussex Law Limited
196 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 27 weeks, this is more cash available to meet short term requirements (20 weeks)
27 weeks - Sussex Law Limited
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 47.9%, this is a lower level of debt than the average (54.9%)
47.9% - Sussex Law Limited
54.9% - Industry AVG
SUSSEX LAW LIMITED financials
EXPORT
Sussex Law Limited's latest turnover from April 2024 is estimated at £842.7 thousand and the company has net assets of £411.3 thousand. According to their latest financial statements, Sussex Law Limited has 13 employees and maintains cash reserves of £192.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
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
842,709
1,018,214
1,116,963
1,002,045
941,565
992,406
961,668
970,726
774,645
512,617
446,339
322,469
216,390
162,838
133,915
Other Income Or Grants
Cost Of Sales
305,421
306,948
335,889
421,501
410,941
382,124
255,708
270,530
288,520
207,990
210,093
153,456
85,807
68,041
49,578
Gross Profit
537,288
711,266
781,074
580,544
530,624
610,282
705,960
700,196
486,125
304,627
236,247
169,013
130,583
94,797
84,337
Admin Expenses
293,383
723,509
775,740
463,248
522,502
567,732
694,687
761,175
507,935
322,596
155,141
61,436
127,785
84,565
35,531
Operating Profit
243,905
-12,243
5,334
117,296
8,122
42,550
11,273
-60,979
-21,810
-17,969
81,106
107,577
2,798
10,232
48,806
Interest Payable
2,983
3,731
3,081
1,525
179
221
51
28
55
28
Interest Receivable
5,316
3,396
1,573
171
57
176
44
83
175
299
442
201
75
117
58
Pre-Tax Profit
246,239
-12,578
3,826
115,942
8,179
42,726
11,138
-61,116
-21,685
-17,670
81,548
107,751
2,817
10,322
48,864
Tax
-61,560
-727
-22,029
-1,554
-8,118
-2,116
-17,125
-24,783
-676
-2,684
-13,682
Profit After Tax
184,679
-12,578
3,099
93,913
6,625
34,608
9,022
-61,116
-21,685
-17,670
64,423
82,968
2,141
7,638
35,182
Dividends Paid
Retained Profit
184,679
-12,578
3,099
93,913
6,625
34,608
9,022
-61,116
-21,685
-17,670
64,423
82,968
2,141
7,638
35,182
Employee Costs
540,892
745,065
814,583
731,372
719,843
683,377
717,757
715,877
495,785
276,790
242,452
188,827
160,770
128,759
93,182
Number Of Employees
13
19
23
22
21
20
22
23
16
9
8
6
5
4
3
EBITDA*
245,349
-10,983
6,798
119,126
10,410
45,272
14,241
-57,460
-17,482
-14,829
82,740
109,517
5,522
12,249
51,327
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
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
3,993
4,602
5,862
7,326
9,156
10,890
11,874
14,073
17,311
12,560
6,532
7,761
8,170
8,068
10,085
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
398,017
217,017
Total Fixed Assets
402,010
221,619
5,862
7,326
9,156
10,890
11,874
14,073
17,311
12,560
6,532
7,761
8,170
8,068
10,085
Stock & work in progress
40,000
40,000
40,000
40,000
35,000
42,000
40,000
40,000
45,000
85,000
65,000
40,000
3,000
3,000
3,000
Trade Debtors
139,662
105,560
111,402
83,266
68,292
100,504
78,185
80,954
99,524
132,278
99,467
75,930
48,430
30,221
24,540
Group Debtors
Misc Debtors
15,208
14,607
40,732
16,824
16,685
13,385
12,606
11,397
9,895
Cash
192,489
10,043
149,764
269,792
72,042
42,472
4,428
13,177
53,517
16,667
102,811
74,097
6,381
23,433
23,321
misc current assets
total current assets
387,359
170,210
341,898
409,882
192,019
198,361
135,219
145,528
207,936
233,945
267,278
190,027
57,811
56,654
50,861
total assets
789,369
391,829
