Your Local Supermarket Limited

POWER SEARCH PRICING

SOLUTIONS

your local supermarket limited Company Information

Live

EstablishedSmallDeclining

Company Number

07891367

Next Accounts

Oct 2025

Industry

Retail sale in non-specialised stores with food, beverages or tobacco predominating

Directors

Abbas Boztepe

Shareholders

abbas boztepe

Group Structure

View All

Contact

Registered Address

431-433 hornsey road, london, N19 4DX

Website

www.newforeststores.com

your local supermarket limited Estimated Valuation

£580.8k

Pomanda estimates the enterprise value of YOUR LOCAL SUPERMARKET LIMITED at £580.8k based on Net Assets of £210.2k and 2.76x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Your Local Supermarket Limited is a live company located in london, N19 4DX with a Companies House number of 07891367. It operates in the retail sale in non-specialised stores with food, beverages or tobacco predominating sector, SIC Code 47110. Founded in December 2011, it's largest shareholder is abbas boztepe with a 100% stake. Your Local Supermarket Limited is a established, small sized company, Pomanda has estimated its turnover at £626.3k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Your Local Supermarket Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

1 Regular

8 Weak

Size

annual sales of £626.3k, make it smaller than the average company (£1.6m)

Growth

3 year (CAGR) sales growth of -8%, show it is growing at a slower rate (7.1%)

EXPORT

Your Local Supermarket Limited's latest turnover from January 2024 is estimated at £626.3 thousand and the company has net assets of £210.2 thousand. According to their latest financial statements, Your Local Supermarket Limited has 7 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Dec 2013	Dec 2012
Turnover	626,319	657,147	656,576	794,285	718,399	1,120,659	906,699	987,321	202,729	164,722	189,549	105,453
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	527,730	551,914	550,069	678,650	601,593	946,856	765,617	829,787	169,423	138,413	159,450	89,382
Gross Profit	98,588	105,232	106,507	115,635	116,806	173,803	141,081	157,534	33,306	26,310	30,099	16,071
Admin Expenses	94,000	105,232	52,050	58,498	27,978	205,489	126,055	161,105	8,327	-33,735	9,203	-3,222
Operating Profit	4,588	0	54,457	57,137	88,828	-31,686	15,026	-3,571	24,979	60,045	20,896	19,293
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	15	68	38	59	28
Pre-Tax Profit	4,588	0	54,457	57,137	88,828	-31,686	15,026	-3,556	25,048	60,084	20,955	19,321
Tax	-1,147	0	-10,347	-10,856	-16,877	0	-2,855	0	-5,009	-12,618	-4,820	-4,637
Profit After Tax	3,441	0	44,110	46,281	71,951	-31,686	12,171	-3,556	20,038	47,466	16,135	14,684
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	3,441	0	44,110	46,281	71,951	-31,686	12,171	-3,556	20,038	47,466	16,135	14,684
Employee Costs	109,530	75,640	104,770	71,276	41,770	97,266	79,317	93,555	26,501	25,922	25,670	12,122
Number Of Employees	7	5	7	5	3	7	6	7	2	2	2	1
EBITDA*	4,588	0	54,457	57,137	88,828	-31,686	15,026	-3,571	33,391	63,965	25,437	23,719

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Dec 2013	Dec 2012
Tangible Assets	60,367	71,531	71,531	54,778	49,001	28,567	33,804	42,469	45,500	22,212	26,132	25,482
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	60,367	71,531	71,531	54,778	49,001	28,567	33,804	42,469	45,500	22,212	26,132	25,482
Stock & work in progress	0	0	0	0	0	0	0	0	32,200	33,700	31,400	22,000
Trade Debtors	170,916	197,116	197,116	200,636	147,757	128,045	110,281	65,219	0	0	1,943	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	0	12,118	15,234	12,327	11,201
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	170,916	197,116	197,116	200,636	147,757	128,045	110,281	65,219	44,318	48,934	45,670	33,201
total assets	231,283	268,647	268,647	255,414	196,758	156,612	144,085	107,688	89,818	71,146	71,802	58,683
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	13,244	47,861	47,861	92,749	80,374	112,179	67,966	43,740	19,966	7,782	18,660	2,376
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	13,244	47,861	47,861	92,749	80,374	112,179	67,966	43,740	19,966	7,782	18,660	2,376
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	7,823	14,011	14,011	0	0	0	0	0	2,347	15,897	22,322	41,622
provisions	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	7,823	14,011	14,011	0	0	0	0	0	2,347	15,897	22,322	41,622
total liabilities	21,067	61,872	61,872	92,749	80,374	112,179	67,966	43,740	22,313	23,679	40,982	43,998
net assets	210,216	206,775	206,775	162,665	116,384	44,433	76,119	63,948	67,505	47,467	30,820	14,685
total shareholders funds	210,216	206,775	206,775	162,665	116,384	44,433	76,119	63,948	67,505	47,467	30,820	14,685

