Pomanda estimates the enterprise value of LLS4U LTD. at £233.5k based on a Turnover of £599.8k and 0.39x industry multiple (adjusted for size and gross margin).
lls4u ltd.Estimated Valuation
£182.1k
Pomanda estimates the enterprise value of LLS4U LTD. at £182.1k based on an EBITDA of £61.4k and a 2.97x industry multiple (adjusted for size and gross margin).
lls4u ltd.Estimated Valuation
£300.3k
Pomanda estimates the enterprise value of LLS4U LTD. at £300.3k based on Net Assets of £118.3k and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Lls4u Ltd.Overview
Lls4u Ltd. is a live company located in rainham, RM13 9YS with a Companies House number of 06846805. It operates in the sale of used cars and light motor vehicles sector, SIC Code 45112. Founded in March 2009, it's largest shareholder is
nozrul ghuznavi
with a 100% stake. Lls4u Ltd. is a established,
small sized company, Pomanda has estimated its turnover at
£599.8k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Lls4U Ltd. 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 Rating4.5out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £599.8k, make it smaller than the average company (£7.2m)
£599.8k - Lls4u Ltd.
£7.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (6.2%)
15% - Lls4u Ltd.
6.2% - Industry AVG
Production
with a gross margin of 13.2%, this company has a higher cost of product (21.8%)
13.2% - Lls4u Ltd.
21.8% - Industry AVG
Profitability
an operating margin of 10.2% make it more profitable than the average company (7.9%)
10.2% - Lls4u Ltd.
7.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (23)
1 - Lls4u Ltd.
23 - Industry AVG
Pay Structure
on an average salary of £36.4k, the company has an equivalent pay structure (£36.4k)
£36.4k - Lls4u Ltd.
£36.4k - Industry AVG
Efficiency
resulting in sales per employee of £599.8k, this is more efficient (£380.6k)
£599.8k - Lls4u Ltd.
£380.6k - Industry AVG
Debtor Days
it gets paid by customers after 167 days, this is later than average (24 days)
167 days - Lls4u Ltd.
24 days - Industry AVG
Creditor Days
its suppliers are paid after 19 days, this is close to average (20 days)
19 days - Lls4u Ltd.
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Lls4u Ltd.
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Lls4u Ltd.
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 62.8%, this is a lower level of debt than the average (74.8%)
62.8% - Lls4u Ltd.
74.8% - Industry AVG
LLS4U LTD. financials
EXPORT
Lls4U Ltd.'s latest turnover from March 2023 is estimated at £599.8 thousand and the company has net assets of £118.3 thousand. According to their latest financial statements, Lls4U Ltd. has 1 employee and maintains cash reserves of 0 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
599,815
335,550
259,899
398,702
418,010
456,890
525,518
290,852
291,237
15,035
8,754
21,580
12,523
4,059
Other Income Or Grants
Cost Of Sales
520,806
294,697
236,462
353,813
366,449
399,348
454,343
253,417
257,890
13,227
7,643
18,852
10,799
3,466
Gross Profit
79,009
40,853
23,437
44,889
51,561
57,542
71,174
37,435
33,347
1,808
1,111
2,728
1,724
593
Admin Expenses
17,608
-3,010
14,497
32,272
41,188
51,791
64,351
35,272
22,308
1,203
76
12,099
7,709
-3,466
Operating Profit
61,401
43,863
8,940
12,617
10,373
5,751
6,823
2,163
11,039
605
1,035
-9,371
-5,985
4,059
Interest Payable
485
Interest Receivable
7
21
9
3
9
13
32
Pre-Tax Profit
61,401
43,863
8,940
12,617
10,373
5,751
6,830
2,184
11,048
608
1,043
-9,358
-6,438
1,133
Tax
-11,666
-8,334
-1,699
-2,397
-1,971
-1,093
-1,366
-437
-2,320
-140
-250
Profit After Tax
49,735
35,529
7,241
10,220
8,402
4,658
5,464
1,747
8,728
468
793
-9,358
-6,438
1,133
Dividends Paid
Retained Profit
49,735
35,529
7,241
10,220
8,402
4,658
5,464
1,747
8,728
468
793
-9,358
-6,438
1,133
Employee Costs
36,390
33,657
30,974
31,251
31,555
30,380
30,690
29,578
28,573
27,210
27,049
26,718
26,126
28,386
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
61,401
43,863
8,940
12,617
10,373
5,751
6,823
3,362
12,016
3,210
4,928
-1,604
2,718
4,059
* 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
42,994
53,742
62,595
6,337
7,876
10,281
12,030
5,564
6,682
18,173
27,179
31,072
49,135
27,163
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
42,994
53,742
62,595
6,337
7,876
10,281
