Pomanda estimates the enterprise value of PAUL LAIDLAW LIMITED at £132.8k based on a Turnover of £464.7k and 0.29x industry multiple (adjusted for size and gross margin).
paul laidlaw limitedEstimated Valuation
£199.8k
Pomanda estimates the enterprise value of PAUL LAIDLAW LIMITED at £199.8k based on an EBITDA of £67.1k and a 2.98x industry multiple (adjusted for size and gross margin).
paul laidlaw limitedEstimated Valuation
£566.5k
Pomanda estimates the enterprise value of PAUL LAIDLAW LIMITED at £566.5k based on Net Assets of £271.3k and 2.09x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Paul Laidlaw LimitedOverview
Paul Laidlaw Limited is a live company located in carlisle, CA3 0JG with a Companies House number of 07884610. It operates in the other retail sale not in stores, stalls or markets sector, SIC Code 47990. Founded in December 2011, it's largest shareholder is
paul greene laidlaw
with a 50.1% stake. Paul Laidlaw Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£464.7k with
declining
growth in recent years.
Pomanda's financial health check has awarded Paul Laidlaw Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
1 Regular
5 Weak
Size
annual sales of £464.7k, make it smaller than the average company (£1.2m)
£464.7k - Paul Laidlaw Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -13%, show it is growing at a slower rate (9.9%)
-13% - Paul Laidlaw Limited
9.9% - Industry AVG
Production
with a gross margin of 16.8%, this company has a higher cost of product (31.8%)
16.8% - Paul Laidlaw Limited
31.8% - Industry AVG
Profitability
an operating margin of 13% make it more profitable than the average company (4.6%)
13% - Paul Laidlaw Limited
4.6% - Industry AVG
Employees
with 13 employees, this is above the industry average (10)
13 - Paul Laidlaw Limited
10 - Industry AVG
Pay Structure
on an average salary of £36.9k, the company has an equivalent pay structure (£36.9k)
£36.9k - Paul Laidlaw Limited
£36.9k - Industry AVG
Efficiency
resulting in sales per employee of £35.7k, this is less efficient (£211.8k)
£35.7k - Paul Laidlaw Limited
£211.8k - Industry AVG
Debtor Days
it gets paid by customers after 42 days, this is later than average (32 days)
42 days - Paul Laidlaw Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 151 days, this is slower than average (36 days)
151 days - Paul Laidlaw Limited
36 days - Industry AVG
Stock Days
it holds stock equivalent to 0 days, this is less than average (62 days)
0 days - Paul Laidlaw Limited
62 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 74 weeks, this is more cash available to meet short term requirements (25 weeks)
74 weeks - Paul Laidlaw Limited
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 42.8%, this is a lower level of debt than the average (64.5%)
42.8% - Paul Laidlaw Limited
64.5% - Industry AVG
PAUL LAIDLAW LIMITED financials
EXPORT
Paul Laidlaw Limited's latest turnover from March 2024 is estimated at £464.7 thousand and the company has net assets of £271.3 thousand. According to their latest financial statements, Paul Laidlaw Limited has 13 employees and maintains cash reserves of £230.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Nov 2014
Nov 2013
Nov 2012
Turnover
464,740
418,375
417,309
708,031
502,958
360,488
200,284
226,491
8,498
56,486
23,135
10,663
Other Income Or Grants
Cost Of Sales
386,706
338,953
344,758
575,861
400,105
277,491
158,610
177,208
6,646
43,656
18,060
8,279
Gross Profit
78,035
79,422
72,551
132,171
102,854
82,997
41,674
49,283
1,852
12,830
5,075
2,383
Admin Expenses
17,625
22,256
7,737
100,382
88,064
67,342
19,382
22,081
-27,011
16,524
-21,024
863
Operating Profit
60,410
57,166
64,814
31,789
14,790
15,655
22,292
27,202
28,863
-3,694
26,099
1,520
Interest Payable
Interest Receivable
11,605
4,502
246
288
87
50
68
41
13
Pre-Tax Profit
72,015
61,668
64,814
31,789
14,790
15,901
22,580
27,289
28,913
-3,626
26,140
1,533
Tax
-18,004
-11,717
-12,315
-6,040
-2,810
-3,021
-4,290
-5,458
-5,782
-6,012
-368
Profit After Tax
54,011
49,951
52,499
25,749
11,980
12,880
18,290
21,831
23,130
-3,626
20,128
1,165
Dividends Paid
Retained Profit
54,011
49,951
52,499
25,749
11,980
12,880
18,290
21,831
23,130
-3,626
20,128
1,165
Employee Costs
479,432
377,693
334,623
317,332
184,342
195,828
191,972
188,922
31,909
31,213
31,645
30,511
Number Of Employees
13
11
10
10
6
6
6
6
1
1
1
1
EBITDA*
67,058
57,166
64,814
31,789
14,790
15,655
26,599
34,100
34,354
1,703
26,099
1,520
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Nov 2014
