Pomanda estimates the enterprise value of LJ SUPPORT SERVICES LTD at £3.1m based on a Turnover of £7m and 0.45x industry multiple (adjusted for size and gross margin).
lj support services ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of LJ SUPPORT SERVICES LTD at £0 based on an EBITDA of £-1.4m and a 3.78x industry multiple (adjusted for size and gross margin).
lj support services ltdEstimated Valuation
£1.4m
Pomanda estimates the enterprise value of LJ SUPPORT SERVICES LTD at £1.4m based on Net Assets of £760.4k and 1.89x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Lj Support Services LtdOverview
Lj Support Services Ltd is a dissolved company that was located in knoll rise, BR6 0JA with a Companies House number of 07903492. It operated in the retail sale of watches and jewellery in specialised stores sector, SIC Code 47770. Founded in January 2012, it's largest shareholder was
andrew jennings
with a 90.1% stake. The last turnover for Lj Support Services Ltd was estimated at £7m.
Pomanda's financial health check has awarded Lj Support Services Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
5 Strong
2 Regular
5 Weak
Size
annual sales of £7m, make it larger than the average company (£1.4m)
£7m - Lj Support Services Ltd
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 40%, show it is growing at a faster rate (3.2%)
40% - Lj Support Services Ltd
3.2% - Industry AVG
Production
with a gross margin of 43.1%, this company has a comparable cost of product (43.1%)
43.1% - Lj Support Services Ltd
43.1% - Industry AVG
Profitability
an operating margin of -21.7% make it less profitable than the average company (6.8%)
-21.7% - Lj Support Services Ltd
6.8% - Industry AVG
Employees
with 20 employees, this is below the industry average (38)
20 - Lj Support Services Ltd
38 - Industry AVG
Pay Structure
on an average salary of £24.4k, the company has an equivalent pay structure (£24.4k)
£24.4k - Lj Support Services Ltd
£24.4k - Industry AVG
Efficiency
resulting in sales per employee of £351.6k, this is more efficient (£130.5k)
£351.6k - Lj Support Services Ltd
£130.5k - Industry AVG
Debtor Days
it gets paid by customers after 32 days, this is later than average (15 days)
32 days - Lj Support Services Ltd
15 days - Industry AVG
Creditor Days
its suppliers are paid after 258 days, this is slower than average (51 days)
258 days - Lj Support Services Ltd
51 days - Industry AVG
Stock Days
it holds stock equivalent to 191 days, this is less than average (249 days)
191 days - Lj Support Services Ltd
249 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (4 weeks)
0 weeks - Lj Support Services Ltd
4 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 83.9%, this is a higher level of debt than the average (69.9%)
83.9% - Lj Support Services Ltd
69.9% - Industry AVG
LJ SUPPORT SERVICES LTD financials
EXPORT
Lj Support Services Ltd's latest turnover from April 2017 is estimated at £7 million and the company has net assets of £760.4 thousand. According to their latest financial statements, Lj Support Services Ltd has 20 employees and maintains cash reserves of £71.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Turnover
7,032,200
6,115,284
7,831,507
2,536,661
231,310
Other Income Or Grants
Cost Of Sales
4,002,393
3,457,991
4,599,622
1,430,984
132,223
Gross Profit
3,029,807
2,657,293
3,231,885
1,105,676
99,088
Admin Expenses
4,559,577
944,941
2,560,346
656,919
50,437
Operating Profit
-1,529,770
1,712,352
671,539
448,757
48,651
Interest Payable
Interest Receivable
922
2,936
2,295
1,218
192
Pre-Tax Profit
-1,528,848
1,715,288
673,834
449,974
48,843
Tax
-343,057
-141,505
-103,494
-11,722
Profit After Tax
-1,528,848
1,372,230
532,329
346,480
37,121
Dividends Paid
Retained Profit
-1,528,848
1,372,230
532,329
346,480
37,121
Employee Costs
487,191
245,773
1,077,230
370,799
60,462
Number Of Employees
20
10
44
14
2
EBITDA*
-1,401,754
1,754,059
680,770
