suite a 82 james carter road, mildenhall, suffolk, IP28 7DE
Website
-
logicly ltdEstimated Valuation
£130.5k
Pomanda estimates the enterprise value of LOGICLY LTD at £130.5k based on a Turnover of £219.8k and 0.59x industry multiple (adjusted for size and gross margin).
logicly ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of LOGICLY LTD at £0 based on an EBITDA of £-501 and a 3.87x industry multiple (adjusted for size and gross margin).
logicly ltdEstimated Valuation
£384
Pomanda estimates the enterprise value of LOGICLY LTD at £384 based on Net Assets of £165 and 2.33x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Logicly LtdOverview
Logicly Ltd is a live company located in suffolk, IP28 7DE with a Companies House number of 08378826. It operates in the business and domestic software development sector, SIC Code 62012. Founded in January 2013, it's largest shareholder is
joe andrew weale
with a 60% stake. Logicly Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£219.8k with
high
growth in recent years.
Pomanda's financial health check has awarded Logicly Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £219.8k, make it smaller than the average company (£2.5m)
£219.8k - Logicly Ltd
£2.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 27%, show it is growing at a faster rate (9.8%)
27% - Logicly Ltd
9.8% - Industry AVG
Production
with a gross margin of 33.9%, this company has a higher cost of product (60.4%)
33.9% - Logicly Ltd
60.4% - Industry AVG
Profitability
an operating margin of -0.2% make it less profitable than the average company (5.1%)
-0.2% - Logicly Ltd
5.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (23)
2 - Logicly Ltd
23 - Industry AVG
Pay Structure
on an average salary of £64.1k, the company has an equivalent pay structure (£64.1k)
£64.1k - Logicly Ltd
£64.1k - Industry AVG
Efficiency
resulting in sales per employee of £109.9k, this is equally as efficient (£125.3k)
£109.9k - Logicly Ltd
£125.3k - Industry AVG
Debtor Days
it gets paid by customers after 153 days, this is later than average (60 days)
153 days - Logicly Ltd
60 days - Industry AVG
Creditor Days
its suppliers are paid after 187 days, this is slower than average (33 days)
187 days - Logicly Ltd
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Logicly Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Logicly Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.9%, this is a higher level of debt than the average (57.8%)
99.9% - Logicly Ltd
57.8% - Industry AVG
LOGICLY LTD financials
EXPORT
Logicly Ltd's latest turnover from January 2024 is estimated at £219.8 thousand and the company has net assets of £165. According to their latest financial statements, Logicly Ltd has 2 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
Jan 2014
Turnover
219,842
184,169
96,447
108,166
91,580
73,222
71,706
36,661
23,391
12,067
19,946
Other Income Or Grants
Cost Of Sales
145,318
120,337
61,721
70,067
59,415
47,913
46,547
23,384
14,748
7,452
12,403
Gross Profit
74,524
63,832
34,725
38,099
32,164
25,309
25,159
13,278
8,643
4,616
7,543
Admin Expenses
75,025
63,553
34,959
37,847
31,870
23,343
27,222
4,248
9,043
8,665
60
Operating Profit
-501
279
-234
252
294
1,966
-2,063
9,030
-400
-4,049
7,483
Interest Payable
2,253
4,747
2,479
Interest Receivable
116
230
150
50
86
124
65
Pre-Tax Profit
-501
279
-234
252
410
-56
-6,660
6,601
-314
-3,925
7,548
Tax
-53
-48
-78
-1,320
-1,736
Profit After Tax
-501
226
-234
204
332
-56
-6,660
5,281
-314
-3,925
5,812
Dividends Paid
Retained Profit
-501
226
-234
204
332
-56
-6,660
5,281
-314
-3,925
5,812
Employee Costs
128,293
123,769
57,209
52,309
53,836
58,718
54,431
56,934
55,955
56,035
54,924
Number Of Employees
2
2
1
1
1
1
1
1
1
1
1
EBITDA*
-501
279
-234
252
294
3,131
8,471
36,407
605
-3,629
7,483
* 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
Jan 2014
Tangible Assets
42,074
62,035
90,552
30,380
3,428
3,496
71,602
82,136
3,018
1,260
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
42,074
62,035
