Laing & Norris Associates Limited

POWER SEARCH PRICING

SOLUTIONS

laing & norris associates limited Company Information

Live

EstablishedMicroLow

Company Number

06918730

Website

www.emmalaing.com

Registered Address

44 the pantiles, tunbridge wells, kent, TN2 5TN

Industry

Other personal service activities n.e.c.

Telephone

02075200900

Next Accounts Due

December 2024

Group Structure

View All

Directors

Emma Laing15 Years

Paul Norris8 Years

Shareholders

emma ruth laing 50%

paul norris 50%

laing & norris associates limited Estimated Valuation

£3.3m

Pomanda estimates the enterprise value of LAING & NORRIS ASSOCIATES LIMITED at £3.3m based on Net Assets of £1.1m and 2.99x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Laing & Norris Associates Limited is a live company located in kent, TN2 5TN with a Companies House number of 06918730. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in May 2009, it's largest shareholder is emma ruth laing with a 50% stake. Laing & Norris Associates Limited is a established, micro sized company, Pomanda has estimated its turnover at £90.1k with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating5out of 5

5 Strong

2 Regular

4 Weak

Size

annual sales of £90.1k, make it smaller than the average company (£796.6k)

Growth

3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (5.3%)

EXPORT

Laing & Norris Associates Limited's latest turnover from March 2023 is estimated at £90.1 thousand and the company has net assets of £1.1 million. According to their latest financial statements, Laing & Norris Associates Limited has 2 employees and maintains cash reserves of £206.4 thousand 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	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	90,116	73,493	210,627	85,946	126,454	133,435	175,651	250,196	317,373	320,909	283,137	123,597	137,494	177,641
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	53,993	44,167	129,249	51,535	75,670	80,760	103,541	146,011	188,062	192,326	162,026	72,049	78,111	99,959
Gross Profit	36,123	29,326	81,378	34,411	50,785	52,675	72,111	104,185	129,311	128,583	121,111	51,548	59,383	77,682
Admin Expenses	-36,569	-48,860	51,943	-43,316	-30,856	1,261	-4,405	-93,844	-96,686	-40,564	-98,943	9,427	7,255	56,585
Operating Profit	72,692	78,186	29,435	77,727	81,641	51,414	76,516	198,029	225,997	169,147	220,054	42,121	52,128	21,097
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	7,923	1,050	122	95	273	176	808	2,892	2,375	1,514	624	66	61	61
Pre-Tax Profit	80,615	79,236	29,557	77,822	81,915	51,590	77,324	200,921	228,371	170,661	220,678	42,187	52,189	21,158
Tax	-15,317	-15,055	-5,616	-14,786	-15,564	-9,802	-15,465	-40,184	-45,674	-35,839	-50,756	-10,125	-13,569	-5,924
Profit After Tax	65,298	64,181	23,941	63,036	66,351	41,788	61,859	160,737	182,697	134,822	169,922	32,062	38,620	15,234
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	65,298	64,181	23,941	63,036	66,351	41,788	61,859	160,737	182,697	134,822	169,922	32,062	38,620	15,234
Employee Costs	55,588	52,928	50,466	24,627	24,615	23,945	23,833	100,602	132,421	131,667	104,697	51,636	50,909	73,840
Number Of Employees	2	2	2	1	1	1	1	4	5	5	4	2	2	3
EBITDA*	89,023	93,577	32,962	79,152	83,318	52,864	80,823	212,871	243,943	187,407	230,716	52,357	60,293	29,472

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	60,654	72,561	25,174	8,076	9,501	8,379	9,292	10,712	11,263	12,810	15,070	12,670	960	1,125
Intangible Assets	0	0	0	0	0	0	0	2,667	16,000	32,000	48,000	56,000	64,000	72,000
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	60,654	72,561	25,174	8,076	9,501	8,379	9,292	13,379	27,263	44,810	63,070	68,670	64,960	73,125
Stock & work in progress	2,975	2,975	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	0	0	31,950	12,166	20,753	22,678	30,993	19,509	30,074	27,033	24,428	11,783	14,174	3,050
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	904,373	860,961	856,273	854,422	849,716	817,267	729,152	159,657	0	0	0	0	0	0
Cash	206,421	166,418	113,658	130,839	59,719	13,197	57,234	588,784	567,969	381,920	223,503	26,228	0	24,568
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,113,769	1,030,354	1,001,881	997,427	930,188	853,142	817,379	767,950	598,043	408,953	247,931	38,011	14,174	27,618
total assets	1,174,423	1,102,915	1,027,055	1,005,503	939,689	861,521	826,671	781,329	625,306	453,763	311,001	106,681	79,134	100,743
Bank overdraft	0	0	0	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	7,681	256	236	350	1,567	90	468	0	49,784	60,648	52,280	20,764	25,279	85,508
Group/Directors Accounts	0	0	0	0	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	31,028	29,267	30,965	36,489	32,649	22,096	28,390	45,091	0	0	0	0	0	0
total current liabilities	38,709	29,523	31,201	36,839	34,216	22,186	28,858	45,091	49,784	60,648	52,280	20,764	25,279	85,508
loans	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
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	15,164	18,140	4,783	1,534	1,379	1,592	1,858	2,142	2,164	2,454	2,882	0	0	0
total long term liabilities	15,164	18,140	4,783	1,534	1,379	1,592	1,858	2,142	2,164	2,454	2,882	0	0	0
total liabilities	53,873	47,663	35,984	38,373	35,595	23,778	30,716	47,233	51,948	63,102	55,162	20,764	25,279	85,508
net assets	1,120,550	1,055,252	991,071	967,130	904,094	837,743	795,955	734,096	573,358	390,661	255,839	85,917	53,855	15,235
total shareholders funds	1,120,550	1,055,252	991,071	967,130	904,094	837,743	795,955	734,096	573,358	390,661	255,839	85,917	53,855	15,235

