liverpool chamber of commerce c.i.c.

Live EstablishedSmallHigh

liverpool chamber of commerce c.i.c. Company Information

Share LIVERPOOL CHAMBER OF COMMERCE C.I.C.

Company Number

07159767

Shareholders

-

Group Structure

View All

Industry

Activities of business and employers membership organisations

 

Registered Address

suite g08-g10 cotton exchange, bixteth street, liverpool, merseyside, L3 9LQ

liverpool chamber of commerce c.i.c. Estimated Valuation

£1.6m

Pomanda estimates the enterprise value of LIVERPOOL CHAMBER OF COMMERCE C.I.C. at £1.6m based on a Turnover of £2.3m and 0.69x industry multiple (adjusted for size and gross margin).

liverpool chamber of commerce c.i.c. Estimated Valuation

£243.1k

Pomanda estimates the enterprise value of LIVERPOOL CHAMBER OF COMMERCE C.I.C. at £243.1k based on an EBITDA of £71.1k and a 3.42x industry multiple (adjusted for size and gross margin).

liverpool chamber of commerce c.i.c. Estimated Valuation

£532.3k

Pomanda estimates the enterprise value of LIVERPOOL CHAMBER OF COMMERCE C.I.C. at £532.3k based on Net Assets of £217.5k and 2.45x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Liverpool Chamber Of Commerce C.i.c. Overview

Liverpool Chamber Of Commerce C.i.c. is a live company located in liverpool, L3 9LQ with a Companies House number of 07159767. It operates in the activities of business and employers membership organizations sector, SIC Code 94110. Founded in February 2010, it's largest shareholder is unknown. Liverpool Chamber Of Commerce C.i.c. is a established, small sized company, Pomanda has estimated its turnover at £2.3m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Liverpool Chamber Of Commerce C.i.c. Health Check

Pomanda's financial health check has awarded Liverpool Chamber Of Commerce C.I.C. a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

3 Weak

size

Size

annual sales of £2.3m, make it larger than the average company (£1.2m)

£2.3m - Liverpool Chamber Of Commerce C.i.c.

£1.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (6.3%)

21% - Liverpool Chamber Of Commerce C.i.c.

6.3% - Industry AVG

production

Production

with a gross margin of 69.1%, this company has a comparable cost of product (69.1%)

69.1% - Liverpool Chamber Of Commerce C.i.c.

69.1% - Industry AVG

profitability

Profitability

an operating margin of 2.4% make it more profitable than the average company (0.8%)

2.4% - Liverpool Chamber Of Commerce C.i.c.

0.8% - Industry AVG

employees

Employees

with 20 employees, this is similar to the industry average (17)

20 - Liverpool Chamber Of Commerce C.i.c.

17 - Industry AVG

paystructure

Pay Structure

on an average salary of £44.7k, the company has an equivalent pay structure (£44.7k)

£44.7k - Liverpool Chamber Of Commerce C.i.c.

£44.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £115.9k, this is more efficient (£96k)

£115.9k - Liverpool Chamber Of Commerce C.i.c.

£96k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 52 days, this is later than average (37 days)

52 days - Liverpool Chamber Of Commerce C.i.c.

37 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 63 days, this is slower than average (46 days)

63 days - Liverpool Chamber Of Commerce C.i.c.

46 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Liverpool Chamber Of Commerce C.i.c.

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 32 weeks, this is less cash available to meet short term requirements (66 weeks)

32 weeks - Liverpool Chamber Of Commerce C.i.c.

66 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 80.5%, this is a higher level of debt than the average (43.6%)

80.5% - Liverpool Chamber Of Commerce C.i.c.