347,760
417,208
201,175
209,251
147,093
159,601
225,247
246,505
273,810
197,788
65,981
64,722
60,946
Bank overdraft
9,761
9,761
9,761
9,761
5,502
1,565
851
851
Bank loan
Trade Creditors
71,821
81,457
69,858
20,168
21,050
25,763
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
356,591
133,757
67,316
131,157
59,037
73,738
46,188
62,216
70,683
total current liabilities
366,352
143,518
77,077
140,918
59,037
73,738
46,188
67,718
72,248
71,821
81,457
69,858
21,019
21,901
25,763
loans
11,766
21,739
31,533
40,239
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
11,766
21,739
31,533
40,239
total liabilities
378,118
165,257
108,610
181,157
59,037
73,738
46,188
67,718
72,248
71,821
81,457
69,858
21,019
21,901
25,763
net assets
411,251
226,572
239,150
236,051
142,138
135,513
100,905
91,883
152,999
174,684
192,353
127,930
44,962
42,821
35,183
total shareholders funds
411,251
226,572
239,150
236,051
142,138
135,513
100,905
91,883
152,999
174,684
192,353
127,930
44,962
42,821
35,183
Apr 2024
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
243,905
-12,243
5,334
117,296
8,122
42,550
11,273
-60,979
-21,810
-17,969
81,106
107,577
2,798
10,232
48,806
Depreciation
1,444
1,260
1,464
1,830
2,288
2,722
2,968
3,519
4,328
3,140
1,634
1,940
2,724
2,017
2,521
Amortisation
Tax
-61,560
-727
-22,029
-1,554
-8,118
-2,116
-17,125
-24,783
-676
-2,684
-13,682
Stock
5,000
-7,000
2,000
-5,000
-40,000
20,000
25,000
37,000
3,000
Debtors
215,703
185,050
52,044
15,113
-28,912
23,098
-1,560
-17,068
-22,859
32,811
23,537
27,500
18,209
5,681
24,540
Creditors
-71,821
-9,636
11,599
49,690
-882
-4,713
25,763
Accruals and Deferred Income
222,834
66,441
-63,841
72,120
-14,701
27,550
-16,028
-8,467
70,683
Deferred Taxes & Provisions
Cash flow from operations
190,920
-129,592
-109,814
149,104
30,067
39,606
-2,343
-43,859
44,239
-77,276
28,677
69,924
-14,245
-829
35,868
Investing Activities
capital expenditure
-835
-554
-1,738
-769
-281
-9,079
-9,168
-405
-1,531
-2,826
-12,606
Change in Investments
cash flow from investments
-835
-554
-1,738
-769
-281
-9,079
-9,168
-405
-1,531
-2,826
-12,606
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-9,973
-9,794
-8,706
40,239
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1
1
interest
2,333
-335
-1,508
-1,354
57
176
-135
-138
124
299
442
173
20
89
58
cash flow from financing
-7,640
-10,129
-10,214
38,885
57
176
-135
-138
124
300
442
173
20
89
59
cash and cash equivalents
cash
182,446
-139,721
-120,028
197,750
29,570
38,044
-8,749
-40,340
36,850
-86,144
28,714
67,716
-17,052
112
23,321
overdraft
9,761
-5,502
3,937
1,565
-851
851
change in cash
182,446
-139,721
-120,028
187,989
29,570
38,044
-3,247
-44,277
35,285
-86,144
28,714
68,567
-17,052
-739
23,321
sussex law 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 sussex law limited. Get real-time insights into sussex law limited's credit score, group structure and payment trends.
Perform a competitor analysis for sussex law limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in BN1 area or any other competitors across 12 key performance metrics.
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 sussex law limited.
sussex law 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 SUSSEX LAW LIMITED. This can take several minutes, an email will notify you when this has completed.
sussex law limitedCompanies House Filings - See Documents
