Pomanda estimates the enterprise value of LAUGH RIOT LIMITED at £226.5k based on a Turnover of £773.4k and 0.29x industry multiple (adjusted for size and gross margin).
laugh riot limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of LAUGH RIOT LIMITED at £0 based on an EBITDA of £-18.6k and a 3.82x industry multiple (adjusted for size and gross margin).
laugh riot limitedEstimated Valuation
£175.6k
Pomanda estimates the enterprise value of LAUGH RIOT LIMITED at £175.6k based on Net Assets of £191.3k and 0.92x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Laugh Riot LimitedOverview
Laugh Riot Limited is a live company located in london, EC2Y 5AU with a Companies House number of 09214721. It operates in the artistic creation sector, SIC Code 90030. Founded in September 2014, it's largest shareholder is
isobel suttie
with a 100% stake. Laugh Riot Limited is a established,
small sized company, Pomanda has estimated its turnover at
£773.4k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Laugh Riot Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £773.4k, make it larger than the average company (£327.3k)
£773.4k - Laugh Riot Limited
£327.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (8.4%)
11% - Laugh Riot Limited
8.4% - Industry AVG
Production
with a gross margin of 20.5%, this company has a higher cost of product (47.1%)
20.5% - Laugh Riot Limited
47.1% - Industry AVG
Profitability
an operating margin of -2.4% make it less profitable than the average company (2.5%)
-2.4% - Laugh Riot Limited
2.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - Laugh Riot Limited
6 - Industry AVG
Pay Structure
on an average salary of £27.4k, the company has an equivalent pay structure (£27.4k)
£27.4k - Laugh Riot Limited
£27.4k - Industry AVG
Efficiency
resulting in sales per employee of £773.4k, this is more efficient (£72.5k)
£773.4k - Laugh Riot Limited
£72.5k - Industry AVG
Debtor Days
it gets paid by customers after 97 days, this is later than average (14 days)
97 days - Laugh Riot Limited
14 days - Industry AVG
Creditor Days
its suppliers are paid after 9 days, this is quicker than average (19 days)
9 days - Laugh Riot Limited
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Laugh Riot Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Laugh Riot Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 8.1%, this is a lower level of debt than the average (28%)
8.1% - Laugh Riot Limited
28% - Industry AVG
LAUGH RIOT LIMITED financials
EXPORT
Laugh Riot Limited's latest turnover from March 2024 is estimated at £773.4 thousand and the company has net assets of £191.3 thousand. According to their latest financial statements, Laugh Riot Limited has 1 employee 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
Turnover
773,358
907,100
649,649
572,250
694,981
810,946
1,364,255
1,272,717
32,409
Other Income Or Grants
Cost Of Sales
614,538
707,518
485,467
449,875
512,595
594,666
992,817
898,860
23,070
Gross Profit
158,820
199,582
164,182
122,375
182,386
216,280
371,438
373,857
9,339
Admin Expenses
177,458
123,440
93,704
178,875
257,432
205,842
305,945
173,192
8,916
Operating Profit
-18,638
76,142
70,478
-56,500
-75,046
10,438
65,493
200,665
423
Interest Payable
Interest Receivable
125
251
Pre-Tax Profit
-18,638
76,142
70,478
-56,500
-75,046
10,438
65,493
200,790
674
Tax
-14,467
-13,391
-1,983
-12,444
-40,158
-135
Profit After Tax
-18,638
61,675
57,087
-56,500
-75,046
8,455
53,049
160,632
539
Dividends Paid
Retained Profit
-18,638
61,675
57,087
-56,500
-75,046
8,455
53,049
160,632
539
Employee Costs
27,388
26,481
25,996
25,849
24,702
24,737
274,558
253,325
25,864
Number Of Employees
1
1
1
1
1
1
11
10
1
EBITDA*
-18,638
76,142
70,478
-56,500
-75,046
10,438
65,493
200,665
423
* 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
Tangible Assets
1,195
1,263
104
156
234
351
527
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,195
1,263
104
156
234
351
527
Stock & work in progress
Trade Debtors
206,806
249,464
185,193
158,821
207,722
246,336
255,413
242,213
856
Group Debtors
Misc Debtors
Cash
100,379
misc current assets
total current assets
206,806
249,464
185,193
158,821
207,722
246,336
255,413
242,213
101,235
total assets
208,001
250,727
185,297
158,977
207,956
246,687
255,940
242,213
101,235
Bank overdraft
Bank loan
Trade Creditors
16,748
40,836
37,081
67,848
60,327
24,012
41,720
81,042
100,695
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
16,748
40,836
37,081
67,848
60,327
24,012
41,720
81,042
100,695
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
16,748
40,836
37,081
67,848
60,327
24,012
41,720
81,042
100,695
net assets
191,253
209,891
148,216
91,129
147,629
222,675
214,220
161,171
540
total shareholders funds
191,253
209,891
148,216
91,129
147,629
222,675
214,220
161,171
540
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Operating Activities
Operating Profit
-18,638
76,142
70,478
-56,500
-75,046
10,438
65,493
200,665
423
Depreciation
Amortisation
Tax
-14,467
-13,391
-1,983
-12,444
-40,158
-135
Stock
Debtors
-42,658
64,271
26,372
-48,901
-38,614
-9,077
13,200
241,357
856
Creditors
-24,088
3,755
-30,767
7,521
36,315
-17,708
-39,322
-19,653
100,695
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-68
1,159
-52
-78
-117
-176
527
-100,503
100,127
Investing Activities
capital expenditure
68
-1,159
52
78
117
176
-527
Change in Investments
cash flow from investments
68
-1,159
52
78
117
176
-527
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
-1
1
interest
125
251
cash flow from financing
124
252
cash and cash equivalents
cash
-100,379
100,379
overdraft
change in cash
-100,379
100,379
laugh riot 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 laugh riot limited. Get real-time insights into laugh riot limited's credit score, group structure and payment trends.
Perform a competitor analysis for laugh riot limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in EC2Y area or any other competitors across 12 key performance metrics.
laugh riot limited Ownership
LAUGH RIOT LIMITED group structure
Laugh Riot Limited has no subsidiary companies.
Ultimate parent company
LAUGH RIOT LIMITED
09214721
LAUGH RIOT LIMITED Shareholders
The sole shareholder of Laugh Riot Limited is Isobel Suttie.
isobel suttie
100%
laugh riot limited directors
Laugh Riot Limited currently has 1 director, Ms Isobel Suttie serving since Sep 2014.
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 laugh riot limited.
laugh riot 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 LAUGH RIOT LIMITED. This can take several minutes, an email will notify you when this has completed.
laugh riot limitedCompanies House Filings - See Documents
