Pomanda estimates the enterprise value of SPERRIN LAW LTD at £407.5k based on a Turnover of £695k and 0.59x industry multiple (adjusted for size and gross margin).
sperrin law ltdEstimated Valuation
£526.5k
Pomanda estimates the enterprise value of SPERRIN LAW LTD at £526.5k based on an EBITDA of £165.8k and a 3.17x industry multiple (adjusted for size and gross margin).
sperrin law ltdEstimated Valuation
£260k
Pomanda estimates the enterprise value of SPERRIN LAW LTD at £260k based on Net Assets of £155.3k and 1.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sperrin Law LtdOverview
Sperrin Law Ltd is a live company located in london, WC2A 1DD with a Companies House number of 09907229. It operates in the solicitors sector, SIC Code 69102. Founded in December 2015, it's largest shareholder is
patrick dorrian
with a 100% stake. Sperrin Law Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£695k with
declining
growth in recent years.
Pomanda's financial health check has awarded Sperrin Law Ltd a 4.5 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 Rating4.5out of 5
4 Strong
2 Regular
5 Weak
Size
annual sales of £695k, make it smaller than the average company (£1.5m)
£695k - Sperrin Law Ltd
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -31%, show it is growing at a slower rate (7.1%)
-31% - Sperrin Law Ltd
7.1% - Industry AVG
Production
with a gross margin of 67.4%, this company has a comparable cost of product (67.4%)
67.4% - Sperrin Law Ltd
67.4% - Industry AVG
Profitability
an operating margin of 23.2% make it more profitable than the average company (9.1%)
23.2% - Sperrin Law Ltd
9.1% - Industry AVG
Employees
with 6 employees, this is below the industry average (19)
6 - Sperrin Law Ltd
19 - Industry AVG
Pay Structure
on an average salary of £40.3k, the company has an equivalent pay structure (£40.3k)
£40.3k - Sperrin Law Ltd
£40.3k - Industry AVG
Efficiency
resulting in sales per employee of £115.8k, this is more efficient (£78.2k)
£115.8k - Sperrin Law Ltd
£78.2k - Industry AVG
Debtor Days
it gets paid by customers after 99 days, this is later than average (68 days)
99 days - Sperrin Law Ltd
68 days - Industry AVG
Creditor Days
its suppliers are paid after 306 days, this is slower than average (28 days)
306 days - Sperrin Law Ltd
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sperrin Law Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 46 weeks, this is more cash available to meet short term requirements (19 weeks)
46 weeks - Sperrin Law Ltd
19 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 (54.3%)
75.8% - Sperrin Law Ltd
54.3% - Industry AVG
SPERRIN LAW LTD financials
EXPORT
Sperrin Law Ltd's latest turnover from December 2023 is estimated at £695 thousand and the company has net assets of £155.3 thousand. According to their latest financial statements, Sperrin Law Ltd has 6 employees and maintains cash reserves of £435.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Turnover
694,963
814,100
465,389
2,105,599
1,464,336
498,128
298,514
176,537
Other Income Or Grants
Cost Of Sales
226,382
230,873
183,351
1,042,756
592,244
192,391
99,316
55,444
Gross Profit
468,581
583,227
282,038
1,062,843
872,092
305,738
199,198
121,093
Admin Expenses
307,476
629,083
390,262
1,000,776
794,739
255,703
174,225
118,923
Operating Profit
161,105
-45,856
-108,224
62,067
77,353
50,035
24,973
2,170
Interest Payable
3,253
3,717
1,380
Interest Receivable
16,435
7,904
326
Pre-Tax Profit
174,287
-41,669
-109,278
62,067
77,353
50,035
24,973
2,170
Tax
-43,572
-11,793
-14,697
-9,507
-4,745
-434
Profit After Tax
130,715
-41,669
-109,278
50,274
62,656
40,528
20,228
1,736
Dividends Paid
Retained Profit
130,715
-41,669
-109,278
