London Maison Limited

POWER SEARCH PRICING

SOLUTIONS

london maison limited Company Information

Live

EstablishedMicroHigh

Company Number

07286467

Website

www.londonmaison.com

Registered Address

business plus 390 london road, mitcham, CR4 4EA

Industry

Real estate agencies

Telephone

02071834406

Next Accounts Due

March 2025

Group Structure

View All

Directors

Ajay Boolaky14 Years

Gobin Boolaky1 Years

Shareholders

ajay kiran boolaky 100%

london maison limited Estimated Valuation

£339.2k

Pomanda estimates the enterprise value of LONDON MAISON LIMITED at £339.2k based on a Turnover of £227.2k and 1.49x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

London Maison Limited is a live company located in mitcham, CR4 4EA with a Companies House number of 07286467. It operates in the real estate agencies sector, SIC Code 68310. Founded in June 2010, it's largest shareholder is ajay kiran boolaky with a 100% stake. London Maison Limited is a established, micro sized company, Pomanda has estimated its turnover at £227.2k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded London Maison Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £227.2k, make it smaller than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (5%)

EXPORT

London Maison Limited's latest turnover from June 2023 is estimated at £227.2 thousand and the company has net assets of £1.9 thousand. According to their latest financial statements, London Maison Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011
Turnover	227,239	199,130	236,427	129,880	128,871	329,821	346,913	178,547	265,850	238,859	489,044	141,418	335,258
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	131,226	107,036	131,413	70,043	69,544	165,133	134,874	72,204	104,116	102,439	246,618	64,592	156,387
Gross Profit	96,013	92,094	105,014	59,836	59,327	164,689	212,039	106,343	161,734	136,420	242,426	76,826	178,872
Admin Expenses	101,229	121,999	110,759	72,766	52,652	165,585	244,776	117,675	132,918	127,253	238,352	-5,739	181,855
Operating Profit	-5,216	-29,905	-5,745	-12,930	6,675	-896	-32,737	-11,332	28,816	9,167	4,074	82,565	-2,983
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	149	583	522	437	326	268	143
Pre-Tax Profit	-5,216	-29,905	-5,745	-12,930	6,675	-896	-32,588	-10,749	29,338	9,604	4,400	82,833	-2,840
Tax	0	0	0	0	-1,268	0	0	0	-5,867	-2,017	-1,012	-19,880	0
Profit After Tax	-5,216	-29,905	-5,745	-12,930	5,407	-896	-32,588	-10,749	23,470	7,587	3,388	62,953	-2,840
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-5,216	-29,905	-5,745	-12,930	5,407	-896	-32,588	-10,749	23,470	7,587	3,388	62,953	-2,840
Employee Costs	74,045	77,434	71,815	37,656	39,550	140,254	143,406	73,576	116,748	75,050	162,018	62,188	97,920
Number Of Employees	2	2	2	1	1	4	4	2	3	2	5	2	3
EBITDA*	-5,216	-29,905	-5,745	-12,930	6,675	-896	-32,737	-10,840	29,308	9,659	4,566	83,057	-2,491

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011
Tangible Assets	11,732	18,453	7,702	13,492	19,821	26,150	8,028	323	815	1,307	1,799	2,291	2,783
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	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
Total Fixed Assets	11,732	18,453	7,702	13,492	19,821	26,150	8,028	323	815	1,307	1,799	2,291	2,783
Stock & work in progress	0	0	0	0	0	0	0	2,993	4,250	0	0	0	0
Trade Debtors	107,084	73,556	96,469	46,638	54,955	87,934	90,569	34,999	50,697	40,505	82,377	23,740	57,750
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	119,282	114,115	94,655	80,106	50,262	57,002
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	107,084	73,556	96,469	46,638	54,955	87,934	90,569	157,274	169,062	135,160	162,483	74,002	114,752
total assets	118,816	92,009	104,171	60,130	74,776	114,084	98,597	157,597	169,877	136,467	164,282	76,293	117,535
Bank overdraft	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
Trade Creditors	98,222	59,278	67,114	17,328	19,044	63,759	39,113	61,610	46,300	65,279	100,681	16,080	57,750
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	98,222	59,278	67,114	17,328	19,044	63,759	39,113	61,610	46,300	65,279	100,681	16,080	57,750
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	18,658	25,579	0	0	0	0	8,263	12,078	28,919	0	0	0	62,525
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	18,658	25,579	0	0	0	0	8,263	12,078	28,919	0	0	0	62,525
total liabilities	116,880	84,857	67,114	17,328	19,044	63,759	47,376	73,688	75,219	65,279	100,681	16,080	120,275
net assets	1,936	7,152	37,057	42,802	55,732	50,325	51,221	83,909	94,658	71,188	63,601	60,213	-2,740
total shareholders funds	1,936	7,152	37,057	42,802	55,732	50,325	51,221	83,909	94,658	71,188	63,601	60,213	-2,740