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	72,692	78,186	29,435	77,727	81,641	51,414	76,516	198,029	225,997	169,147	220,054	42,121	52,128	21,097
Depreciation	16,331	15,391	3,527	1,425	1,677	1,450	1,640	1,509	1,946	2,260	2,662	2,236	165	375
Amortisation	0	0	0	0	0	0	2,667	13,333	16,000	16,000	8,000	8,000	8,000	8,000
Tax	-15,317	-15,055	-5,616	-14,786	-15,564	-9,802	-15,465	-40,184	-45,674	-35,839	-50,756	-10,125	-13,569	-5,924
Stock	0	2,975	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	43,412	-27,262	21,635	-3,881	30,524	79,800	580,979	149,092	3,041	2,605	12,645	-2,391	11,124	3,050
Creditors	7,425	20	-114	-1,217	1,477	-378	468	-49,784	-10,864	8,368	31,516	-4,515	-60,229	85,508
Accruals and Deferred Income	1,761	-1,698	-5,524	3,840	10,553	-6,294	-16,701	45,091	0	0	0	0	0	0
Deferred Taxes & Provisions	-2,976	13,357	3,249	155	-213	-266	-284	-22	-290	-428	2,882	0	0	0
Cash flow from operations	36,504	114,488	3,322	71,025	49,047	-43,676	-532,138	18,880	184,074	156,903	201,713	40,108	-24,629	106,006
Investing Activities
capital expenditure	-4,424	-62,778	-20,625	0	-2,799	-537	-220	-958	-399	0	-5,062	-13,946	0	-81,500
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-4,424	-62,778	-20,625	0	-2,799	-537	-220	-958	-399	0	-5,062	-13,946	0	-81,500
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	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	0	0	0	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	0	0	0	0	1	0	0	0	0	0	1
interest	7,923	1,050	122	95	273	176	808	2,892	2,375	1,514	624	66	61	61
cash flow from financing	7,923	1,050	122	95	273	176	808	2,893	2,375	1,514	624	66	61	62
cash and cash equivalents
cash	40,003	52,760	-17,181	71,120	46,522	-44,037	-531,550	20,815	186,049	158,417	197,275	26,228	-24,568	24,568
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	40,003	52,760	-17,181	71,120	46,522	-44,037	-531,550	20,815	186,049	158,417	197,275	26,228	-24,568	24,568

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for laing & norris associates limited. Get real-time insights into laing & norris associates 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 laing & norris associates limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

LAING & NORRIS ASSOCIATES LIMITED group structure

Laing & Norris Associates Limited has no subsidiary companies.

Ultimate parent company

LAING & NORRIS ASSOCIATES LIMITED

06918730

LAING & NORRIS ASSOCIATES LIMITED Shareholders

emma ruth laing	50%
paul norris	50%

Laing & Norris Associates Limited currently has 2 directors. The longest serving directors include Mrs Emma Laing (May 2009) and Mr Paul Norris (Aug 2015).

officer	country	age	start	end	role
Mrs Emma Laing	United Kingdom	45 years	May 2009	-	Director
Mr Paul Norris	England	56 years	Aug 2015	-	Director

P&L

March 2023

turnover

90.1k

+23%

operating profit

72.7k

gross margin

40.1%

+0.46%

turnover

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

Balance Sheet

March 2023

net assets

1.1m

+0.06%

total assets

1.2m

+0.06%

cash

206.4k

+0.24%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

ms executive chauffeurs ltd

d dorrington carpets limited

2.5

marvellous mums limited

the uk drone company limited

3.5

cattle & land limited

company number

06918730

Type

Private limited with Share Capital

industry

96090 - Other personal service activities n.e.c.

incorporation date

May 2009

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

laing associates limited (September 2015)

incorporated

address

44 the pantiles, tunbridge wells, kent, TN2 5TN

last accounts submitted

March 2023

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 laing & norris associates limited.

laing & norris associates limited Company Information

laing & norris associates limited Estimated Valuation

laing & norris associates limited Estimated Valuation

laing & norris associates limited Estimated Valuation

Laing & Norris Associates Limited Overview

Laing & Norris Associates Limited Health Check

LAING & NORRIS ASSOCIATES LIMITED financials

laing & norris associates limited Credit Report and Business Information

Laing & Norris Associates Limited Competitor Analysis

laing & norris associates limited Ownership

laing & norris associates limited directors

laing & norris associates limited company details

laing & norris associates limited Charges & Mortgages

laing & norris associates limited Companies House Filings - See Documents