logicor international ltd
logicor international ltd Company Information
Company Number
09962513
Next Accounts
Jun 2025
Shareholders
david bowen
vivien wishart
View AllGroup Structure
View All
Industry
Manufacture of other electrical equipment
Registered Address
unit 124 avenue b, thorp arch estate, wetherby, LS23 7BJ
Website
www.clear-heater.co.uklogicor international ltd Estimated Valuation
Pomanda estimates the enterprise value of LOGICOR INTERNATIONAL LTD at £695.5k based on a Turnover of £1.4m and 0.48x industry multiple (adjusted for size and gross margin).
logicor international ltd Estimated Valuation
Pomanda estimates the enterprise value of LOGICOR INTERNATIONAL LTD at £0 based on an EBITDA of £-97 and a 3.75x industry multiple (adjusted for size and gross margin).
logicor international ltd Estimated Valuation
Pomanda estimates the enterprise value of LOGICOR INTERNATIONAL LTD at £7.3k based on Net Assets of £3.5k and 2.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Logicor International Ltd Overview
Logicor International Ltd is a live company located in wetherby, LS23 7BJ with a Companies House number of 09962513. It operates in the manufacture of other electrical equipment sector, SIC Code 27900. Founded in January 2016, it's largest shareholder is david bowen with a 70% stake. Logicor International Ltd is a young, small sized company, Pomanda has estimated its turnover at £1.4m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Logicor International Ltd Health Check
Pomanda's financial health check has awarded Logicor International Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
7 Weak
Size
annual sales of £1.4m, make it smaller than the average company (£12.8m)
- Logicor International Ltd
£12.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (4.6%)
- Logicor International Ltd
4.6% - Industry AVG
Production
with a gross margin of 22%, this company has a higher cost of product (34.6%)
- Logicor International Ltd
34.6% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (6.5%)
- Logicor International Ltd
6.5% - Industry AVG
Employees
with 5 employees, this is below the industry average (76)
- Logicor International Ltd
76 - Industry AVG
Pay Structure
on an average salary of £48.6k, the company has an equivalent pay structure (£48.6k)
- Logicor International Ltd
£48.6k - Industry AVG
Efficiency
resulting in sales per employee of £287.6k, this is more efficient (£170.1k)
- Logicor International Ltd
£170.1k - Industry AVG
Debtor Days
it gets paid by customers after 95 days, this is later than average (66 days)
- Logicor International Ltd
66 days - Industry AVG
Creditor Days
its suppliers are paid after 121 days, this is slower than average (48 days)
- Logicor International Ltd
48 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Logicor International Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Logicor International Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.1%, this is a higher level of debt than the average (42.3%)
99.1% - Logicor International Ltd
42.3% - Industry AVG
LOGICOR INTERNATIONAL LTD financials
Logicor International Ltd's latest turnover from September 2023 is estimated at £1.4 million and the company has net assets of £3.5 thousand. According to their latest financial statements, we estimate that Logicor International Ltd has 5 employees and maintains cash reserves of 0 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 | |
|---|---|---|---|---|---|---|---|---|
| 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 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 376,626 | 376,723 | 377,768 | 375,607 | 323,347 | 400,301 | 192,026 | 11 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 376,626 | 376,723 | 377,768 | 375,607 | 323,347 | 400,301 | 192,026 | 11 |
| total assets | 376,626 | 376,723 | 377,768 | 375,607 | 323,347 | 400,301 | 192,026 | 12 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 373,095 | 373,095 | 372,987 | 370,735 | 323,346 | 400,431 | 0 | 98 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 373,095 | 373,095 | 372,987 | 370,735 | 323,346 | 400,431 | 0 | 98 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 192,025 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 192,025 | 0 |
| total liabilities | 373,095 | 373,095 | 372,987 | 370,735 | 323,346 | 400,431 | 192,025 | 98 |
| net assets | 3,531 | 3,628 | 4,781 | 4,872 | 1 | -130 | 1 | -86 |
| total shareholders funds | 3,531 | 3,628 | 4,781 | 4,872 | 1 | -130 | 1 | -86 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -97 | -1,045 | 2,161 | 52,260 | -76,954 | 208,275 | 192,015 | 11 |
| Creditors | 0 | 108 | 2,252 | 47,389 | -77,085 | 400,431 | -98 | 98 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | -192,025 | 192,025 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
logicor international ltd Credit Report and Business Information
Logicor International Ltd Competitor Analysis
Perform a competitor analysis for logicor international ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in LS23 area or any other competitors across 12 key performance metrics.
logicor international ltd Ownership
LOGICOR INTERNATIONAL LTD group structure
Logicor International Ltd has 9 subsidiary companies.
Ultimate parent company
LOGICOR INTERNATIONAL LTD
09962513
9 subsidiaries
logicor international ltd directors
Logicor International Ltd currently has 3 directors. The longest serving directors include Mr David Bowen (Jan 2016) and Mr Neal Whitehall (Feb 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Bowen | England | 61 years | Jan 2016 | - | Director |
| Mr Neal Whitehall | England | 68 years | Feb 2016 | - | Director |
| Ms Vivien Wishart | 62 years | Feb 2016 | - | Director |
P&L
September 2023turnover
1.4m
-2%
operating profit
-97
0%
gross margin
22%
-9.29%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
3.5k
-0.03%
total assets
376.6k
0%
cash
0
0%
net assets
Total assets minus all liabilities
logicor international ltd company details
company number
09962513
Type
Private limited with Share Capital
industry
27900 - Manufacture of other electrical equipment
incorporation date
January 2016
age
9
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
-
address
unit 124 avenue b, thorp arch estate, wetherby, LS23 7BJ
Bank
-
Legal Advisor
-
logicor international 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 logicor international ltd.
logicor international 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 LOGICOR INTERNATIONAL LTD. This can take several minutes, an email will notify you when this has completed.
logicor international ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
