local hero (kingston) ltd
local hero (kingston) ltd Company Information
Company Number
08514933
Next Accounts
Dec 2025
Shareholders
mr petar blazevic
mrs mirjana blazevic
Group Structure
View All
Industry
Retail sale of beverages in specialised stores
Registered Address
thomas harris 1929 shop, merton abbey mills, london, SW19 2RD
Website
localherocoffee.co.uklocal hero (kingston) ltd Estimated Valuation
Pomanda estimates the enterprise value of LOCAL HERO (KINGSTON) LTD at £137.6k based on a Turnover of £622.9k and 0.22x industry multiple (adjusted for size and gross margin).
local hero (kingston) ltd Estimated Valuation
Pomanda estimates the enterprise value of LOCAL HERO (KINGSTON) LTD at £20k based on an EBITDA of £7.6k and a 2.62x industry multiple (adjusted for size and gross margin).
local hero (kingston) ltd Estimated Valuation
Pomanda estimates the enterprise value of LOCAL HERO (KINGSTON) LTD at £338k based on Net Assets of £175.5k and 1.93x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Local Hero (kingston) Ltd Overview
Local Hero (kingston) Ltd is a live company located in london, SW19 2RD with a Companies House number of 08514933. It operates in the retail sale of beverages in specialised stores sector, SIC Code 47250. Founded in May 2013, it's largest shareholder is mr petar blazevic with a 50% stake. Local Hero (kingston) Ltd is a established, small sized company, Pomanda has estimated its turnover at £622.9k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Local Hero (kingston) Ltd Health Check
Pomanda's financial health check has awarded Local Hero (Kingston) Ltd 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
1 Strong
1 Regular
8 Weak
Size
annual sales of £622.9k, make it smaller than the average company (£1.1m)
- Local Hero (kingston) Ltd
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (11%)
- Local Hero (kingston) Ltd
11% - Industry AVG
Production
with a gross margin of 22.1%, this company has a higher cost of product (31.3%)
- Local Hero (kingston) Ltd
31.3% - Industry AVG
Profitability
an operating margin of 1.2% make it less profitable than the average company (2.9%)
- Local Hero (kingston) Ltd
2.9% - Industry AVG
Employees
with 9 employees, this is below the industry average (22)
9 - Local Hero (kingston) Ltd
22 - Industry AVG
Pay Structure
on an average salary of £15.8k, the company has an equivalent pay structure (£15.8k)
- Local Hero (kingston) Ltd
£15.8k - Industry AVG
Efficiency
resulting in sales per employee of £69.2k, this is less efficient (£95.5k)
- Local Hero (kingston) Ltd
£95.5k - Industry AVG
Debtor Days
it gets paid by customers after 114 days, this is later than average (10 days)
- Local Hero (kingston) Ltd
10 days - Industry AVG
Creditor Days
its suppliers are paid after 15 days, this is quicker than average (39 days)
- Local Hero (kingston) Ltd
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Local Hero (kingston) Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Local Hero (kingston) Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 11.1%, this is a lower level of debt than the average (83%)
11.1% - Local Hero (kingston) Ltd
83% - Industry AVG
LOCAL HERO (KINGSTON) LTD financials
Local Hero (Kingston) Ltd's latest turnover from March 2024 is estimated at £622.9 thousand and the company has net assets of £175.5 thousand. According to their latest financial statements, Local Hero (Kingston) Ltd has 9 employees and maintains cash reserves of 0 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 | Mar 2015 | Mar 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 631,137 | 567,140 | |||||||||
| Other Income Or Grants | |||||||||||
| Cost Of Sales | |||||||||||
| Gross Profit | |||||||||||
| Admin Expenses | |||||||||||
| Operating Profit | |||||||||||
| Interest Payable | |||||||||||
| Interest Receivable | |||||||||||
| Pre-Tax Profit | 147,172 | 156,617 | |||||||||
| Tax | -29,721 | -31,383 | |||||||||
| Profit After Tax | 117,451 | 125,234 | |||||||||
| Dividends Paid | |||||||||||
| Retained Profit | 117,451 | 125,234 | |||||||||
| Employee Costs | 182,113 | 166,727 | |||||||||
| Number Of Employees | 9 | 6 | 10 | 11 | 31 | 30 | 26 | 26 | |||
| EBITDA* |
* 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 | Mar 2015 | Mar 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,718 | 2,291 | 3,055 | 4,073 | 4,132 | 2,465 | 3,287 | 4,382 | 5,843 | 6,543 | 8,022 |
| Intangible Assets | |||||||||||
| Investments & Other | |||||||||||
| Debtors (Due After 1 year) | |||||||||||
| Total Fixed Assets | 1,718 | 2,291 | 3,055 | 4,073 | 4,132 | 2,465 | 3,287 | 4,382 | 5,843 | 6,543 | 8,022 |
| Stock & work in progress | 13,389 | 9,735 | 8,790 | ||||||||