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011
Operating Activities
Operating Profit	-5,216	-29,905	-5,745	-12,930	6,675	-896	-32,737	-11,332	28,816	9,167	4,074	82,565	-2,983
Depreciation	0	0	0	0	0	0	0	492	492	492	492	492	492
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	-1,268	0	0	0	-5,867	-2,017	-1,012	-19,880	0
Stock	0	0	0	0	0	0	-2,993	-1,257	4,250	0	0	0	0
Debtors	33,528	-22,913	49,831	-8,317	-32,979	-2,635	55,570	-15,698	10,192	-41,872	58,637	-34,010	57,750
Creditors	38,944	-7,836	49,786	-1,716	-44,715	24,646	-22,497	15,310	-18,979	-35,402	84,601	-41,670	57,750
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	200	-14,828	-5,790	-6,329	-6,329	26,385	-107,811	21,425	-9,980	14,112	29,518	55,517	-2,491
Investing Activities
capital expenditure	6,721	-10,751	5,790	6,329	6,329	-18,122	-7,705	0	0	0	0	0	-3,275
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	6,721	-10,751	5,790	6,329	6,329	-18,122	-7,705	0	0	0	0	0	-3,275
Financing Activities
Bank loans	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
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-6,921	25,579	0	0	0	-8,263	-3,815	-16,841	28,919	0	0	-62,525	62,525
share issue	0	0	0	0	0	0	-100	0	0	0	0	0	100
interest	0	0	0	0	0	0	149	583	522	437	326	268	143
cash flow from financing	-6,921	25,579	0	0	0	-8,263	-3,766	-16,258	29,441	437	326	-62,257	62,768
cash and cash equivalents
cash	0	0	0	0	0	0	-119,282	5,167	19,460	14,549	29,844	-6,740	57,002
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-119,282	5,167	19,460	14,549	29,844	-6,740	57,002

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for london maison limited. Get real-time insights into london maison 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 london maison limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in CR4 area or any other competitors across 12 key performance metrics.

LONDON MAISON LIMITED group structure

London Maison Limited has no subsidiary companies.

Ultimate parent company

LONDON MAISON LIMITED

07286467

LONDON MAISON LIMITED Shareholders

ajay kiran boolaky

100%

London Maison Limited currently has 2 directors. The longest serving directors include Mr Ajay Boolaky (Jun 2010) and Mr Gobin Boolaky (Nov 2022).

officer	country	age	start	end	role
Mr Ajay Boolaky		40 years	Jun 2010	-	Director
Mr Gobin Boolaky	United Kingdom	65 years	Nov 2022	-	Director

P&L

June 2023

turnover

227.2k

+14%

operating profit

-5.2k

gross margin

42.3%

-8.64%

turnover

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

Balance Sheet

June 2023

net assets

1.9k

-0.73%

total assets

118.8k

+0.29%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

phillips & southern limited

4.5

largon ltd

3.5

wigmore estate agents limited

robert terry limited

rochills limited

company number

07286467

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

June 2010

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

last accounts submitted

June 2023

address

business plus 390 london road, mitcham, CR4 4EA

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 london maison limited.

london maison limited Company Information

london maison limited Estimated Valuation

london maison limited Estimated Valuation

london maison limited Estimated Valuation

London Maison Limited Overview

London Maison Limited Health Check

LONDON MAISON LIMITED financials

london maison limited Credit Report and Business Information

London Maison Limited Competitor Analysis

london maison limited Ownership

london maison limited directors

london maison limited company details

london maison limited Charges & Mortgages

london maison limited Companies House Filings - See Documents