invicta law limited
invicta law limited Company Information
Company Number
10079679
Website
invicta.lawRegistered Address
1 abbey wood road, kings hill, west malling, kent, ME19 4YT
Industry
Solicitors
Telephone
01622392000
Next Accounts Due
December 2025
Group Structure
View All
Shareholders
global commercial services group 100%
invicta law limited Estimated Valuation
Pomanda estimates the enterprise value of INVICTA LAW LIMITED at £1.8m based on a Turnover of £3.5m and 0.52x industry multiple (adjusted for size and gross margin).
invicta law limited Estimated Valuation
Pomanda estimates the enterprise value of INVICTA LAW LIMITED at £2m based on an EBITDA of £596.2k and a 3.28x industry multiple (adjusted for size and gross margin).
invicta law limited Estimated Valuation
Pomanda estimates the enterprise value of INVICTA LAW LIMITED at £3.3m based on Net Assets of £2.1m and 1.56x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Invicta Law Limited Overview
Invicta Law Limited is a live company located in west malling, ME19 4YT with a Companies House number of 10079679. It operates in the solicitors sector, SIC Code 69102. Founded in March 2016, it's largest shareholder is global commercial services group with a 100% stake. Invicta Law Limited is a young, small sized company, Pomanda has estimated its turnover at £3.5m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Invicta Law Limited Health Check
Pomanda's financial health check has awarded Invicta Law Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
6 Strong
2 Regular
3 Weak
Size
annual sales of £3.5m, make it larger than the average company (£1.3m)
- Invicta Law Limited
£1.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -28%, show it is growing at a slower rate (7.1%)
- Invicta Law Limited
7.1% - Industry AVG
Production
with a gross margin of 66.9%, this company has a comparable cost of product (66.9%)
- Invicta Law Limited
66.9% - Industry AVG
Profitability
an operating margin of 12.6% make it more profitable than the average company (9.3%)
- Invicta Law Limited
9.3% - Industry AVG
Employees
with 96 employees, this is above the industry average (21)
96 - Invicta Law Limited
21 - Industry AVG
Pay Structure
on an average salary of £38k, the company has an equivalent pay structure (£38k)
- Invicta Law Limited
£38k - Industry AVG
Efficiency
resulting in sales per employee of £36.5k, this is less efficient (£66.1k)
- Invicta Law Limited
£66.1k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (68 days)
- Invicta Law Limited
68 days - Industry AVG
Creditor Days
its suppliers are paid after 12 days, this is quicker than average (23 days)
- Invicta Law Limited
23 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Invicta Law Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 86 weeks, this is more cash available to meet short term requirements (28 weeks)
86 weeks - Invicta Law Limited
28 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 34.7%, this is a lower level of debt than the average (46.5%)
34.7% - Invicta Law Limited
46.5% - Industry AVG
INVICTA LAW LIMITED financials
Invicta Law Limited's latest turnover from March 2024 is estimated at £3.5 million and the company has net assets of £2.1 million. According to their latest financial statements, Invicta Law Limited has 96 employees and maintains cash reserves of £1.9 million 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 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | 9,244,000 | 8,942,000 | 8,783,027 | 6,968,101 | 0 | |||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | |||
| Cost Of Sales | 5,417,000 | 5,197,000 | 5,338,214 | 4,751,079 | 0 | |||
| Gross Profit | 3,827,000 | 3,745,000 | 3,444,813 | 2,217,022 | 0 | |||
| Admin Expenses | 2,964,000 | 3,475,000 | 3,187,766 | 2,961,849 | 518,783 | |||
| Operating Profit | 863,000 | 270,000 | 257,047 | -744,827 | -518,783 | |||
| Interest Payable | 28,000 | 52,000 | 54,000 | 54,000 | 444 | |||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | |||
| Pre-Tax Profit | 835,000 | 218,000 | 203,047 | -798,827 | -519,227 | |||