Nov 2013
Nov 2012
Tangible Assets
190,135
187,323
187,566
51,044
26,662
23,055
24,350
26,614
30,509
31,822
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
5,709
Total Fixed Assets
190,135
187,323
187,566
51,044
26,662
23,055
30,059
26,614
30,509
31,822
Stock & work in progress
140
9,314
Trade Debtors
54,017
40,672
73,824
209,576
139,563
84,596
2,693
2,693
1,472
2,846
Group Debtors
Misc Debtors
910
2,726
1,497
8,811
1,582
750
17,877
Cash
230,210
211,874
65,635
49,731
19,933
15,672
11,368
5,223
misc current assets
total current assets
284,367
261,860
74,734
212,302
141,060
93,407
69,910
53,174
21,405
18,518
29,245
5,223
total assets
474,502
449,183
262,300
263,346
167,722
116,462
99,969
79,788
51,914
50,340
29,245
5,223
Bank overdraft
Bank loan
Trade Creditors
161,028
189,249
66,621
111,986
79,611
39,740
31,673
6,952
3,058
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
35,718
33,827
27,784
total current liabilities
161,028
189,249
66,621
111,986
79,611
39,740
35,718
33,827
27,784
31,673
6,952
3,058
loans
hp & lease commitments
Accruals and Deferred Income
820
26
other liabilities
10,500
19,500
28,500
37,500
565
provisions
31,653
23,124
total long term liabilities
42,153
42,624
29,320
37,500
591
total liabilities
203,181
231,873
95,941
149,486
79,611
40,331
35,718
33,827
27,784
31,673
6,952
3,058
net assets
271,321
217,310
166,359
113,860
88,111
76,131
64,251
45,961
24,130
18,667
22,293
2,165
total shareholders funds
271,321
217,310
166,359
113,860
88,111
76,131
64,251
45,961
24,130
18,667
22,293
2,165
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Nov 2014
Nov 2013
Nov 2012
Operating Activities
Operating Profit
60,410
57,166
64,814
31,789
14,790
15,655
22,292
27,202
28,863
-3,694
26,099
1,520
Depreciation
6,648
4,307
6,898
5,491
5,397
Amortisation
Tax
-18,004
-11,717
-12,315
-6,040
-2,810
-3,021
-4,290
-5,458
-5,782
-6,012
-368
Stock
-9,174
9,314
Debtors
13,345
-34,062
-137,568
71,242
47,653
83,423
6,541
1,971
1,472
-15,031
17,877
Creditors
-28,221
122,628
-45,365
32,375
39,871
39,740
24,721
3,894
3,058
Accruals and Deferred Income
-820
820
-26
-35,692
1,891
6,043
27,784
Deferred Taxes & Provisions
8,529
23,124
Cash flow from operations
25,191
215,129
145,522
-13,118
4,172
-66,741
17,659
32,714
54,884
41,455
6,104
4,210
Investing Activities
capital expenditure
-9,460
243
-136,522
-24,382
-3,607
1,295
-2,043
-3,003
-36,000
-37,219
Change in Investments
cash flow from investments
-9,460
243
-136,522
-24,382
-3,607
1,295
-2,043
-3,003
-36,000
-37,219
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-9,000
-9,000
-9,000
37,500
-565
565
share issue
1,000
-1,000
1,000
1,000
interest
11,605
4,502
246
288
87
50
68
41
13
cash flow from financing
2,605
-3,498
-9,000
37,500
-565
-189
288
87
1,050
68
41
1,013
cash and cash equivalents
cash
18,336
211,874
-65,635
15,904
29,798
19,933
4,304
6,145
5,223
overdraft
change in cash
18,336
211,874
-65,635
15,904
29,798
19,933
4,304
6,145
5,223
paul laidlaw 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 paul laidlaw limited. Get real-time insights into paul laidlaw limited's credit score, group structure and payment trends.
Perform a competitor analysis for paul laidlaw limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in CA3 area or any other competitors across 12 key performance metrics.
paul laidlaw limited Ownership
PAUL LAIDLAW LIMITED group structure
Paul Laidlaw Limited has no subsidiary companies.
Ultimate parent company
PAUL LAIDLAW LIMITED
07884610
PAUL LAIDLAW LIMITED Shareholders
The largest shareholders in Paul Laidlaw Limited include Paul Greene Laidlaw and Maureen Gilhooly.
paul greene laidlaw
50.1%
maureen gilhooly
49.9%
paul laidlaw limited directors
Paul Laidlaw Limited currently has 2 directors.
The longest serving directors include
Ms Maureen Gilhooly (Dec 2011) and
Mr Paul Laidlaw (Dec 2011).
47990 - Other retail sale not in stores, stalls or markets
incorporation date
December 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
March 2024
previous names
N/A
accountant
SEAVORCHARTERED
auditor
-
address
unit 7 clifford court, cooper way, carlisle, CA3 0JG
Bank
-
Legal Advisor
-
paul laidlaw 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 paul laidlaw limited.
paul laidlaw 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 PAUL LAIDLAW LIMITED. This can take several minutes, an email will notify you when this has completed.
paul laidlaw limitedCompanies House Filings - See Documents
