Pomanda estimates the enterprise value of LASER ACADEMY LTD at £588.6k based on a Turnover of £1.6m and 0.37x industry multiple (adjusted for size and gross margin).
laser academy ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of LASER ACADEMY LTD at £0 based on an EBITDA of £-284.8k and a 2.67x industry multiple (adjusted for size and gross margin).
laser academy ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of LASER ACADEMY LTD at £0 based on Net Assets of £-807.7k and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Laser Academy LtdOverview
Laser Academy Ltd is a live company located in london, W1W 7LT with a Companies House number of 09262731. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in October 2014, it's largest shareholder is
ms danni jay hill
with a 100% stake. Laser Academy Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£1.6m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Laser Academy Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £1.6m, make it smaller than the average company (£3.8m)
£1.6m - Laser Academy Ltd
£3.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a faster rate (5.4%)
7% - Laser Academy Ltd
5.4% - Industry AVG
Production
with a gross margin of 17.3%, this company has a higher cost of product (38%)
17.3% - Laser Academy Ltd
38% - Industry AVG
Profitability
an operating margin of -18% make it less profitable than the average company (6%)
-18% - Laser Academy Ltd
6% - Industry AVG
Employees
with 11 employees, this is below the industry average (24)
11 - Laser Academy Ltd
24 - Industry AVG
Pay Structure
on an average salary of £48.6k, the company has an equivalent pay structure (£48.6k)
£48.6k - Laser Academy Ltd
£48.6k - Industry AVG
Efficiency
resulting in sales per employee of £143.5k, this is equally as efficient (£153.6k)
£143.5k - Laser Academy Ltd
£153.6k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (40 days)
0 days - Laser Academy Ltd
40 days - Industry AVG
Creditor Days
its suppliers are paid after 423 days, this is slower than average (33 days)
423 days - Laser Academy Ltd
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Laser Academy Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 11 weeks, this is less cash available to meet short term requirements (24 weeks)
11 weeks - Laser Academy Ltd
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 209.2%, this is a higher level of debt than the average (61.5%)
209.2% - Laser Academy Ltd
61.5% - Industry AVG
LASER ACADEMY LTD financials
EXPORT
Laser Academy Ltd's latest turnover from October 2023 is estimated at £1.6 million and the company has net assets of -£807.7 thousand. According to their latest financial statements, Laser Academy Ltd has 11 employees and maintains cash reserves of £331.9 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Turnover
1,578,349
1,040,476
832,842
1,300,998
653,205
1,715,295
2,113,068
2,153,657
418,664
Other Income Or Grants
Cost Of Sales
1,304,822
863,315
703,996
1,080,906
542,044
1,425,328
1,747,484
1,772,898
348,459
Gross Profit
273,528
177,162
128,846
220,092
111,161
289,967
365,584
380,759
70,205
Admin Expenses
558,335
337,716
82,697
349,950
314,064
348,043
413,865
389,262
27,249
Operating Profit
-284,807
-160,554
46,149
-129,858
-202,903
-58,076
-48,281
-8,503
42,956
Interest Payable
Interest Receivable
10,503
1,321
25
153
249
629
861
Pre-Tax Profit
-274,304
-159,233
46,174
-129,858
-202,903
-57,923
-48,032
-7,874
43,816
Tax
-8,773
-8,763
Profit After Tax
-274,304
-159,233
37,401
-129,858
-202,903
-57,923
-48,032
-7,874
35,053
Dividends Paid
Retained Profit
-274,304
-159,233
37,401
-129,858
-202,903
-57,923
-48,032
-7,874
35,053
Employee Costs
534,797
548,659
431,392
377,863
375,354
236,173
304,781
305,703
76,223
Number Of Employees
11
12
10
9
9
6
8
8
2
EBITDA*
-284,807
-160,554
46,149
-129,858
-202,903
-58,076
-47,723
-5,065
42,956
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Tangible Assets
1,678
4,473
669,645
663,492
628,236
1,673
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,678
4,473
669,645
663,492
628,236
1,673
Stock & work in progress
Trade Debtors
2,500
2,500
2,500
293,465
84,715
206,333
4,001
Group Debtors
Misc Debtors
6,500
6,500
Cash
331,937
68,178
49,267
40,806
158,726
344,281
misc current assets
405,000
405,000
405,000
total current assets
739,437
475,678
456,767
293,465
84,715
206,333
47,306
165,226
348,282
total assets
739,437
475,678
456,767
295,143
89,188
875,978
710,798
793,462
349,955
Bank overdraft
Bank loan
Trade Creditors
1,513,438
964,553
780,902
656,680
370,867
954,754
700,010
692,612
314,901
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
31,640
73,670
total current liabilities
1,513,438
964,553
780,902
656,680
370,867
954,754
731,650
766,282
314,901
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
33,671
44,493
50,000
50,000
provisions
total long term liabilities
33,671
44,493
50,000
50,000
total liabilities
1,547,109
1,009,046
830,902
706,680
370,867
954,754
731,650
766,282
314,901
net assets
-807,672
-533,368
-374,135
-411,537
-281,679
-78,776
-20,852
27,180
35,054
total shareholders funds
-807,672
-533,368
-374,135
-411,537
-281,679
-78,776
-20,852
27,180
35,054
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Operating Activities
Operating Profit
-284,807
-160,554
46,149
-129,858
-202,903
-58,076
-48,281
-8,503
42,956
Depreciation
558
3,438
Amortisation
Tax
-8,773
-8,763
Stock
Debtors
-290,965
208,750
-121,618
199,833
2,499
4,001
Creditors
548,885
183,651
124,222
285,813
-583,887
254,744
7,398
377,711
314,901
Accruals and Deferred Income
-31,640
-42,030
73,670
Deferred Taxes & Provisions
Cash flow from operations
264,078
23,097
452,563
-52,795
-665,172
-34,805
-82,355
443,817
345,093
Investing Activities
capital expenditure
1,678
2,795
665,172
-6,153
-35,814
-630,001
-1,673
Change in Investments
cash flow from investments
1,678
2,795
665,172
-6,153
-35,814
-630,001
-1,673
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-10,822
-5,507
50,000
share issue
1
-1
1
interest
10,503
1,321
25
153
249
629
861
cash flow from financing
-319
-4,186
26
50,000
152
249
629
862
cash and cash equivalents
cash
263,759
18,911
49,267
-40,806
-117,920
-185,555
344,281
overdraft
change in cash
263,759
18,911
49,267
-40,806
-117,920
-185,555
344,281
laser academy 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 laser academy ltd. Get real-time insights into laser academy ltd's credit score, group structure and payment trends.
Perform a competitor analysis for laser academy ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in W1W area or any other competitors across 12 key performance metrics.
laser academy ltd Ownership
LASER ACADEMY LTD group structure
Laser Academy Ltd has no subsidiary companies.
Ultimate parent company
LASER ACADEMY LTD
09262731
LASER ACADEMY LTD Shareholders
The sole shareholder of Laser Academy Ltd is Ms Danni Jay Hill.
ms danni jay hill
100%
laser academy ltd directors
Laser Academy Ltd currently has 1 director, Ms Danni Hill serving since Oct 2014.
82990 - Other business support service activities n.e.c.
incorporation date
October 2014
age
11
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
October 2023
previous names
N/A
accountant
-
auditor
-
address
85 first floor, great portland street, london, W1W 7LT
Bank
-
Legal Advisor
-
laser academy 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 laser academy ltd.
laser academy 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 LASER ACADEMY LTD. This can take several minutes, an email will notify you when this has completed.
laser academy ltdCompanies House Filings - See Documents