12,030
5,564
6,682
18,173
27,179
31,072
49,135
27,163
Stock & work in progress
101,569
104,976
Trade Debtors
274,756
154,554
127,079
179,159
177,029
128,627
132,784
2,540
2,426
2,997
738
603
2,500
Group Debtors
Misc Debtors
Cash
5,268
2,933
520
696
2,813
2,223
10,425
misc current assets
total current assets
274,756
154,554
127,079
179,159
177,029
128,627
132,784
109,377
110,335
3,517
1,434
2,813
2,826
12,925
total assets
317,750
208,296
189,674
185,496
184,905
138,908
144,814
114,941
117,017
21,690
28,613
33,885
51,961
40,088
Bank overdraft
Bank loan
Trade Creditors
28,437
18,202
13,105
8,914
2,427
750
3,991
1,735
1,600
800
2,365
4,253
4,040
6,238
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
28,437
18,202
13,105
8,914
2,427
750
3,991
1,735
1,600
800
2,365
4,253
4,040
6,238
loans
14,921
hp & lease commitments
Accruals and Deferred Income
other liabilities
170,991
121,507
143,511
150,765
166,881
130,963
138,286
115,133
119,091
33,292
39,118
43,295
52,226
16,796
provisions
total long term liabilities
170,991
121,507
143,511
150,765
166,881
130,963
138,286
115,133
119,091
33,292
39,118
43,295
52,226
31,717
total liabilities
199,428
139,709
156,616
159,679
169,308
131,713
142,277
116,868
120,691
34,092
41,483
47,548
56,266
37,955
net assets
118,322
68,587
33,058
25,817
15,597
7,195
2,537
-1,927
-3,674
-12,402
-12,870
-13,663
-4,305
2,133
total shareholders funds
118,322
68,587
33,058
25,817
15,597
7,195
2,537
-1,927
-3,674
-12,402
-12,870
-13,663
-4,305
2,133
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
61,401
43,863
8,940
12,617
10,373
5,751
6,823
2,163
11,039
605
1,035
-9,371
-5,985
4,059
Depreciation
1,199
977
2,605
3,893
7,767
8,703
Amortisation
Tax
-11,666
-8,334
-1,699
-2,397
-1,971
-1,093
-1,366
-437
-2,320
-140
-250
Stock
-101,569
-3,407
104,976
Debtors
120,202
27,475
-52,080
2,130
48,402
-4,157
130,244
114
-571
2,259
738
-603
-1,897
2,500
Creditors
10,235
5,097
4,191
6,487
1,677
-3,241
2,256
135
800
-1,565
-1,888
213
-2,198
6,238
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-60,232
13,151
63,512
14,577
-38,323
5,574
-20,962
6,353
-93,909
-754
2,052
-788
2,417
7,797
Investing Activities
capital expenditure
10,748
8,853
-56,258
1,539
2,405
1,749
-6,466
-81
10,514
6,401
10,296
-30,675
-27,163
Change in Investments
cash flow from investments
10,748
8,853
-56,258
1,539
2,405
1,749
-6,466
-81
10,514
6,401
10,296
-30,675
-27,163
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-14,921
14,921
Hire Purchase and Lease Commitments
other long term liabilities
49,484
-22,004
-7,254
-16,116
35,918
-7,323
23,153
-3,958
85,799
-5,826
-4,177
-8,931
35,430
16,796
share issue
-1,000
1,000
interest
7
21
9
3
9
13
-453
cash flow from financing
49,484
-22,004
-7,254
-16,116
35,918
-7,323
22,160
-3,937
85,808
-5,823
-4,168
-8,918
20,056
32,717
cash and cash equivalents
cash
-5,268
2,335
2,413
-176
-2,117
590
-8,202
10,425
overdraft
change in cash
-5,268
2,335
2,413
-176
-2,117
590
-8,202
10,425
lls4u ltd. 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 lls4u ltd.. Get real-time insights into lls4u ltd.'s credit score, group structure and payment trends.
Perform a competitor analysis for lls4u ltd. by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in RM13 area or any other competitors across 12 key performance metrics.
lls4u ltd. Ownership
LLS4U LTD. group structure
Lls4U Ltd. has no subsidiary companies.
Ultimate parent company
LLS4U LTD.
06846805
LLS4U LTD. Shareholders
The sole shareholder of Lls4U Ltd. is Nozrul Ghuznavi.
nozrul ghuznavi
100%
lls4u ltd. directors
Lls4U Ltd. currently has 1 director, Mr Nozrul Ghuznavi serving since Mar 2009.
45112 - Sale of used cars and light motor vehicles
77110 - Renting and leasing of cars and light motor vehicles
incorporation date
March 2009
age
16
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2023
previous names
london leasing solution limited (November 2011)
accountant
-
auditor
-
address
29-31 upminster road south, rainham, RM13 9YS
Bank
-
Legal Advisor
-
lls4u 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 did not find charges/mortgages relating to lls4u ltd..
lls4u ltd. 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 LLS4U LTD.. This can take several minutes, an email will notify you when this has completed.
