Pomanda estimates the enterprise value of LANDSDOWN CAPITAL LTD at £401.6k based on a Turnover of £204.4k and 1.97x industry multiple (adjusted for size and gross margin).
landsdown capital ltdEstimated Valuation
£27.7k
Pomanda estimates the enterprise value of LANDSDOWN CAPITAL LTD at £27.7k based on an EBITDA of £6.5k and a 4.23x industry multiple (adjusted for size and gross margin).
landsdown capital ltdEstimated Valuation
£91.7k
Pomanda estimates the enterprise value of LANDSDOWN CAPITAL LTD at £91.7k based on Net Assets of £60.7k and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Landsdown Capital LtdOverview
Landsdown Capital Ltd is a live company located in chipping norton, OX7 3EE with a Companies House number of 07833755. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in November 2011, it's largest shareholder is
andrew ponting
with a 98% stake. Landsdown Capital Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£204.4k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Landsdown Capital Ltd a 2 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 Rating2out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £204.4k, make it smaller than the average company (£814.8k)
£204.4k - Landsdown Capital Ltd
£814.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (3.5%)
32% - Landsdown Capital Ltd
3.5% - Industry AVG
Production
with a gross margin of 27.7%, this company has a higher cost of product (70.6%)
27.7% - Landsdown Capital Ltd
70.6% - Industry AVG
Profitability
an operating margin of 3.2% make it less profitable than the average company (29.1%)
3.2% - Landsdown Capital Ltd
29.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Landsdown Capital Ltd
4 - Industry AVG
Pay Structure
on an average salary of £41.3k, the company has an equivalent pay structure (£41.3k)
£41.3k - Landsdown Capital Ltd
£41.3k - Industry AVG
Efficiency
resulting in sales per employee of £102.2k, this is less efficient (£191.2k)
£102.2k - Landsdown Capital Ltd
£191.2k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (24 days)
0 days - Landsdown Capital Ltd
24 days - Industry AVG
Creditor Days
its suppliers are paid after 1685 days, this is slower than average (33 days)
1685 days - Landsdown Capital Ltd
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Landsdown Capital Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Landsdown Capital Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 91.8%, this is a higher level of debt than the average (64.4%)
91.8% - Landsdown Capital Ltd
64.4% - Industry AVG
LANDSDOWN CAPITAL LTD financials
EXPORT
Landsdown Capital Ltd's latest turnover from November 2024 is estimated at £204.4 thousand and the company has net assets of £60.7 thousand. According to their latest financial statements, Landsdown Capital Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2024
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Turnover
204,355
233,486
121,184
88,371
23,138
63,500
5,353
1,872
7,846
Other Income Or Grants
Cost Of Sales
147,792
173,338
88,325
66,845
18,415
49,147
4,025
1,421
5,940
Gross Profit
56,563
60,148
32,859
21,526
4,722
14,353
1,328
451
1,906
Admin Expenses
50,014
54,335
24,084
219,377
34,143
-89,980
-81,481
-3,123
-478
1,843
Operating Profit
6,549
5,813
8,775
-197,851
-29,421
104,333
81,481
4,451
929
63
Interest Payable
Interest Receivable
Pre-Tax Profit
6,549
5,813
8,775
-197,851
-29,421
104,333
81,481
3,605
743
63
Tax
-1,637
-1,453
-1,667
-19,823
-15,481
-12
Profit After Tax
4,912
4,360
7,108
-197,851
-29,421
84,510
66,000
3,605
743
50
Dividends Paid
Retained Profit
4,912
4,360
7,108
-197,851
-29,421
84,510
66,000
3,605
743
50
Employee Costs
82,687
73,701
75,847
36,130
37,769
40,395
37,454
Number Of Employees
2
2
2
1
1
1
1
1
1
EBITDA*
6,549
5,813
8,775
-197,851
-29,421
104,333
81,481
4,451
929
63
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2024
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Tangible Assets
742,920
720,120
333,424
320,995
242,029
261,053
187,000
121,000
67,373
9,331
Intangible Assets
Investments & Other
100
100
50
50
50
50
Debtors (Due After 1 year)
Total Fixed Assets
742,920
720,120
333,424
320,995
242,129
261,153
187,050
121,050
67,423
9,381
Stock & work in progress
Trade Debtors
100
80
354
2
10
10,407
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
100
80
354
2
10
10,407
total assets
743,020
720,200
333,778
320,997
242,139
271,560
187,050
121,050
67,423
9,381
Bank overdraft
Bank loan
Trade Creditors
682,352
664,444
282,382
276,709
9,331
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
682,352
664,444
282,382
276,709
9,331
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
682,352
664,444
282,382
276,709
9,331
net assets
60,668
55,756
51,396
44,288
242,139
271,560
187,050
121,050
67,423
50
total shareholders funds
60,668
55,756
51,396
44,288
242,139
271,560
187,050
121,050
67,423
50
Nov 2024
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Operating Activities
Operating Profit
6,549
5,813
8,775
-197,851
-29,421
104,333
81,481
4,451
929
63
Depreciation
Amortisation
Tax
-1,637
-1,453
-1,667
-19,823
-15,481
-12
Stock
Debtors
20
-274
352
-8
-10,397
10,407
Creditors
17,908
382,062
5,673
276,709
-9,331
9,331
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
22,800
386,696
12,429
78,866
-19,024
74,103
66,000
4,451
-8,402
9,382
Investing Activities
capital expenditure
-22,800
-386,696
-12,429
-78,966
19,024
-74,053
-66,000
-53,627
-58,042
-9,331
Change in Investments
-100
50
50
cash flow from investments
-22,800
-386,696
-12,429
-78,866
19,024
-74,103
-66,000
-53,627
-58,042
-9,381
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
50,022
66,630
interest
cash flow from financing
50,022
66,630
cash and cash equivalents
cash
overdraft
change in cash
landsdown capital 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 landsdown capital ltd. Get real-time insights into landsdown capital ltd's credit score, group structure and payment trends.
Perform a competitor analysis for landsdown capital ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in OX7 area or any other competitors across 12 key performance metrics.
The largest shareholders in Landsdown Capital Ltd include Andrew Ponting and Tabitha Ponting.
andrew ponting
98%
tabitha ponting
2%
landsdown capital ltd directors
Landsdown Capital Ltd currently has 2 directors.
The longest serving directors include
Mr Andrew Ponting (Nov 2011) and
Mrs Tabitha Ponting (Dec 2018).
11 potter close, charlbury, chipping norton, OX7 3EE
Bank
-
Legal Advisor
-
landsdown capital 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 landsdown capital ltd.
landsdown capital 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 LANDSDOWN CAPITAL LTD. This can take several minutes, an email will notify you when this has completed.
landsdown capital ltdCompanies House Filings - See Documents
