logic architecture limited
logic architecture limited Company Information
Company Number
09236914
Website
www.logicarchitecture.comRegistered Address
25-29 sandy way yeadon, leeds, LS19 7EW
Industry
Architectural activities
Telephone
01642309307
Next Accounts Due
June 2025
Group Structure
View All
Directors
Mark Barlow5 Years
Shareholders
mark barlow 60%
katharine barlow 39%
View Alllogic architecture limited Estimated Valuation
Pomanda estimates the enterprise value of LOGIC ARCHITECTURE LIMITED at £316.8k based on a Turnover of £586.6k and 0.54x industry multiple (adjusted for size and gross margin).
logic architecture limited Estimated Valuation
Pomanda estimates the enterprise value of LOGIC ARCHITECTURE LIMITED at £0 based on an EBITDA of £-10.9k and a 5.6x industry multiple (adjusted for size and gross margin).
logic architecture limited Estimated Valuation
Pomanda estimates the enterprise value of LOGIC ARCHITECTURE LIMITED at £170.3k based on Net Assets of £50.1k and 3.4x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Logic Architecture Limited Overview
Logic Architecture Limited is a live company located in leeds, LS19 7EW with a Companies House number of 09236914. It operates in the architectural activities sector, SIC Code 71111. Founded in September 2014, it's largest shareholder is mark barlow with a 60% stake. Logic Architecture Limited is a established, small sized company, Pomanda has estimated its turnover at £586.6k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Logic Architecture Limited Health Check
Pomanda's financial health check has awarded Logic Architecture Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
0 Strong
3 Regular
8 Weak
Size
annual sales of £586.6k, make it smaller than the average company (£830.3k)
- Logic Architecture Limited
£830.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (3.6%)
- Logic Architecture Limited
3.6% - Industry AVG
Production
with a gross margin of 48.3%, this company has a comparable cost of product (48.3%)
- Logic Architecture Limited
48.3% - Industry AVG
Profitability
an operating margin of -3.3% make it less profitable than the average company (7.6%)
- Logic Architecture Limited
7.6% - Industry AVG
Employees
with 8 employees, this is below the industry average (12)
- Logic Architecture Limited
12 - Industry AVG
Pay Structure
on an average salary of £50k, the company has an equivalent pay structure (£50k)
- Logic Architecture Limited
£50k - Industry AVG
Efficiency
resulting in sales per employee of £73.3k, this is equally as efficient (£83.6k)
- Logic Architecture Limited
£83.6k - Industry AVG
Debtor Days
it gets paid by customers after 110 days, this is later than average (82 days)
- Logic Architecture Limited
82 days - Industry AVG
Creditor Days
its suppliers are paid after 5 days, this is quicker than average (26 days)
- Logic Architecture Limited
26 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Logic Architecture Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (30 weeks)
1 weeks - Logic Architecture Limited
30 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 75.8%, this is a higher level of debt than the average (51.2%)
75.8% - Logic Architecture Limited
51.2% - Industry AVG
LOGIC ARCHITECTURE LIMITED financials
Logic Architecture Limited's latest turnover from September 2023 is estimated at £586.6 thousand and the company has net assets of £50.1 thousand. According to their latest financial statements, we estimate that Logic Architecture Limited has 8 employees and maintains cash reserves of £2.9 thousand 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 | Sep 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | |||||||||
| Tax | |||||||||
| Profit After Tax | |||||||||
| Dividends Paid | |||||||||
| Retained Profit | |||||||||
| Employee Costs | |||||||||
| Number Of Employees | 10 | 10 | 8 | 7 | |||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 26,637 | 32,240 | 9,105 | 20,745 | 30,742 | 28,203 | 387 | 2,688 | 5,375 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 26,637 | 32,240 | 9,105 | 20,745 | 30,742 | 28,203 | 387 | 2,688 | 5,375 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 177,666 | 165,440 | 101,693 | 165,172 | 109,398 | 133,600 | 55,913 | 57,696 | 83,354 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 23,940 | 57,252 | 36,963 | 30,515 | 0 | 52,996 | 42,808 | 0 |
| Cash | 2,869 | 1,339 | 73,867 | 75,291 | 85,858 | 57,456 | 6,966 | 11,324 | 15,594 |
