Pomanda estimates the enterprise value of LINKLAW LIMITED at £1.4m based on a Turnover of £982.9k and 1.41x industry multiple (adjusted for size and gross margin).
linklaw limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of LINKLAW LIMITED at £0 based on an EBITDA of £-96k and a 3.93x industry multiple (adjusted for size and gross margin).
linklaw limitedEstimated Valuation
£984.8k
Pomanda estimates the enterprise value of LINKLAW LIMITED at £984.8k based on Net Assets of £452.2k and 2.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Linklaw LimitedOverview
Linklaw Limited is a live company located in kent, BR1 1RJ with a Companies House number of 07349612. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in August 2010, it's largest shareholder is
mayuri nitin shah
with a 100% stake. Linklaw Limited is a established,
small sized company, Pomanda has estimated its turnover at
£982.9k with
declining
growth in recent years.
Pomanda's financial health check has awarded Linklaw Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £982.9k, make it larger than the average company (£639.9k)
£982.9k - Linklaw Limited
£639.9k - Industry AVG
Growth
3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (5%)
-11% - Linklaw Limited
5% - Industry AVG
Production
with a gross margin of 27.8%, this company has a higher cost of product (66%)
27.8% - Linklaw Limited
66% - Industry AVG
Profitability
an operating margin of -9.8% make it less profitable than the average company (17.9%)
-9.8% - Linklaw Limited
17.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Linklaw Limited
4 - Industry AVG
Pay Structure
on an average salary of £40.2k, the company has an equivalent pay structure (£40.2k)
£40.2k - Linklaw Limited
£40.2k - Industry AVG
Efficiency
resulting in sales per employee of £491.5k, this is more efficient (£150.5k)
£491.5k - Linklaw Limited
£150.5k - Industry AVG
Debtor Days
it gets paid by customers after 187 days, this is later than average (49 days)
187 days - Linklaw Limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 73 days, this is slower than average (30 days)
73 days - Linklaw Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Linklaw Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Linklaw Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 24.2%, this is a lower level of debt than the average (61.6%)
24.2% - Linklaw Limited
61.6% - Industry AVG
LINKLAW LIMITED financials
EXPORT
Linklaw Limited's latest turnover from September 2023 is estimated at £982.9 thousand and the company has net assets of £452.2 thousand. According to their latest financial statements, Linklaw Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Aug 2012
Aug 2011
Turnover
982,912
1,118,262
1,302,738
1,375,975
1,448,682
8,741,987
3,552,605
8,023,006
625,814
667,440
593,703
403,994
771,287
Other Income Or Grants
Cost Of Sales
709,512
818,928
966,815
1,004,361
1,052,078
6,186,759
2,435,236
5,549,516
448,337
476,771
432,588
280,583
530,698
Gross Profit
273,399
299,334
335,923
371,614
396,603
2,555,228
1,117,369
2,473,490
177,477
190,668
161,116
123,411
240,589
Admin Expenses
369,394
397,356
206,985
359,846
293,805
2,283,035
1,120,564
2,351,612
143,457
157,652
183,368
103,629
152,012
Operating Profit
-95,995
-98,022
128,938
11,768
102,798
272,193
-3,195
121,878
34,020
33,016
-22,252
19,782
88,577
Interest Payable
Interest Receivable
1,563
5,638
4,860
4,312
6,715
4,751
Pre-Tax Profit
-95,995
-98,022
128,938
11,768
102,798
272,193
-3,195
123,441
39,659
37,876
-17,940
26,496
93,328
Tax
-24,498
-2,236
-19,532
-51,717
-24,688
-7,932
-7,954
-6,359
-24,265
Profit After Tax
-95,995
-98,022
104,440
9,532
83,266
220,476
-3,195
98,753
31,727
29,922
-17,940
20,137
69,063
Dividends Paid
Retained Profit
-95,995
-98,022
104,440
9,532
83,266
220,476
-3,195
98,753
31,727
29,922
-17,940
20,137
69,063
Employee Costs
80,479
78,369
147,094
139,039
154,552
193,322
180,630
1,181,046
78,677
117,264
75,779
77,896
108,908
Number Of Employees
2
2
4
4
4
5
5
30
2
3
2
2
3
EBITDA*
-95,995
-98,022
128,938
11,768
102,798
272,193
-3,195
121,878
81,367
83,521
28,173
69,411
131,010
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Aug 2012
Aug 2011
Tangible Assets
33,473
1,717
75,647
182,710
220,934
261,031
300,512
340,348
249,911
271,222
295,904
317,646
312,986
Intangible Assets
127,500
153,000
178,500
204,000
229,500
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
33,473
1,717
75,647
182,710
220,934
261,031
300,512
340,348
377,411
424,222
474,404
521,646
542,486
Stock & work in progress
55,155
54,354
