Pomanda estimates the enterprise value of RAYNER LONDON LTD at £457.3k based on a Turnover of £137.5k and 3.32x industry multiple (adjusted for size and gross margin).
rayner london ltdEstimated Valuation
£1.2m
Pomanda estimates the enterprise value of RAYNER LONDON LTD at £1.2m based on an EBITDA of £192k and a 6.5x industry multiple (adjusted for size and gross margin).
rayner london ltdEstimated Valuation
£2m
Pomanda estimates the enterprise value of RAYNER LONDON LTD at £2m based on Net Assets of £1.2m and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Rayner London LtdOverview
Rayner London Ltd is a live company located in london, SW18 4ED with a Companies House number of 07630274. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in May 2011, it's largest shareholder is
raymond rayner
with a 100% stake. Rayner London Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£137.5k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Rayner London Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
4 Weak
Size
annual sales of £137.5k, make it smaller than the average company (£847.4k)
£137.5k - Rayner London Ltd
£847.4k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Rayner London Ltd
- - Industry AVG
Production
with a gross margin of 73.1%, this company has a comparable cost of product (73.1%)
73.1% - Rayner London Ltd
73.1% - Industry AVG
Profitability
an operating margin of 139.6% make it more profitable than the average company (27.2%)
139.6% - Rayner London Ltd
27.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Rayner London Ltd
4 - Industry AVG
Pay Structure
on an average salary of £32.1k, the company has an equivalent pay structure (£32.1k)
£32.1k - Rayner London Ltd
£32.1k - Industry AVG
Efficiency
resulting in sales per employee of £137.5k, this is less efficient (£180.2k)
£137.5k - Rayner London Ltd
£180.2k - Industry AVG
Debtor Days
it gets paid by customers after 32 days, this is near the average (32 days)
32 days - Rayner London Ltd
32 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Rayner London Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Rayner London Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 255 weeks, this is more cash available to meet short term requirements (12 weeks)
255 weeks - Rayner London Ltd
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 83.2%, this is a higher level of debt than the average (67.9%)
83.2% - Rayner London Ltd
67.9% - Industry AVG
RAYNER LONDON LTD financials
EXPORT
Rayner London Ltd's latest turnover from November 2023 is estimated at £137.5 thousand and the company has net assets of £1.2 million. According to their latest financial statements, we estimate that Rayner London Ltd has 1 employee and maintains cash reserves of £424.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
Turnover
137,527
110,713
Other Income Or Grants
Cost Of Sales
37,063
30,618
Gross Profit
100,464
80,096
Admin Expenses
-91,522
-1,167,513
Operating Profit
191,986
1,247,609
Interest Payable
Interest Receivable
18,475
4,191
Pre-Tax Profit
210,461
1,251,800
Tax
-52,615
-237,842
Profit After Tax
157,846
1,013,958
Dividends Paid
Retained Profit
157,846
1,013,958
Employee Costs
32,061
30,644
Number Of Employees
1
1
EBITDA*
191,986
1,247,609
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
Tangible Assets
6,520,391
6,520,391
Intangible Assets
Investments & Other
100
100
Debtors (Due After 1 year)
Total Fixed Assets
6,520,391
6,520,391
100
100
Stock & work in progress
Trade Debtors
12,298
10,279
Group Debtors
79,517
Misc Debtors
3,226
Cash
424,439
279,388
misc current assets
total current assets
439,963
369,184
total assets
6,960,354
6,889,575
100
100
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
2,000
22,194
other short term finances
hp & lease commitments
other current liabilities
84,450
156,123
total current liabilities
86,450
178,317
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
5,702,000
5,697,200
provisions
total long term liabilities
5,702,000
5,697,200
total liabilities
5,788,450
5,875,517
net assets
1,171,904
1,014,058
100
100
total shareholders funds
1,171,904
1,014,058
100
100
Nov 2023
Nov 2022
Nov 2021
Nov 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
Operating Activities
Operating Profit
191,986
1,247,609
Depreciation
Amortisation
Tax
-52,615
-237,842
Stock
Debtors
-74,272
89,796
Creditors
Accruals and Deferred Income
-71,673
156,123
Deferred Taxes & Provisions
Cash flow from operations
141,970
1,076,094
Investing Activities
capital expenditure
-6,520,391
Change in Investments
-100
100
cash flow from investments
-6,520,291
-100
Financing Activities
Bank loans
Group/Directors Accounts
-20,194
22,194
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
4,800
5,697,200
share issue
100
interest
18,475
4,191
cash flow from financing
3,081
5,723,585
100
cash and cash equivalents
cash
145,051
279,388
overdraft
change in cash
145,051
279,388
rayner london 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 rayner london ltd. Get real-time insights into rayner london ltd's credit score, group structure and payment trends.
Perform a competitor analysis for rayner london ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SW18 area or any other competitors across 12 key performance metrics.
rayner london ltd Ownership
RAYNER LONDON LTD group structure
Rayner London Ltd has no subsidiary companies.
Ultimate parent company
RAYNER LONDON LTD
07630274
RAYNER LONDON LTD Shareholders
The sole shareholder of Rayner London Ltd is Raymond Rayner.
raymond rayner
100%
rayner london ltd directors
Rayner London Ltd currently has 1 director, Mr Raymond Rayner serving since May 2011.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023
net assets
1.2m
+0.16%
total assets
7m
+0.01%
cash
424.4k
+0.52%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
rayner london ltd company details
company number
07630274
Type
Private limited with Share Capital
industry
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
May 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
November 2023
previous names
N/A
accountant
TIME ACCOUNTANCY SERVICES LIMITED
auditor
-
address
186 garratt lane, wandsworth, london, SW18 4ED
Bank
-
Legal Advisor
-
rayner london 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 rayner london ltd.
rayner london 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 RAYNER LONDON LTD. This can take several minutes, an email will notify you when this has completed.
rayner london ltdCompanies House Filings - See Documents
