my locum gp care ltd
my locum gp care ltd Company Information
Company Number
07770159
Next Accounts
Jun 2025
Shareholders
sujina islam
allardan al-mamun hussain
Group Structure
View All
Industry
General medical practice activities
Registered Address
35 onslow gardens, london, E18 1ND
Website
-my locum gp care ltd Estimated Valuation
Pomanda estimates the enterprise value of MY LOCUM GP CARE LTD at £158.7k based on a Turnover of £411.4k and 0.39x industry multiple (adjusted for size and gross margin).
my locum gp care ltd Estimated Valuation
Pomanda estimates the enterprise value of MY LOCUM GP CARE LTD at £81.2k based on an EBITDA of £26.2k and a 3.1x industry multiple (adjusted for size and gross margin).
my locum gp care ltd Estimated Valuation
Pomanda estimates the enterprise value of MY LOCUM GP CARE LTD at £356.5k based on Net Assets of £130.7k and 2.73x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
My Locum Gp Care Ltd Overview
My Locum Gp Care Ltd is a live company located in london, E18 1ND with a Companies House number of 07770159. It operates in the general medical practice activities sector, SIC Code 86210. Founded in September 2011, it's largest shareholder is sujina islam with a 100% stake. My Locum Gp Care Ltd is a established, micro sized company, Pomanda has estimated its turnover at £411.4k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
My Locum Gp Care Ltd Health Check
Pomanda's financial health check has awarded My Locum Gp Care Ltd a 4 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
4 Strong
1 Regular
5 Weak
Size
annual sales of £411.4k, make it smaller than the average company (£1.5m)
- My Locum Gp Care Ltd
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 29%, show it is growing at a faster rate (6.3%)
- My Locum Gp Care Ltd
6.3% - Industry AVG
Production
with a gross margin of 23.3%, this company has a higher cost of product (41.8%)
- My Locum Gp Care Ltd
41.8% - Industry AVG
Profitability
an operating margin of 6.4% make it more profitable than the average company (4.8%)
- My Locum Gp Care Ltd
4.8% - Industry AVG
Employees
with 3 employees, this is below the industry average (17)
- My Locum Gp Care Ltd
17 - Industry AVG
Pay Structure
on an average salary of £34.6k, the company has an equivalent pay structure (£34.6k)
- My Locum Gp Care Ltd
£34.6k - Industry AVG
Efficiency
resulting in sales per employee of £137.1k, this is more efficient (£85.1k)
- My Locum Gp Care Ltd
£85.1k - Industry AVG
Debtor Days
it gets paid by customers after 118 days, this is later than average (39 days)
- My Locum Gp Care Ltd
39 days - Industry AVG
Creditor Days
its suppliers are paid after 4 days, this is quicker than average (25 days)
- My Locum Gp Care Ltd
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- My Locum Gp Care Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - My Locum Gp Care Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.1%, this is a lower level of debt than the average (52.8%)
3.1% - My Locum Gp Care Ltd
52.8% - Industry AVG
MY LOCUM GP CARE LTD financials
My Locum Gp Care Ltd's latest turnover from September 2023 is estimated at £411.4 thousand and the company has net assets of £130.7 thousand. According to their latest financial statements, we estimate that My Locum Gp Care Ltd has 3 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 | Sep 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||||
| Other Income Or Grants | ||||||||||||
| Cost Of Sales | ||||||||||||
| Gross Profit | ||||||||||||
| Admin Expenses | ||||||||||||
| Operating Profit | ||||||||||||
| Interest Payable | ||||||||||||
| Interest Receivable | ||||||||||||
| Pre-Tax Profit | ||||||||||||
| Tax | ||||||||||||
| Profit After Tax | ||||||||||||
| Dividends Paid | ||||||||||||
| Retained Profit | ||||||||||||
| Employee Costs | ||||||||||||
| Number Of Employees | 2 | 2 | ||||||||||
| EBITDA* |
* 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 | Sep 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 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 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 |
| Total Fixed Assets | 1,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 133,446 | 136,645 | 3,368 | 77,975 | 81,734 | 82,347 | 120,965 | 57,028 | 3,661 | 2,791 | 0 | 0 |