90,552
30,380
3,428
3,496
71,602
82,136
3,018
1,260
Stock & work in progress
10,000
9,225
Trade Debtors
92,264
78,878
43,346
55,339
39,113
2,100
2,400
Group Debtors
Misc Debtors
10,327
1,972
352
Cash
30,803
30,607
29,559
10,556
23,673
25,873
misc current assets
total current assets
92,264
78,878
43,346
55,339
39,113
51,130
32,579
32,011
19,781
26,073
25,873
total assets
134,338
140,913
133,898
85,719
42,541
54,626
104,181
114,147
22,799
27,333
25,873
Bank overdraft
13,329
12,589
Bank loan
Trade Creditors
74,652
45,926
9,806
13,597
42,071
25,443
20,058
Group/Directors Accounts
1,175
618
other short term finances
hp & lease commitments
other current liabilities
54,484
25,539
10,358
20,605
total current liabilities
74,652
45,926
9,806
13,597
42,071
54,484
38,868
24,122
21,223
25,443
20,058
loans
53,412
66,741
hp & lease commitments
Accruals and Deferred Income
other liabilities
59,521
94,321
123,652
71,448
provisions
11,704
16,427
total long term liabilities
59,521
94,321
123,652
71,448
65,116
83,168
total liabilities
134,173
140,247
133,458
85,045
42,071
54,484
103,984
107,290
21,223
25,443
20,058
net assets
165
666
440
674
470
142
197
6,857
1,576
1,890
5,815
total shareholders funds
165
666
440
674
470
142
197
6,857
1,576
1,890
5,815
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Operating Activities
Operating Profit
-501
279
-234
252
294
1,966
-2,063
9,030
-400
-4,049
7,483
Depreciation
1,165
10,534
27,377
1,005
420
Amortisation
Tax
-53
-48
-78
-1,320
-1,736
Stock
-10,000
10,000
-9,225
9,225
Debtors
13,386
35,532
-11,993
16,226
28,786
8,355
-480
2,452
-2,400
2,400
Creditors
28,726
36,120
-3,791
-28,474
42,071
-25,443
5,385
20,058
Accruals and Deferred Income
-54,484
28,945
15,181
-10,247
20,605
Deferred Taxes & Provisions
-11,704
-4,723
16,427
Cash flow from operations
14,839
814
7,968
-44,496
-30,983
2,017
19,409
48,040
-11,058
-644
25,805
Investing Activities
capital expenditure
19,961
28,517
-60,172
-26,952
68
66,941
-106,495
-2,763
-1,680
Change in Investments
cash flow from investments
19,961
28,517
-60,172
-26,952
68
66,941
-106,495
-2,763
-1,680
Financing Activities
Bank loans
Group/Directors Accounts
-1,175
557
618
Other Short Term Loans
Long term loans
-53,412
-13,329
66,741
Hire Purchase and Lease Commitments
other long term liabilities
-34,800
-29,331
52,204
71,448
share issue
-4
1
3
interest
116
-2,023
-4,597
-2,429
86
124
65
cash flow from financing
-34,800
-29,331
52,204
71,448
112
-55,434
-19,101
64,869
704
124
68
cash and cash equivalents
cash
-30,803
196
1,048
19,003
-13,117
-2,200
25,873
overdraft
-13,329
740
12,589
change in cash
-30,803
13,525
308
6,414
-13,117
-2,200
25,873
logicly 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 logicly ltd. Get real-time insights into logicly ltd's credit score, group structure and payment trends.
Perform a competitor analysis for logicly ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in IP28 area or any other competitors across 12 key performance metrics.
logicly ltd Ownership
LOGICLY LTD group structure
Logicly Ltd has no subsidiary companies.
Ultimate parent company
LOGICLY LTD
08378826
LOGICLY LTD Shareholders
The largest shareholders in Logicly Ltd include Joe Andrew Weale and Amanda Weale.
joe andrew weale
60%
amanda weale
20%
kaylie brady
20%
logicly ltd directors
Logicly Ltd currently has 1 director, Mr Joe Weale serving since Jan 2013.
62012 - Business and domestic software development
incorporation date
January 2013
age
12
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
January 2024
previous names
joe weale consultancy services limited (October 2022)
accountant
-
auditor
-
address
suite a 82 james carter road, mildenhall, suffolk, IP28 7DE
Bank
-
Legal Advisor
-
logicly 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 logicly ltd.
logicly 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 LOGICLY LTD. This can take several minutes, an email will notify you when this has completed.
logicly ltdCompanies House Filings - See Documents
