London Graphics Limited

POWER SEARCH PRICING

SOLUTIONS

london graphics limited Company Information

Live

EstablishedMicroHigh

Company Number

07880600

Website

https://londongraphics.com

Registered Address

84 high street, london, NW10 4SJ

Industry

Pre-press and pre-media services

Telephone

02073720456

Next Accounts Due

September 2025

Group Structure

View All

Directors

Robin Hill Flamma12 Years

Shareholders

robin angelo hill flamma 100%

london graphics limited Estimated Valuation

£121.8k

Pomanda estimates the enterprise value of LONDON GRAPHICS LIMITED at £121.8k based on an EBITDA of £43.7k and a 2.78x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

London Graphics Limited is a live company located in london, NW10 4SJ with a Companies House number of 07880600. It operates in the pre-press and pre-media services sector, SIC Code 18130. Founded in December 2011, it's largest shareholder is robin angelo hill flamma with a 100% stake. London Graphics Limited is a established, micro sized company, Pomanda has estimated its turnover at £89.5k 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 Graphics Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

2 Regular

7 Weak

Size

annual sales of £89.5k, make it smaller than the average company (£692.4k)

Growth

3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (1.5%)

EXPORT

London Graphics Limited's latest turnover from December 2023 is estimated at £89.5 thousand and the company has net assets of -£26.4 thousand. According to their latest financial statements, London Graphics Limited has 3 employees and maintains cash reserves of £4.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012
Turnover	89,455	92,951	66,217	53,313	38,815	38,194	23,819	25,239	22,793	20,481	22,310	18,661
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	54,250	58,052	35,731	29,854	21,678	22,602	14,491	15,546	13,621	12,076	13,226	10,742
Gross Profit	35,205	34,899	30,486	23,459	17,136	15,592	9,328	9,693	9,172	8,406	9,084	7,919
Admin Expenses	6,319	61,329	43,387	20,864	15,976	16,005	9,143	14,101	11,352	4,794	10,934	9,341
Operating Profit	28,886	-26,430	-12,901	2,595	1,160	-413	185	-4,408	-2,180	3,612	-1,850	-1,422
Interest Payable	1,948	1,478	1,292	749	0	0	0	0	0	0	0	0
Interest Receivable	144	80	31	11	4	4	4	2	2	3	2	1
Pre-Tax Profit	27,083	-27,828	-14,162	1,857	1,164	-409	189	-4,406	-2,178	3,615	-1,848	-1,421
Tax	-6,771	0	0	-353	-221	0	-36	0	0	-759	0	0
Profit After Tax	20,312	-27,828	-14,162	1,504	943	-409	153	-4,406	-2,178	2,856	-1,848	-1,421
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	20,312	-27,828	-14,162	1,504	943	-409	153	-4,406	-2,178	2,856	-1,848	-1,421
Employee Costs	112,612	110,985	72,421	36,695	37,127	38,091	36,419	9,088	8,081	35,165	34,604	35,490
Number Of Employees	3	3	2	1	1	1	1	1	1	1	1	1
EBITDA*	43,745	-22,521	-11,918	11,071	2,532	946	1,024	-3,145	334	4,275	-446	6,646

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012
Tangible Assets	44,574	11,725	2,951	502	613	748	911	1,111	1,355	1,653	2,017	2,460
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	0	0
Total Fixed Assets	44,574	11,725	2,951	502	613	748	911	1,111	1,355	1,653	2,017	2,460
Stock & work in progress	4,225	3,925	3,750	3,275	3,150	3,075	2,975	2,875	2,400	1,050	825	1,575
Trade Debtors	6,614	8,269	9,115	8,748	7,091	6,794	5,794	5,894	4,399	3,225	3,000	2,400
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	4,749	1,012	3,579	21,286	524	672	514	886	379	594	556	308
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	15,588	13,206	16,444	33,309	10,765	10,541	9,283	9,655	7,178	4,869	4,381	4,283
total assets	60,162	24,931	19,395	33,811	11,378	11,289	10,194	10,766	8,533	6,522	6,398	6,743
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	2,625	1,750	2,150	5,783	0	0	1,046	1,177	1,256	6,835	9,567	8,064
Group/Directors Accounts	16,842	21,875	7,948	1,911	9,029	9,544	9,507	10,229	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	45,995	33,671	11,378	6,256	7,753	5,857	3,653	6,257	2,052	0	0	0
total current liabilities	65,462	57,296	21,476	13,950	16,782	15,401	14,206	17,663	3,308	6,835	9,567	8,064
loans	21,084	14,331	16,787	24,567	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	806	3,041	2,732	0	7,716	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	21,084	14,331	16,787	24,567	806	3,041	2,732	0	7,716	0	0	0
total liabilities	86,546	71,627	38,263	38,517	17,588	18,442	16,938	17,663	11,024	6,835	9,567	8,064
net assets	-26,384	-46,696	-18,868	-4,706	-6,210	-7,153	-6,744	-6,897	-2,491	-313	-3,169	-1,321
total shareholders funds	-26,384	-46,696	-18,868	-4,706	-6,210	-7,153	-6,744	-6,897	-2,491	-313	-3,169	-1,321