41,705
55,597
54,099
Trade Debtors
504,992
635,723
732,478
703,850
697,450
4,198,467
1,628,263
2,319,683
9,000
29,039
33,833
4,034
17,514
Group Debtors
Misc Debtors
57,771
55,517
157,486
26,497
14,020
Cash
1,250,651
1,004,705
939,433
785,335
1,900,484
misc current assets
10,031
20,061
19,000
total current assets
562,763
691,240
889,964
730,347
711,470
4,208,498
1,648,324
2,338,683
1,314,806
1,088,098
1,014,971
844,966
1,972,097
total assets
596,236
692,957
965,611
913,057
932,404
4,469,529
1,948,836
2,679,031
1,692,217
1,512,320
1,489,375
1,366,612
2,514,583
Bank overdraft
Bank loan
Trade Creditors
142,367
141,573
316,625
318,961
385,065
4,014,286
1,716,869
2,444,869
1,559,208
1,392,088
1,372,453
1,204,799
2,339,696
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
142,367
141,573
316,625
318,961
385,065
4,014,286
1,716,869
2,444,869
1,559,208
1,392,088
1,372,453
1,204,799
2,339,696
loans
hp & lease commitments
Accruals and Deferred Income
1,705
3,225
2,805
2,355
15,130
6,300
3,500
2,500
other liabilities
50,000
18,950
45,562
71,570
103,580
provisions
943
2,144
total long term liabilities
1,705
3,225
2,805
52,355
15,130
6,300
3,500
2,500
18,950
45,562
72,513
105,724
total liabilities
144,072
144,798
319,430
371,316
400,195
4,020,586
1,720,369
2,447,369
1,559,208
1,411,038
1,418,015
1,277,312
2,445,420
net assets
452,164
548,159
646,181
541,741
532,209
448,943
228,467
231,662
133,009
101,282
71,360
89,300
69,163
total shareholders funds
452,164
548,159
646,181
541,741
532,209
448,943
228,467
231,662
133,009
101,282
71,360
89,300
69,163
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Aug 2012
Aug 2011
Operating Activities
Operating Profit
-95,995
-98,022
128,938
11,768
102,798
272,193
-3,195
121,878
34,020
33,016
-22,252
19,782
88,577
Depreciation
21,847
25,005
24,925
24,129
16,933
Amortisation
25,500
25,500
25,500
25,500
25,500
Tax
-24,498
-2,236
-19,532
-51,717
-24,688
-7,932
-7,954
-6,359
-24,265
Stock
-55,155
801
12,649
-13,892
1,498
54,099
Debtors
-128,477
-198,724
159,617
18,877
-3,486,997
2,570,204
-691,420
2,310,683
-20,039
-4,794
29,799
-13,480
17,514
Creditors
794
-175,052
-2,336
-66,104
-3,629,221
2,297,417
-728,000
885,661
167,120
19,635
167,654
-1,134,897
2,339,696
Accruals and Deferred Income
-1,520
420
450
-12,775
8,830
2,800
1,000
2,500
Deferred Taxes & Provisions
-943
-1,201
2,144
Cash flow from operations
31,756
-73,930
-57,063
-88,224
-50,128
-49,511
-38,775
-1,270,177
259,793
87,347
178,977
-1,061,064
2,376,972
Investing Activities
capital expenditure
-31,756
73,930
107,063
38,224
40,097
39,481
39,836
37,063
-536
-323
-3,183
-28,789
-584,919
Change in Investments
cash flow from investments
-31,756
73,930
107,063
38,224
40,097
39,481
39,836
37,063
-536
-323
-3,183
-28,789
-584,919
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-50,000
50,000
-18,950
-26,612
-26,008
-32,010
103,580
share issue
-100
100
interest
1,563
5,638
4,860
4,312
6,715
4,751
cash flow from financing
-50,000
50,000
1,463
-13,312
-21,752
-21,696
-25,295
108,431
cash and cash equivalents
cash
-1,250,651
245,946
65,272
154,098
-1,115,149
1,900,484
overdraft
change in cash
-1,250,651
245,946
65,272
154,098
-1,115,149
1,900,484
linklaw 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 linklaw limited. Get real-time insights into linklaw limited's credit score, group structure and payment trends.
Perform a competitor analysis for linklaw limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in BR1 area or any other competitors across 12 key performance metrics.
linklaw limited Ownership
LINKLAW LIMITED group structure
Linklaw Limited has no subsidiary companies.
Ultimate parent company
LINKLAW LIMITED
07349612
LINKLAW LIMITED Shareholders
The sole shareholder of Linklaw Limited is Mayuri Nitin Shah.
mayuri nitin shah
100%
linklaw limited directors
Linklaw Limited currently has 1 director, Mrs Mayuri Shah serving since Aug 2010.
70229 - Management consultancy activities (other than financial management)
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
August 2010
age
15
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
linklaw solicitors limited (March 2023)
accountant
-
auditor
-
address
leonard house 7 newman road, bromley, kent, BR1 1RJ
Bank
-
Legal Advisor
-
linklaw limited 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 linklaw limited.
linklaw 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 LINKLAW LIMITED. This can take several minutes, an email will notify you when this has completed.
linklaw limitedCompanies House Filings - See Documents