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Dec 2013	Dec 2012
Operating Activities
Operating Profit	4,588	0	54,457	57,137	88,828	-31,686	15,026	-3,571	24,979	60,045	20,896	19,293
Depreciation	0	0	0	0	0	0	0	0	8,412	3,920	4,541	4,426
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-1,147	0	-10,347	-10,856	-16,877	0	-2,855	0	-5,009	-12,618	-4,820	-4,637
Stock	0	0	0	0	0	0	0	-32,200	-1,500	33,700	9,400	22,000
Debtors	-26,200	0	-3,520	52,879	19,712	17,764	45,062	65,219	0	0	1,943	0
Creditors	-34,617	0	-44,888	12,375	-31,805	44,213	24,226	23,774	12,184	7,782	16,284	2,376
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	-4,976	0	2,742	5,777	20,434	-5,237	-8,665	-12,816	42,066	25,429	25,558	-542
Investing Activities
capital expenditure	11,164	0	-16,753	-5,777	-20,434	5,237	8,665	3,031	-31,700	-26,132	-5,191	-29,908
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	11,164	0	-16,753	-5,777	-20,434	5,237	8,665	3,031	-31,700	-26,132	-5,191	-29,908
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	-6,188	0	14,011	0	0	0	0	-2,347	-13,550	15,897	-19,300	41,622
share issue	0	0	0	0	0	0	0	-1	0	1	0	1
interest	0	0	0	0	0	0	0	15	68	38	59	28
cash flow from financing	-6,188	0	14,011	0	0	0	0	-2,333	-13,482	15,936	-19,241	41,651
cash and cash equivalents
cash	0	0	0	0	0	0	0	-12,118	-3,116	15,234	1,126	11,201
overdraft	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-12,118	-3,116	15,234	1,126	11,201

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for your local supermarket limited. Get real-time insights into your local supermarket 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 your local supermarket limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in N19 area or any other competitors across 12 key performance metrics.

YOUR LOCAL SUPERMARKET LIMITED group structure

Your Local Supermarket Limited has no subsidiary companies.

Ultimate parent company

YOUR LOCAL SUPERMARKET LIMITED

07891367

YOUR LOCAL SUPERMARKET LIMITED Shareholders

abbas boztepe

100%

Your Local Supermarket Limited currently has 1 director, Mr Abbas Boztepe serving since Dec 2011.

officer	country	age	start	end	role
Mr Abbas Boztepe	United Kingdom	59 years	Dec 2011	-	Director

P&L

January 2024

turnover

626.3k

-5%

operating profit

4.6k

gross margin

15.8%

-1.7%

turnover

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

Balance Sheet

January 2024

net assets

210.2k

+0.02%

total assets

231.3k

-0.14%

cash

net assets

Total assets minus all liabilities

Similar Companies

trafalgar one uk limited

doppio coffee limited

rci trading limited

k&a shops limited

ak foods bromley ltd

2.5

company number

07891367

Type

Private limited with Share Capital

industry

47110 - Retail sale in non-specialised stores with food, beverages or tobacco predominating

incorporation date

December 2011

ultimate parent company

None

previous names

N/A

address

431-433 hornsey road, london, N19 4DX

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 your local supermarket limited.

your local supermarket limited Company Information

your local supermarket limited Estimated Valuation

your local supermarket limited Estimated Valuation

your local supermarket limited Estimated Valuation

Your Local Supermarket Limited Overview

Your Local Supermarket Limited Health Check

YOUR LOCAL SUPERMARKET LIMITED financials

your local supermarket limited Credit Report and Business Information

Your Local Supermarket Limited Competitor Analysis

your local supermarket limited Ownership

your local supermarket limited directors

your local supermarket limited company details

your local supermarket limited Charges & Mortgages

your local supermarket limited Companies House Filings - See Documents