get living london ev n10 limitedEstimated Valuation
£15.6m
Pomanda estimates the enterprise value of GET LIVING LONDON EV N10 LIMITED at £15.6m based on a Turnover of £4.1m and 3.82x industry multiple (adjusted for size and gross margin).
get living london ev n10 limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of GET LIVING LONDON EV N10 LIMITED at £0 based on an EBITDA of £-8.5m and a 7.47x industry multiple (adjusted for size and gross margin).
get living london ev n10 limitedEstimated Valuation
£36.8m
Pomanda estimates the enterprise value of GET LIVING LONDON EV N10 LIMITED at £36.8m based on Net Assets of £21.1m and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Get Living London Ev N10 LimitedOverview
Get Living London Ev N10 Limited is a live company located in london, E20 1JL with a Companies House number of 08613937. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in July 2013, it's largest shareholder is
get living london ev holdco ltd
with a 100% stake. Get Living London Ev N10 Limited is a established,
small sized company, Pomanda has estimated its turnover at
£4.1m with
high
growth in recent years.
Pomanda's financial health check has awarded Get Living London Ev N10 Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
6 Strong
2 Regular
2 Weak
Size
annual sales of £4.1m, make it larger than the average company (£1.1m)
£4.1m - Get Living London Ev N10 Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (3.6%)
21% - Get Living London Ev N10 Limited
3.6% - Industry AVG
Production
with a gross margin of 80.1%, this company has a comparable cost of product (71%)
80.1% - Get Living London Ev N10 Limited
71% - Industry AVG
Profitability
an operating margin of -207.9% make it less profitable than the average company (21.6%)
-207.9% - Get Living London Ev N10 Limited
21.6% - Industry AVG
Employees
with 8 employees, this is above the industry average (4)
8 - Get Living London Ev N10 Limited
4 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Get Living London Ev N10 Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £510.5k, this is more efficient (£202.7k)
£510.5k - Get Living London Ev N10 Limited
£202.7k - Industry AVG
Debtor Days
it gets paid by customers after 7 days, this is earlier than average (33 days)
7 days - Get Living London Ev N10 Limited
33 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (34 days)
1 days - Get Living London Ev N10 Limited
34 days - Industry AVG
Stock Days
it holds stock equivalent to 2 days, this is less than average (53 days)
2 days - Get Living London Ev N10 Limited
53 days - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Get Living London Ev N10 Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 76%, this is a similar level of debt than the average (71.6%)
76% - Get Living London Ev N10 Limited
71.6% - Industry AVG
GET LIVING LONDON EV N10 LIMITED financials
EXPORT
Get Living London Ev N10 Limited's latest turnover from December 2023 is £4.1 million and the company has net assets of £21.1 million. According to their latest financial statements, we estimate that Get Living London Ev N10 Limited has 8 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Turnover
4,084,000
3,628,000
3,151,000
2,277,000
3,231,000
3,262,000
3,100,000
3,020,000
2,881,000
2,572,000
579,000
Other Income Or Grants
Cost Of Sales
813,000
665,000
578,000
559,000
530,000
604,000
656,000
511,000
650,000
520,000
Gross Profit
3,271,000
2,963,000
2,573,000
1,718,000
2,701,000
2,658,000
2,444,000
2,509,000
2,231,000
2,052,000
579,000
Admin Expenses
11,761,000
-2,545,000
4,129,000
1,236,000
1,640,000
-1,348,000
433,000
295,000
-5,360,000
-11,304,000
132,000
Operating Profit
-8,490,000
5,508,000
-1,556,000
482,000
1,061,000
