logicor (cn) limited
logicor (cn) limited Company Information
Company Number
08133700
Next Accounts
Jun 2025
Shareholders
david bowen
vivien wishart
View AllGroup Structure
View All
Industry
Buying and selling of own real estate
Registered Address
unit 124 avenue b, thorp arch estate, wetherby, LS23 7BJ
Website
www.logicor.co.uklogicor (cn) limited Estimated Valuation
Pomanda estimates the enterprise value of LOGICOR (CN) LIMITED at £3.2m based on a Turnover of £1.5m and 2.11x industry multiple (adjusted for size and gross margin).
logicor (cn) limited Estimated Valuation
Pomanda estimates the enterprise value of LOGICOR (CN) LIMITED at £0 based on an EBITDA of £-446 and a 4.46x industry multiple (adjusted for size and gross margin).
logicor (cn) limited Estimated Valuation
Pomanda estimates the enterprise value of LOGICOR (CN) LIMITED at £235.2k based on Net Assets of £146.8k and 1.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Logicor (cn) Limited Overview
Logicor (cn) Limited is a live company located in wetherby, LS23 7BJ with a Companies House number of 08133700. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in July 2012, it's largest shareholder is david bowen with a 70% stake. Logicor (cn) Limited is a established, small sized company, Pomanda has estimated its turnover at £1.5m with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Logicor (cn) Limited Health Check
Pomanda's financial health check has awarded Logicor (Cn) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
4 Weak
Size
annual sales of £1.5m, make it larger than the average company (£899.4k)
- Logicor (cn) Limited
£899.4k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Logicor (cn) Limited
- - Industry AVG
Production
with a gross margin of 25.8%, this company has a higher cost of product (68.9%)
- Logicor (cn) Limited
68.9% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (26.2%)
- Logicor (cn) Limited
26.2% - Industry AVG
Employees
with 3 employees, this is below the industry average (4)
- Logicor (cn) Limited
4 - Industry AVG
Pay Structure
on an average salary of £36.8k, the company has an equivalent pay structure (£36.8k)
- Logicor (cn) Limited
£36.8k - Industry AVG
Efficiency
resulting in sales per employee of £506k, this is more efficient (£195.4k)
- Logicor (cn) Limited
£195.4k - Industry AVG
Debtor Days
it gets paid by customers after 97 days, this is later than average (25 days)
- Logicor (cn) Limited
25 days - Industry AVG
Creditor Days
its suppliers are paid after 83 days, this is slower than average (30 days)
- Logicor (cn) Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Logicor (cn) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Logicor (cn) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 63.7%, this is a similar level of debt than the average (64.8%)
63.7% - Logicor (cn) Limited
64.8% - Industry AVG
LOGICOR (CN) LIMITED financials
Logicor (Cn) Limited's latest turnover from September 2023 is estimated at £1.5 million and the company has net assets of £146.8 thousand. According to their latest financial statements, we estimate that Logicor (Cn) Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Mar 2015 | Mar 2014 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 0 | 0 | |||||||||
| Other Income Or Grants | |||||||||||
| Cost Of Sales | |||||||||||
| Gross Profit | |||||||||||
| Admin Expenses | |||||||||||
| Operating Profit | |||||||||||
| Interest Payable | 0 | 0 | |||||||||
| Interest Receivable | 0 | 0 | |||||||||
| Pre-Tax Profit | 0 | 195,792 | |||||||||
| Tax | 0 | 0 | |||||||||
| Profit After Tax | 0 | 195,792 | |||||||||
| Dividends Paid | 0 | 0 | |||||||||
| Retained Profit | 0 | 195,792 | |||||||||
| Employee Costs | |||||||||||
| Number Of Employees | |||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Mar 2015 | Mar 2014 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 810,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 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 |
| Total Fixed Assets | 0 | 0 | 810,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 404,828 | 149,043 | 5,071 | 0 | 771 | 53 | 164 | 52 | 20 | 20 | 71 |
| Group Debtors | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 760 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 21 | 20 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 404,828 | 149,043 | 5,071 | 804 | 771 | 53 | 164 | 52 | 41 | 40 | 71 |
| total assets | 404,828 | 149,043 | 815,071 | 804 | 771 | 53 | 164 | 52 | 41 | 40 | 71 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 258,031 | 1,800 | 360,679 | 0 | 664 | 633 | 633 | 498 | 387 | 318 | 270 |
| Group/Directors Accounts | 0 | 0 | 0 | 748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 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 |
| other current liabilities | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 258,031 | 1,800 | 360,679 | 749 | 664 | 633 | 633 | 498 | 387 | 318 | 270 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 307,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 307,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 258,031 | 1,800 | 667,829 | 749 | 664 | 633 | 633 | 498 | 387 | 318 | 270 |
| net assets | 146,797 | 147,243 | 147,242 | 55 | 107 | -580 | -469 | -446 | -346 | -278 | -199 |
| total shareholders funds | 146,797 | 147,243 | 147,242 | 55 | 107 | -580 | -469 | -446 | -346 | -278 | -199 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Mar 2015 | Mar 2014 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 255,785 | 143,972 | 4,288 | 12 | 718 | -111 | 112 | 32 | 0 | -51 | 71 |
| Creditors | 256,231 | -358,879 | 360,679 | -664 | 31 | 0 | 135 | 111 | 69 | 48 | 270 |
| Accruals and Deferred Income | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | -748 | 748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | -307,150 | 307,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||
| interest | 0 | 0 | |||||||||
| cash flow from financing | -307,149 | 257,797 | |||||||||
| cash and cash equivalents | |||||||||||
| cash | 0 | 0 | -21 | 21 | 0 | 0 | 0 | -21 | 1 | 20 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | -21 | 21 | 0 | 0 | 0 | -21 | 1 | 20 | 0 |
logicor (cn) limited Credit Report and Business Information
Logicor (cn) Limited Competitor Analysis
Perform a competitor analysis for logicor (cn) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in LS23 area or any other competitors across 12 key performance metrics.
logicor (cn) limited Ownership
LOGICOR (CN) LIMITED group structure
Logicor (Cn) Limited has no subsidiary companies.
logicor (cn) limited directors
Logicor (Cn) Limited currently has 3 directors. The longest serving directors include Mr David Bowen (Jul 2012) and Mr Neal Whitehall (Jul 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Bowen | England | 61 years | Jul 2012 | - | Director |
| Mr Neal Whitehall | England | 68 years | Jul 2013 | - | Director |
| Ms Vivien Wishart | England | 62 years | Jul 2013 | - | Director |
P&L
September 2023turnover
1.5m
0%
operating profit
-446
0%
gross margin
25.8%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
146.8k
0%
total assets
404.8k
+1.72%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
logicor (cn) limited company details
company number
08133700
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
incorporation date
July 2012
age
13
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
-
address
unit 124 avenue b, thorp arch estate, wetherby, LS23 7BJ
Bank
BARCLAYS BANK PLC
Legal Advisor
-
logicor (cn) 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 found 2 charges/mortgages relating to logicor (cn) limited. Currently there are 0 open charges and 2 have been satisfied in the past.
logicor (cn) 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 LOGICOR (CN) LIMITED. This can take several minutes, an email will notify you when this has completed.
logicor (cn) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