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012
Operating Activities
Operating Profit	28,886	-26,430	-12,901	2,595	1,160	-413	185	-4,408	-2,180	3,612	-1,850	-1,422
Depreciation	14,859	3,909	983	8,476	1,372	1,359	839	1,263	2,514	663	1,404	8,068
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-6,771	0	0	-353	-221	0	-36	0	0	-759	0	0
Stock	300	175	475	125	75	100	100	475	1,350	225	-750	1,575
Debtors	-1,655	-846	367	1,657	297	1,000	-100	1,495	1,174	225	600	2,400
Creditors	875	-400	-3,633	5,783	0	-1,046	-131	-79	-5,579	-2,732	1,503	8,064
Accruals and Deferred Income	12,324	22,293	5,122	-1,497	1,896	2,204	-2,604	4,205	2,052	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	51,528	43	-11,271	13,222	3,835	1,004	-1,747	-989	-5,717	334	1,207	10,735
Investing Activities
capital expenditure	-47,708	-12,683	-3,432	-8,365	-1,237	-1,196	-639	-1,019	-2,216	-299	-961	-10,528
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-47,708	-12,683	-3,432	-8,365	-1,237	-1,196	-639	-1,019	-2,216	-299	-961	-10,528
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-5,033	13,927	6,037	-7,118	-515	37	-722	10,229	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	6,753	-2,456	-7,780	24,567	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	-806	-2,235	309	2,732	-7,716	7,716	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	100
interest	-1,804	-1,398	-1,261	-738	4	4	4	2	2	3	2	1
cash flow from financing	-84	10,073	-3,004	15,905	-2,746	350	2,014	2,515	7,718	3	2	101
cash and cash equivalents
cash	3,737	-2,567	-17,707	20,762	-148	158	-372	507	-215	38	248	308
overdraft	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	3,737	-2,567	-17,707	20,762	-148	158	-372	507	-215	38	248	308

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for london graphics limited. Get real-time insights into london graphics 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 graphics limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in NW10 area or any other competitors across 12 key performance metrics.

LONDON GRAPHICS LIMITED group structure

London Graphics Limited has no subsidiary companies.

Ultimate parent company

LONDON GRAPHICS LIMITED

07880600

LONDON GRAPHICS LIMITED Shareholders

robin angelo hill flamma

100%

London Graphics Limited currently has 1 director, Mr Robin Hill Flamma serving since Dec 2011.

officer	country	age	start	end	role
Mr Robin Hill Flamma	United Kingdom	50 years	Dec 2011	-	Director

P&L

December 2023

turnover

89.5k

-4%

operating profit

28.9k

gross margin

39.4%

+4.82%

turnover

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

Balance Sheet

December 2023

net assets

-26.4k

-0.43%

total assets

60.2k

+1.41%

cash

4.7k

+3.69%

net assets

Total assets minus all liabilities

Similar Companies

burnaby graphics limited

rnall media limited

1.5

the graphics forum limited

0.5

ditto creative ltd

4.5

work and turn design ltd

1.5

company number

07880600

Type

Private limited with Share Capital

industry

18130 - Pre-press and pre-media services

incorporation date

December 2011

ultimate parent company

None

previous names

london graphics agency limited (August 2021)

address

84 high street, london, NW10 4SJ

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 graphics limited.

london graphics limited Company Information

london graphics limited Estimated Valuation

london graphics limited Estimated Valuation

london graphics limited Estimated Valuation

London Graphics Limited Overview

London Graphics Limited Health Check

LONDON GRAPHICS LIMITED financials

london graphics limited Credit Report and Business Information

London Graphics Limited Competitor Analysis

london graphics limited Ownership

london graphics limited directors

london graphics limited company details

london graphics limited Charges & Mortgages

london graphics limited Companies House Filings - See Documents