4,006,000
2,011,000
2,214,000
7,591,000
13,356,000
447,000
Interest Payable
1,644,000
1,647,000
1,645,000
1,235,000
2,388,000
4,092,000
2,804,000
2,795,000
2,972,000
3,125,000
29,000
Interest Receivable
170,000
312,000
695,000
238,000
Pre-Tax Profit
-10,134,000
3,861,000
-3,201,000
-753,000
-1,157,000
226,000
-98,000
-343,000
4,619,000
10,231,000
418,000
Tax
2,010,000
-70,000
591,000
-456,000
-2,025,000
-103,000
Profit After Tax
-10,134,000
3,861,000
-3,201,000
-753,000
-1,157,000
2,236,000
-168,000
248,000
4,163,000
8,206,000
315,000
Dividends Paid
Retained Profit
-10,134,000
3,861,000
-3,201,000
-753,000
-1,157,000
2,236,000
-168,000
248,000
4,163,000
8,206,000
315,000
Employee Costs
270,282
287,016
281,295
236,290
182,346
49,548
Number Of Employees
8
8
8
6
10
10
11
11
9
7
2
EBITDA*
-8,488,000
5,512,000
-1,534,000
507,000
1,101,000
4,050,000
2,172,000
2,354,000
7,724,000
13,484,000
447,000
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Tangible Assets
2,000
3,000
25,000
50,000
84,000
128,000
171,000
299,000
389,000
Intangible Assets
Investments & Other
77,501,000
83,567,000
81,028,000
83,833,000
84,493,000
85,697,000
82,326,000
82,312,000
82,280,000
76,287,000
63,273,000
Debtors (Due After 1 year)
Total Fixed Assets
77,501,000
83,569,000
81,031,000
83,858,000
84,543,000
85,781,000
82,454,000
82,483,000
82,579,000
76,676,000
63,273,000
Stock & work in progress
5,000
9,000
Trade Debtors
79,000
74,000
20,000
61,000
16,000
63,000
70,000
67,000
56,000
18,000
Group Debtors
9,997,000
8,120,000
6,659,000
6,425,000
5,310,000
3,625,000
2,727,000
3,786,000
3,076,000
1,769,000
Misc Debtors
233,000
194,000
33,000
25,000
12,000
7,000
31,000
14,000
59,000
11,000
913,000
Cash
misc current assets
total current assets
10,314,000
8,397,000
6,712,000
6,511,000
5,338,000
3,695,000
2,828,000
3,867,000
3,191,000
1,798,000
913,000
total assets
87,815,000
91,966,000
87,743,000
90,369,000
89,881,000
89,476,000
85,282,000
86,350,000
85,770,000
78,474,000
64,186,000
Bank overdraft
Bank loan
17,197,000
Trade Creditors
4,000
29,000
23,000
5,000
20,000
63,000
13,000
19,000
69,000
Group/Directors Accounts
9,876,000
4,675,000
2,442,000
2,876,000
1,905,000
6,149,000
1,539,000
19,040,000
17,358,000
14,930,000
159,000
other short term finances
31,207,000
hp & lease commitments
144,000
108,000
108,000
108,000
108,000
108,000
other current liabilities
3,528,000
833,000
2,559,000
688,000
697,000
521,000
570,000
695,000
1,309,000
709,000
533,000
total current liabilities
13,552,000
5,645,000
5,132,000
3,677,000
2,710,000
38,005,000
19,369,000
19,748,000
18,686,000
15,708,000
692,000
loans
48,610,000
50,633,000
50,919,000
50,146,000
51,746,000
8,710,000
31,534,000
32,231,000
34,873,000
32,298,000
hp & lease commitments
4,599,000
4,500,000
4,365,000
4,237,000
4,144,000
4,027,000
4,025,000
3,919,000
1,416,000
3,725,000
3,635,000
Accruals and Deferred Income
other liabilities
1,781,000
606,000
provisions
1,761,000
2,010,000
1,940,000
2,531,000
2,036,000
total long term liabilities
53,209,000
55,133,000
55,284,000
56,164,000
55,890,000
14,498,000
37,569,000
38,090,000
38,820,000
38,665,000
3,635,000
total liabilities
66,761,000
60,778,000
60,416,000
59,841,000
58,600,000
52,503,000
56,938,000
57,838,000
57,506,000
54,373,000
4,327,000
net assets
21,054,000
31,188,000
27,327,000
30,528,000
31,281,000
36,973,000
28,344,000
28,512,000
28,264,000
24,101,000
59,859,000
total shareholders funds
21,054,000
31,188,000
27,327,000
30,528,000
31,281,000
36,973,000
28,344,000
28,512,000
28,264,000
24,101,000
59,859,000
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Operating Activities
Operating Profit
-8,490,000
5,508,000
-1,556,000
482,000
1,061,000
4,006,000
2,011,000
2,214,000
7,591,000
13,356,000