50,274
62,656
40,528
20,228
1,736
Employee Costs
241,545
378,368
244,806
336,617
294,893
104,385
100,541
96,654
Number Of Employees
6
10
7
10
8
3
3
3
EBITDA*
165,845
-43,501
-108,224
62,067
77,353
50,035
24,973
2,170
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Tangible Assets
14,397
5,226
2,052
2,775
1,058
856
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
14,397
5,226
2,052
2,775
1,058
856
Stock & work in progress
Trade Debtors
190,369
170,000
687,952
537,803
180,734
84,310
36,707
Group Debtors
Misc Debtors
132,087
3,789
Cash
435,501
190,587
261,076
misc current assets
211,687
total current assets
625,870
492,674
476,552
687,952
537,803
180,734
84,310
36,707
total assets
640,267
497,900
478,604
690,727
538,861
181,590
84,310
36,707
Bank overdraft
23,748
34,091
44,167
Bank loan
Trade Creditors
189,993
148,447
91,119
514,481
242,659
65,875
37,145
21,951
Group/Directors Accounts
617
9,200
other short term finances
hp & lease commitments
other current liabilities
271,236
290,787
277,074
824
total current liabilities
484,977
473,325
412,360
515,305
242,659
66,492
46,345
21,951
loans
hp & lease commitments
Accruals and Deferred Income
146,350
41,950
other liabilities
24,704
10,656
14,051
13,020
provisions
1,950
total long term liabilities
171,054
52,606
16,001
13,020
total liabilities
484,977
473,325
412,360
515,305
413,713
119,098
62,346
34,971
net assets
155,290
24,575
66,244
175,422
125,148
62,492
21,964
1,736
total shareholders funds
155,290
24,575
66,244
175,422
125,148
62,492
21,964
1,736
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Operating Activities
Operating Profit
161,105
-45,856
-108,224
62,067
77,353
50,035
24,973
2,170
Depreciation
4,740
2,355
Amortisation
Tax
-43,572
-11,793
-14,697
-9,507
-4,745
-434
Stock
Debtors
-111,718
298,298
-684,163
150,149
357,069
96,424
47,603
36,707
Creditors
41,546
57,328
-423,362
271,822
176,784
28,730
15,194
21,951
Accruals and Deferred Income
-19,551
13,713
276,250
-145,526
104,400
41,950
Deferred Taxes & Provisions
-1,950
1,950
Cash flow from operations
255,986
-270,758
428,827
26,421
-13,229
12,834
-10,231
-13,020
Investing Activities
capital expenditure
-13,911
-5,529
723
-1,717
-202
-856
Change in Investments
cash flow from investments
-13,911
-5,529
723
-1,717
-202
-856
Financing Activities
Bank loans
Group/Directors Accounts
-617
-8,583
9,200
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-24,704
14,048
-3,395
1,031
13,020
share issue
100
interest
13,182
4,187
-1,054
cash flow from financing
13,182
4,187
-954
-24,704
13,431
-11,978
10,231
13,020
cash and cash equivalents
cash
244,914
-70,489
261,076
overdraft
-10,343
-10,076
44,167
change in cash
255,257
-60,413
216,909
sperrin law 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 sperrin law ltd. Get real-time insights into sperrin law ltd's credit score, group structure and payment trends.
Perform a competitor analysis for sperrin law ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in WC2A area or any other competitors across 12 key performance metrics.
sperrin law ltd Ownership
SPERRIN LAW LTD group structure
Sperrin Law Ltd has no subsidiary companies.
Ultimate parent company
SPERRIN LAW LTD
09907229
SPERRIN LAW LTD Shareholders
The sole shareholder of Sperrin Law Ltd is Patrick Dorrian.
patrick dorrian
100%
sperrin law ltd directors
Sperrin Law Ltd currently has 1 director, Mr Patrick Dorrian serving since Oct 2016.
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 sperrin law ltd.
sperrin law 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 SPERRIN LAW LTD. This can take several minutes, an email will notify you when this has completed.
sperrin law ltdCompanies House Filings - See Documents