43.6% - Industry AVG

LIVERPOOL CHAMBER OF COMMERCE C.I.C. financials

EXPORTms excel logo

Liverpool Chamber Of Commerce C.I.C.'s latest turnover from March 2024 is estimated at £2.3 million and the company has net assets of £217.5 thousand. According to their latest financial statements, Liverpool Chamber Of Commerce C.I.C. has 20 employees and maintains cash reserves of £555.9 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011
Turnover2,317,6971,888,3941,598,5721,302,8531,120,8291,443,3281,119,8501,477,2731,571,5334,072,0882,531,1363,769,2553,762,8997,041,950
Other Income Or Grants
Cost Of Sales717,171562,542378,661330,212376,003528,218407,843534,294642,2241,834,8521,168,4871,681,4111,374,3104,446,705
Gross Profit1,600,5261,325,8511,219,911972,641744,826915,110712,007942,979929,3092,237,2361,362,6502,087,8442,388,5892,595,245
Admin Expenses1,544,7921,171,9961,259,108980,856727,474825,707677,5591,006,092952,9942,191,2511,351,4452,298,7322,355,1262,307,794
Operating Profit55,734153,855-39,197-8,21517,35289,40334,448-63,113-23,68545,98511,205-210,88833,463287,451
Interest Payable3,0433,7813,0981,5254,78510,1426,8801,1171514,4704,906
Interest Receivable27,92514,6751,5902282071,14125913884181,239
Pre-Tax Profit80,616164,749-40,706-9,51217,55990,54429,922-73,254-30,56244,95611,622-209,80028,993282,545
Tax-20,154-31,302-3,336-17,203-5,685-9,441-2,673-15,423-65,000
Profit After Tax60,462133,447-40,706-9,51214,22373,34124,237-73,254-30,56235,5158,949-209,80013,570217,545
Dividends Paid
Retained Profit60,462133,447-40,706-9,51214,22373,34124,237-73,254-30,56235,5158,949-209,80013,570217,545
Employee Costs894,657830,353632,230587,201521,191447,469397,500562,493694,9181,715,5641,089,7391,627,7661,713,4011,612,363
Number Of Employees2019151413111014174326396457
EBITDA*71,091167,270-27,867-6,10820,89291,39538,501-63,099-1,74965,40925,369-196,79737,114360,686

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011
Tangible Assets4,53211,90219,0321,6643,77111,7289,244153,297470,177546,807549,228525,902543,868577,309
Intangible Assets8,8635,67210,2104,370
Investments & Other2222222250,855222801
Debtors (Due After 1 year)
Total Fixed Assets13,39717,57629,2446,0363,77311,7309,246153,299521,032546,809549,230525,904544,669577,309
Stock & work in progress
Trade Debtors331,469228,531208,206157,845122,724211,863153,256194,729188,004475,744261,551400,315252,173203,332
Group Debtors70,51768,70292,71381,049214,447266,01577,781
Misc Debtors144,426142,780111,46122,43452,190293,164260,488168,245151,402446,369489,870
Cash555,850507,956182,610241,319213,785200,657103,63812763151134,576132,446363,2521,063,483
misc current assets
total current assets1,102,262947,969594,990502,647603,146705,684517,382629,116417,818476,255296,127532,7611,061,7941,756,685
total assets1,115,659965,545624,234508,683606,919717,414526,628782,415938,8501,023,064845,3571,058,6651,606,4632,333,994
Bank overdraft147,229177,31934,366
Bank loan10,00010,00010,0007,5004,64927,586
Trade Creditors 124,909177,12295,29629,00490,25663,43860,043128,69575,327901,051800,7091,022,966102,577228,706
Group/Directors Accounts57,44857,44858,55864,17663,87663,70668,699708
other short term finances
hp & lease commitments4,018
other current liabilities688,221538,518403,532300,543377,792530,729480,385544,528581,2201,117,2591,360,670
total current liabilities880,578783,088567,386401,223531,924657,873540,428820,452902,565935,417800,7091,022,9661,225,1931,620,980
loans12,12621,96431,80242,5004,648
hp & lease commitments
Accruals and Deferred Income
other liabilities7081,2311,0687,484
provisions5,5003,5001,500135,771476,437
total long term liabilities17,62625,46433,30243,2081,2311,0687,484135,771481,085
total liabilities898,204808,552600,688444,431533,155657,873540,428820,452903,633942,901800,7091,022,9661,360,9642,102,065
net assets217,455156,99323,54664,25273,76459,541-13,800-38,03735,21780,16344,64835,699245,499231,929
total shareholders funds217,455156,99323,54664,25273,76459,541-13,800-38,03735,21780,16344,64835,699245,499231,929
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011
Operating Activities
Operating Profit55,734153,855-39,197-8,21517,35289,40334,448-63,113-23,68545,98511,205-210,88833,463287,451
Depreciation9,3508,8777,9272,1073,5401,9924,0531421,93619,42412,66414,0913,65134,953
Amortisation6,0074,5383,4031,50038,282
Tax-20,154-31,302-3,336-17,203-5,685-9,441-2,673-15,423-65,000
Stock
Debtors106,39927,633151,052-128,033-115,66691,283-215,245211,802-58,557214,193-138,764-298,2275,340693,202
Creditors-52,21381,82666,292-61,25226,8183,395-68,65253,368-825,724100,342-222,257920,389-126,129228,706
Accruals and Deferred Income149,703134,986102,989-77,249-152,93750,344-64,143-36,692581,220-1,117,259-243,4111,360,670
Deferred Taxes & Provisions2,0002,0001,500-135,771-340,666476,437
Cash flow from operations44,028327,147-8,138-16,5767,10336,648115,266-258,225-187,696-57,883-60,797-231,211-693,8551,668,297
Investing Activities
capital expenditure-11,178-1,747-34,538-4,3704,417-4,476140,000316,86654,694-17,003-37,4903,875-3,069-563,136
Change in Investments-50,85350,853-799801
cash flow from investments-11,178-1,747-34,538-4,3704,417-4,476140,000367,7193,841-17,003-37,4904,674-3,870-563,136
Financing Activities
Bank loans2,5007,500-4,649-22,93727,586
Group/Directors Accounts-1,110-5,61830017063,706-68,69968,699-708708
Other Short Term Loans
Long term loans-9,838-9,838-10,69842,500-4,6484,648
Hire Purchase and Lease Commitments-4,0184,018
other long term liabilities-708-5231,231-1,068-6,4167,484
share issue-14,38414,384
interest24,88210,894-1,508-1,2972071,141-4,526-10,141-6,877-1,0294181,088-4,470-4,906
cash flow from financing15,044-54-16,03248,4801,60864,847-4,526-79,90841,0226,455418-4,269-35,36545,730
cash and cash equivalents
cash47,894325,346-58,70927,53413,12897,019103,511-504120-34,065-97,870-230,806-700,2311,063,483
overdraft-147,229-30,090142,95334,366
change in cash47,894325,346-58,70927,53413,12897,019250,74029,586-142,833-68,431-97,870-230,806-700,2311,063,483