450,519
48,798
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Tangible Assets
156,844
79,229
36,927
7,048
586
Intangible Assets
114,720
Investments & Other
20
20
20
Debtors (Due After 1 year)
Total Fixed Assets
271,584
79,249
36,947
7,048
586
Stock & work in progress
2,105,078
1,370,634
728,253
269,402
5,075
Trade Debtors
631,417
611,847
446,497
135,077
14,448
Group Debtors
1,347,397
850,331
Misc Debtors
296,647
126,590
Cash
71,738
666,245
507,959
410,014
76,989
misc current assets
total current assets
4,452,277
3,625,647
1,682,709
814,493
96,512
total assets
4,723,861
3,704,896
1,719,656
821,541
97,098
Bank overdraft
Bank loan
Trade Creditors
2,832,825
537,763
795,291
436,890
42,758
Group/Directors Accounts
other short term finances
hp & lease commitments
53,702
other current liabilities
1,019,459
862,077
total current liabilities
3,905,986
1,399,840
795,291
436,890
42,758
loans
hp & lease commitments
57,513
Accruals and Deferred Income
other liabilities
16,169
provisions
15,846
7,385
total long term liabilities
57,513
15,846
7,385
16,169
total liabilities
3,963,499
1,415,686
802,676
436,890
58,927
net assets
760,362
2,289,210
916,980
384,651
38,171
total shareholders funds
760,362
2,289,210
916,980
384,651
38,171
Apr 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Operating Activities
Operating Profit
-1,529,770
1,712,352
671,539
448,757
48,651
Depreciation
87,761
41,707
9,231
1,762
147
Amortisation
40,255
Tax
-343,057
-141,505
-103,494
-11,722
Stock
734,444
642,381
458,851
264,327
5,075
Debtors
686,693
1,142,271
311,420
120,629
14,448
Creditors
2,295,062
-257,528
358,401
394,132
42,758
Accruals and Deferred Income
157,382
862,077
Deferred Taxes & Provisions
-15,846
8,461
7,385
Cash flow from operations
-386,293
239,360
134,780
356,201
60,311
Investing Activities
capital expenditure
-320,351
-84,009
-39,110
-8,224
-733
Change in Investments
20
cash flow from investments
-320,351
-84,009
-39,130
-8,224
-733
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
111,215
other long term liabilities
-16,169
16,169
share issue
1,050
interest
922
2,936
2,295
1,218
192
cash flow from financing
112,137
2,936
2,295
-14,951
17,411
cash and cash equivalents
cash
-594,507
158,286
97,945
333,025
76,989
overdraft
change in cash
-594,507
158,286
97,945
333,025
76,989
lj support services 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 lj support services ltd. Get real-time insights into lj support services ltd's credit score, group structure and payment trends.
Perform a competitor analysis for lj support services ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other undefined companies, companies in BR6 area or any other competitors across 12 key performance metrics.
lj support services ltd Ownership
LJ SUPPORT SERVICES LTD group structure
Lj Support Services Ltd has no subsidiary companies.
Ultimate parent company
LJ SUPPORT SERVICES LTD
07903492
LJ SUPPORT SERVICES LTD Shareholders
The largest shareholders in Lj Support Services Ltd include Andrew Jennings and Freddie Wyatt.
andrew jennings
90.08%
freddie wyatt
6.98%
simon jennings
2.93%
lj support services ltd directors
Lj Support Services Ltd currently has 1 director, Mr Andrew Jennings serving since Jan 2012.
47770 - Retail sale of watches and jewellery in specialised stores
incorporation date
January 2012
age
13
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
April 2017
previous names
larsson & jennings ltd (July 2018)
accountant
-
auditor
-
address
centre block, 4th floor, central court, knoll rise, orpington, BR6 0JA
Bank
-
Legal Advisor
-
lj support services 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 lj support services ltd.
lj support services 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 LJ SUPPORT SERVICES LTD. This can take several minutes, an email will notify you when this has completed.
lj support services ltdCompanies House Filings - See Documents