| misc current assets | 0 | 1,440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 180,535 | 192,159 | 232,812 | 277,426 | 225,771 | 208,129 | 115,875 | 111,828 | 98,948 |
| total assets | 207,172 | 224,399 | 241,917 | 298,171 | 256,513 | 236,332 | 116,262 | 114,516 | 104,323 |
| Bank overdraft | 19,167 | 19,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 9,167 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 4,192 | 8,036 | 23,774 | 23,734 | 36,324 | 41,689 | 13,177 | 11,335 | 46,834 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 3,811 | 3,811 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 4,991 | 4,991 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 115,442 | 101,748 | 20,443 | 55,133 | 31,659 | 0 | 44,809 | 68,348 | 0 |
| total current liabilities | 138,801 | 128,951 | 58,375 | 83,858 | 71,794 | 91,444 | 57,986 | 79,683 | 46,834 |
| loans | 0 | 0 | 40,833 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 8,167 | 13,158 | 19,330 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 16,576 | 22,080 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 1,730 | 1,730 | 1,731 | 3,942 | 5,841 | 0 | 74 | 538 | 1,075 |
| total long term liabilities | 18,306 | 23,810 | 50,731 | 17,100 | 25,171 | 29,680 | 74 | 538 | 1,075 |
| total liabilities | 157,107 | 152,761 | 109,106 | 100,958 | 96,965 | 121,124 | 58,060 | 80,221 | 47,909 |
| net assets | 50,065 | 71,638 | 132,811 | 197,213 | 159,548 | 115,208 | 58,202 | 34,295 | 56,414 |
| total shareholders funds | 50,065 | 71,638 | 132,811 | 197,213 | 159,548 | 115,208 | 58,202 | 34,295 | 56,414 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 8,659 | 10,524 | 13,849 | 12,822 | 0 | 7,509 | 2,881 | 2,687 | 2,688 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -11,714 | 30,435 | -43,190 | 62,222 | 6,313 | 24,691 | 8,405 | 17,150 | 83,354 |
| Creditors | -3,844 | -15,738 | 40 | -12,590 | -5,365 | 28,512 | 1,842 | -35,499 | 46,834 |
| Accruals and Deferred Income | 13,694 | 81,305 | -34,690 | 23,474 | 31,659 | -44,809 | -23,539 | 68,348 | 0 |
| Deferred Taxes & Provisions | 0 | -1 | -2,211 | -1,899 | 5,841 | -74 | -464 | -537 | 1,075 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | -9,167 | 9,167 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | -3,811 | 0 | 3,811 | 0 | 0 | 0 |
| Long term loans | 0 | -40,833 | 40,833 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | -13,158 | -4,991 | -1,181 | 19,330 | 0 | 0 | 0 | 0 |
| other long term liabilities | -5,504 | 22,080 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 1,530 | -72,528 | -1,424 | -10,567 | 28,402 | 50,490 | -4,358 | -4,270 | 15,594 |
| overdraft | 0 | 19,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 1,530 | -91,695 | -1,424 | -10,567 | 28,402 | 50,490 | -4,358 | -4,270 | 15,594 |
logic architecture limited Credit Report and Business Information
Logic Architecture Limited Competitor Analysis
Perform a competitor analysis for logic architecture limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in LS19 area or any other competitors across 12 key performance metrics.
logic architecture limited Ownership
LOGIC ARCHITECTURE LIMITED group structure
Logic Architecture Limited has no subsidiary companies.
Ultimate parent company
LOGIC ARCHITECTURE LIMITED
09236914
logic architecture limited directors
Logic Architecture Limited currently has 1 director, Mr Mark Barlow serving since Apr 2019.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Mark Barlow | England | 51 years | Apr 2019 | - | Director |
P&L
September 2023turnover
586.6k
-8%
operating profit
-19.6k
0%
gross margin
48.4%
-5.96%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
50.1k
-0.3%
total assets
207.2k
-0.08%
cash
2.9k
+1.14%
net assets
Total assets minus all liabilities
logic architecture limited company details
company number
09236914
Type
Private limited with Share Capital
industry
71111 - Architectural activities
incorporation date
September 2014
age
10
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
last accounts submitted
September 2023
address
25-29 sandy way yeadon, leeds, LS19 7EW
accountant
J S WHITE & CO LTD
auditor
-
logic architecture 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 did not find charges/mortgages relating to logic architecture limited.
logic architecture limited Companies House Filings - See Documents
| date | description | view/download |
|---|