liverpool chamber of commerce c.i.c. 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 liverpool chamber of commerce c.i.c.. Get real-time insights into liverpool chamber of commerce c.i.c.'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

Liverpool Chamber Of Commerce C.i.c. Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for liverpool chamber of commerce c.i.c. by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in L 3 area or any other competitors across 12 key performance metrics.

liverpool chamber of commerce c.i.c. Ownership

LIVERPOOL CHAMBER OF COMMERCE C.I.C. group structure

Liverpool Chamber Of Commerce C.I.C. has 5 subsidiary companies.

LIVERPOOL CHAMBER OF COMMERCE C.I.C. Shareholders

--

liverpool chamber of commerce c.i.c. directors

Liverpool Chamber Of Commerce C.I.C. currently has 9 directors. The longest serving directors include Mr Christopher Waine (Aug 2017) and Mr Paul Cherpeau (Sep 2017).

officercountryagestartendrole
Mr Christopher WaineEngland43 years Aug 2017- Director
Mr Paul CherpeauEngland42 years Sep 2017- Director
Susan PattersonUnited Kingdom47 years Apr 2021- Director
Ms Alison Lobb55 years Sep 2021- Director
Mrs Jessica ParryEngland39 years Jun 2022- Director
Mr Sean KeyesEngland58 years Jul 2022- Director
Mrs Melanie Cheung-TurnerUnited Kingdom51 years Nov 2022- Director
Mr Neil WillcoxEngland58 years Nov 2022- Director
Mr Mark KearsleyEngland37 years May 2023- Director

P&L

March 2024

turnover

2.3m

+23%

operating profit

55.7k

0%

gross margin

69.1%

-1.64%

turnover

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

Balance Sheet

March 2024

net assets

217.5k

+0.39%

total assets

1.1m

+0.16%

cash

555.9k

+0.09%

net assets

Total assets minus all liabilities

liverpool chamber of commerce c.i.c. company details

company number

07159767

Type

Private Ltd By Guarantee w/o Share Cap

industry

94110 - Activities of business and employers membership organisations

incorporation date

February 2010

age

15

incorporated

UK

ultimate parent company

None

accounts

Small Company

last accounts submitted

March 2024

previous names

liverpool chamber of commerce c.i.c (August 2012)

liverpool chamber of commerce (March 2010)

accountant

-

auditor

MITCHELL CHARLESWORTH (AUDIT) LIMITED

address

suite g08-g10 cotton exchange, bixteth street, liverpool, merseyside, L3 9LQ

Bank

-

Legal Advisor

-

liverpool chamber of commerce c.i.c. 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 liverpool chamber of commerce c.i.c..

liverpool chamber of commerce c.i.c. 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 LIVERPOOL CHAMBER OF COMMERCE C.I.C.. This can take several minutes, an email will notify you when this has completed.

liverpool chamber of commerce c.i.c. Companies House Filings - See Documents

datedescriptionview/download