| Group Debtors | 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 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132,300 | 110,570 | 112,964 | 125,005 | 18,053 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 133,446 | 136,645 | 3,368 | 77,975 | 81,734 | 82,347 | 120,965 | 189,328 | 114,231 | 115,755 | 125,005 | 18,053 |
| total assets | 134,946 | 136,645 | 3,368 | 77,975 | 81,734 | 82,347 | 120,965 | 189,328 | 114,231 | 115,755 | 126,005 | 18,053 |
| Bank overdraft | 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 |
| Trade Creditors | 4,205 | 25,562 | 240 | 934 | 240 | 240 | 8,917 | 34,002 | 22,285 | 39,689 | 123,894 | 16,961 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 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 |
| total current liabilities | 4,205 | 25,562 | 240 | 934 | 240 | 240 | 8,917 | 34,002 | 22,285 | 39,689 | 123,894 | 16,961 |
| loans | 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 |
| Accruals and Deferred Income | 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 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 4,205 | 25,562 | 240 | 934 | 240 | 240 | 8,917 | 34,002 | 22,285 | 39,689 | 123,894 | 16,961 |
| net assets | 130,741 | 111,083 | 3,128 | 77,041 | 81,494 | 82,107 | 112,048 | 155,326 | 91,946 | 76,066 | 2,111 | 1,092 |
| total shareholders funds | 130,741 | 111,083 | 3,128 | 77,041 | 81,494 | 82,107 | 112,048 | 155,326 | 91,946 | 76,066 | 2,111 | 1,092 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | ||||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | ||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -3,199 | 133,277 | -74,607 | -3,759 | -613 | -38,618 | 63,937 | 53,367 | 870 | 1,791 | 1,000 | 0 |
| Creditors | -21,357 | 25,322 | -694 | 694 | 0 | -8,677 | -25,085 | 11,717 | -17,404 | -84,205 | 106,933 | 16,961 |
| Accruals and Deferred Income | 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 |
| Cash flow from operations | ||||||||||||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||
| Financing Activities | ||||||||||||
| Bank loans | 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 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 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 |
| share issue | ||||||||||||
| interest | ||||||||||||
| cash flow from financing | ||||||||||||
| cash and cash equivalents | ||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -132,300 | 21,730 | -2,394 | -12,041 | 106,952 | 18,053 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -132,300 | 21,730 | -2,394 | -12,041 | 106,952 | 18,053 |
my locum gp care ltd Credit Report and Business Information
My Locum Gp Care Ltd Competitor Analysis
Perform a competitor analysis for my locum gp care ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in E18 area or any other competitors across 12 key performance metrics.
my locum gp care ltd Ownership
MY LOCUM GP CARE LTD group structure
My Locum Gp Care Ltd has no subsidiary companies.
Ultimate parent company
MY LOCUM GP CARE LTD
07770159
my locum gp care ltd directors
My Locum Gp Care Ltd currently has 2 directors. The longest serving directors include Dr Sujina Islam (Sep 2011) and Dr Allardan Hussain (Oct 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Dr Sujina Islam | England | 43 years | Sep 2011 | - | Director |
| Dr Allardan Hussain | England | 47 years | Oct 2013 | - | Director |
P&L
September 2023turnover
411.4k
-1%
operating profit
26.2k
0%
gross margin
23.4%
+5.04%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
130.7k
+0.18%
total assets
134.9k
-0.01%
cash
0
0%
net assets
Total assets minus all liabilities
my locum gp care ltd company details
company number
07770159
Type
Private limited with Share Capital
industry
86210 - General medical practice activities
incorporation date
September 2011
age
14
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
dr s islam ltd (April 2015)
accountant
-
auditor
-
address
35 onslow gardens, london, E18 1ND
Bank
-
Legal Advisor
-
my locum gp care 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 my locum gp care ltd.
my locum gp care 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 MY LOCUM GP CARE LTD. This can take several minutes, an email will notify you when this has completed.
my locum gp care ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