447,000
Depreciation
2,000
4,000
22,000
25,000
40,000
44,000
161,000
140,000
133,000
128,000
Amortisation
Tax
2,010,000
-70,000
591,000
-456,000
-2,025,000
-103,000
Stock
-4,000
9,000
Debtors
1,921,000
1,676,000
201,000
2,816,000
1,643,000
867,000
-1,039,000
676,000
1,393,000
885,000
913,000
Creditors
-25,000
6,000
18,000
-15,000
-20,000
-43,000
50,000
-6,000
-50,000
69,000
Accruals and Deferred Income
2,695,000
-1,726,000
1,871,000
167,000
176,000
-49,000
-125,000
-614,000
600,000
176,000
533,000
Deferred Taxes & Provisions
-1,761,000
-1,761,000
-249,000
70,000
-591,000
495,000
2,036,000
Cash flow from operations
-7,735,000
2,107,000
154,000
-3,918,000
-2,147,000
4,852,000
3,136,000
1,058,000
6,920,000
12,855,000
-36,000
Investing Activities
capital expenditure
-3,000
34,000
-6,000
-118,000
-43,000
-517,000
Change in Investments
-6,066,000
2,539,000
-2,805,000
-1,864,000
-1,204,000
3,371,000
14,000
32,000
5,993,000
13,014,000
63,273,000
cash flow from investments
6,066,000
-2,542,000
2,805,000
1,898,000
1,198,000
-3,371,000
-132,000
-32,000
-6,036,000
-13,531,000
-63,273,000
Financing Activities
Bank loans
-17,197,000
17,197,000
Group/Directors Accounts
5,201,000
2,233,000
-434,000
-3,273,000
-4,244,000
4,610,000
-17,501,000
1,682,000
2,428,000
14,771,000
159,000
Other Short Term Loans
-31,207,000
-31,207,000
31,207,000
Long term loans
-2,023,000
-286,000
773,000
41,436,000
43,036,000
-22,824,000
-697,000
-2,642,000
2,575,000
32,298,000
Hire Purchase and Lease Commitments
135,000
135,000
128,000
210,000
117,000
110,000
106,000
2,503,000
-2,309,000
90,000
3,635,000
other long term liabilities
-1,781,000
1,781,000
-606,000
606,000
share issue
-5,692,000
-4,535,000
6,393,000
-43,964,000
59,544,000
interest
-1,644,000
-1,647,000
-1,645,000
-1,235,000
-2,218,000
-3,780,000
-2,109,000
-2,557,000
-2,972,000
-3,125,000
-29,000
cash flow from financing
1,669,000
435,000
-2,959,000
2,020,000
949,000
-1,481,000
-3,004,000
-1,014,000
-884,000
676,000
63,309,000
cash and cash equivalents
cash
overdraft
change in cash
get living london ev n10 limited 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 get living london ev n10 limited. Get real-time insights into get living london ev n10 limited's credit score, group structure and payment trends.
Get Living London Ev N10 Limited Competitor Analysis
Perform a competitor analysis for get living london ev n10 limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in E20 area or any other competitors across 12 key performance metrics.
get living london ev n10 limited Ownership
GET LIVING LONDON EV N10 LIMITED group structure
Get Living London Ev N10 Limited has no subsidiary companies.
The sole shareholder of Get Living London Ev N10 Limited is Get Living London Ev Holdco Ltd.
get living london ev holdco ltd
100%
get living london ev n10 limited directors
Get Living London Ev N10 Limited currently has 3 directors.
The longest serving directors include
Mr Mashood Ashraf (Jul 2019) and
Mr Rick De Blaby (Aug 2020).
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
July 2013
age
12
incorporated
UK
ultimate parent company
GET LIVING HOLDCO 2 LTD
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
1 east park walk, london, E20 1JL
Bank
-
Legal Advisor
-
get living london ev n10 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 3 charges/mortgages relating to get living london ev n10 limited. Currently there are 3 open charges and 0 have been satisfied in the past.
get living london ev n10 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 GET LIVING LONDON EV N10 LIMITED. This can take several minutes, an email will notify you when this has completed.
get living london ev n10 limitedCompanies House Filings - See Documents