| Trade Debtors | 194,954 | 182,700 | 210,528 | 236,912 | 130,415 | 133,259 | 77,735 | 144,336 | 1,498 | 4,353 | 3,117 |
| Group Debtors | |||||||||||
| Misc Debtors | 722 | 667 | 601 | 1,077 | |||||||
| Cash | 118,886 | 31,684 | 19,163 | ||||||||
| misc current assets | |||||||||||
| total current assets | 195,676 | 183,367 | 211,129 | 237,989 | 130,415 | 133,259 | 77,735 | 144,336 | 133,773 | 45,772 | 31,070 |
| total assets | 197,394 | 185,658 | 214,184 | 242,062 | 134,547 | 135,724 | 81,022 | 148,718 | 139,616 | 52,315 | 39,092 |
| Bank overdraft | |||||||||||
| Bank loan | |||||||||||
| Trade Creditors | 21,068 | 15,054 | 35,213 | 97,835 | 58,271 | 66,519 | 22,741 | 37,060 | 49,174 | 36,106 | 38,793 |
| Group/Directors Accounts | |||||||||||
| other short term finances | |||||||||||
| hp & lease commitments | |||||||||||
| other current liabilities | |||||||||||
| total current liabilities | 21,068 | 15,054 | 35,213 | 97,835 | 58,271 | 66,519 | 22,741 | 37,060 | 49,174 | 36,106 | 38,793 |
| loans | |||||||||||
| hp & lease commitments | |||||||||||
| Accruals and Deferred Income | 830 | 830 | 830 | 820 | 820 | 810 | 780 | 765 | |||
| other liabilities | |||||||||||
| provisions | |||||||||||
| total long term liabilities | 830 | 830 | 830 | 820 | 820 | 810 | 780 | 765 | |||
| total liabilities | 21,898 | 15,884 | 36,043 | 98,655 | 59,091 | 67,329 | 23,521 | 37,825 | 49,174 | 36,106 | 38,793 |
| net assets | 175,496 | 169,774 | 178,141 | 143,407 | 75,456 | 68,395 | 57,501 | 110,893 | 90,442 | 16,209 | 299 |
| total shareholders funds | 175,496 | 169,774 | 178,141 | 143,407 | 75,456 | 68,395 | 57,501 | 110,893 | 90,442 | 16,209 | 299 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 1,461 | 1,948 | 2,181 | 2,674 | |||||||
| Amortisation | |||||||||||
| Tax | -29,721 | -31,383 | |||||||||
| Stock | -13,389 | 3,654 | 945 | 8,790 | |||||||
| Debtors | 12,309 | -27,762 | -26,860 | 107,574 | -2,844 | 55,524 | -66,601 | 142,838 | -2,855 | 1,236 | 3,117 |
| Creditors | 6,014 | -20,159 | -62,622 | 39,564 | -8,248 | 43,778 | -14,319 | -12,114 | 13,068 | -2,687 | 38,793 |
| Accruals and Deferred Income | 10 | 10 | 30 | 15 | 765 | ||||||
| Deferred Taxes & Provisions | |||||||||||
| Cash flow from operations | |||||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | |||||||||||
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | |||||||||||
| Group/Directors Accounts | |||||||||||
| Other Short Term Loans | |||||||||||
| Long term loans | |||||||||||
| Hire Purchase and Lease Commitments | |||||||||||
| other long term liabilities | |||||||||||
| share issue | |||||||||||
| interest | |||||||||||
| cash flow from financing | -97,000 | -51,001 | |||||||||
| cash and cash equivalents | |||||||||||
| cash | -118,886 | 87,202 | 12,521 | 19,163 | |||||||
| overdraft | |||||||||||
| change in cash | -118,886 | 87,202 | 12,521 | 19,163 |
local hero (kingston) ltd Credit Report and Business Information
Local Hero (kingston) Ltd Competitor Analysis
Perform a competitor analysis for local hero (kingston) ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in SW19 area or any other competitors across 12 key performance metrics.
local hero (kingston) ltd Ownership
LOCAL HERO (KINGSTON) LTD group structure
Local Hero (Kingston) Ltd has no subsidiary companies.
Ultimate parent company
LOCAL HERO (KINGSTON) LTD
08514933
local hero (kingston) ltd directors
Local Hero (Kingston) Ltd currently has 2 directors. The longest serving directors include Mrs Mirjana Blazevic (May 2013) and Mr Petar Blazevic (May 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Mirjana Blazevic | United Kingdom | 52 years | May 2013 | - | Director |
| Mr Petar Blazevic | United Kingdom | 55 years | May 2013 | - | Director |
P&L
March 2024turnover
622.9k
+44%
operating profit
7.6k
0%
gross margin
22.1%
+2.82%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
175.5k
+0.03%
total assets
197.4k
+0.06%
cash
0
0%
net assets
Total assets minus all liabilities
local hero (kingston) ltd company details
company number
08514933
Type
Private limited with Share Capital
industry
47250 - Retail sale of beverages in specialised stores
incorporation date
May 2013
age
12
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
THOMAS HARRIS LTD
auditor
-
address
thomas harris 1929 shop, merton abbey mills, london, SW19 2RD
Bank
-
Legal Advisor
-
local hero (kingston) 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 local hero (kingston) ltd.
local hero (kingston) 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 LOCAL HERO (KINGSTON) LTD. This can take several minutes, an email will notify you when this has completed.
local hero (kingston) ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