| Tax | -161,000 | -14,000 | 0 | 0 | 0 | |||
| Profit After Tax | 674,000 | 204,000 | 203,047 | -798,827 | -519,227 | |||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | |||
| Retained Profit | 674,000 | 204,000 | 203,047 | -798,827 | -519,227 | |||
| Employee Costs | 5,570,000 | 5,736,000 | 5,538,766 | 4,712,751 | 0 | |||
| Number Of Employees | 96 | 118 | 124 | 128 | 138 | 135 | 139 | |
| EBITDA* | 1,009,000 | 438,000 | 410,432 | -644,413 | -515,133 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 85,000 | 103,000 | 136,000 | 94,000 | 147,000 | 254,187 | 198,814 | 190,045 |
| Intangible Assets | 65,000 | 180,000 | 274,000 | 356,000 | 412,000 | 423,880 | 429,266 | 158,717 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 150,000 | 283,000 | 410,000 | 450,000 | 559,000 | 678,067 | 628,080 | 348,762 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 27,000 | 69,000 | 70,000 | 87,000 | 137,000 | 77,531 | 355,812 | 0 |
| Group Debtors | 784,000 | 1,466,000 | 1,684,000 | 1,637,000 | 1,396,000 | 899,458 | 1,112,666 | 0 |
| Misc Debtors | 399,000 | 348,000 | 394,000 | 534,000 | 465,000 | 547,896 | 238,543 | 351,676 |
| Cash | 1,852,000 | 835,000 | 813,000 | 1,437,000 | 1,131,000 | 1,867,231 | 1,619,461 | 1,825,858 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 3,062,000 | 2,718,000 | 2,961,000 | 3,695,000 | 3,129,000 | 3,392,116 | 3,326,482 | 2,177,534 |
| total assets | 3,212,000 | 3,001,000 | 3,371,000 | 4,145,000 | 3,688,000 | 4,070,183 | 3,954,562 | 2,526,296 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 41,000 | 98,000 | 382,000 | 81,000 | 148,000 | 55,597 | 97,777 | 30,500 |
| Group/Directors Accounts | 74,000 | 182,000 | 191,000 | 266,000 | 429,000 | 342,116 | 419,894 | 1,165,690 |
| 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 | 1,001,000 | 1,002,000 | 1,047,000 | 1,010,000 | 921,000 | 987,477 | 954,945 | 49,332 |
| total current liabilities | 1,116,000 | 1,282,000 | 1,620,000 | 1,357,000 | 1,498,000 | 1,385,190 | 1,472,616 | 1,245,522 |
| loans | 0 | 0 | 0 | 800,000 | 1,000,000 | 1,800,000 | 1,800,000 | 1,800,000 |
| 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 | 0 | 0 |
| provisions | 0 | 5,000 | 28,000 | 225,000 | 101,000 | 0 | 0 | 0 |
| total long term liabilities | 0 | 5,000 | 28,000 | 1,025,000 | 1,101,000 | 1,800,000 | 1,800,000 | 1,800,000 |
| total liabilities | 1,116,000 | 1,287,000 | 1,648,000 | 2,382,000 | 2,599,000 | 3,185,190 | 3,272,616 | 3,045,522 |
| net assets | 2,096,000 | 1,714,000 | 1,723,000 | 1,763,000 | 1,089,000 | 884,993 | 681,946 | -519,226 |
| total shareholders funds | 2,096,000 | 1,714,000 | 1,723,000 | 1,763,000 | 1,089,000 | 884,993 | 681,946 | -519,226 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | 863,000 | 270,000 | 257,047 | -744,827 | -518,783 | |||
| Depreciation | 36,000 | 38,000 | 57,000 | 95,000 | 120,000 | 106,185 | 63,512 | 3,650 |
| Amortisation | 118,000 | 115,000 | 111,000 | 51,000 | 48,000 | 47,200 | 36,902 | 0 |
| Tax | -161,000 | -14,000 | 0 | 0 | 0 | |||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -673,000 | -265,000 | -110,000 | 260,000 | 473,115 | -182,136 | 1,355,345 | 351,676 |
| Creditors | -57,000 | -284,000 | 301,000 | -67,000 | 92,403 | -42,180 | 67,277 | 30,500 |
| Accruals and Deferred Income | -1,000 | -45,000 | 37,000 | 89,000 | -66,477 | 32,532 | 905,613 | 49,332 |
| Deferred Taxes & Provisions | -5,000 | -23,000 | -197,000 | 124,000 | 101,000 | 0 | 0 | 0 |
| Cash flow from operations | 734,000 | 77,811 | 582,920 | -1,026,868 | -786,977 | |||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -108,000 | -9,000 | -75,000 | -163,000 | 86,884 | -77,778 | -745,796 | 1,165,690 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | -800,000 | -200,000 | -800,000 | 0 | 0 | 1,800,000 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | -28,000 | -52,000 | -54,000 | -54,000 | -444 | |||
| cash flow from financing | -391,000 | -765,109 | -131,778 | 1,200,203 | 2,965,247 | |||
| cash and cash equivalents | ||||||||
| cash | 1,017,000 | 22,000 | -624,000 | 306,000 | -736,231 | 247,770 | -206,397 | 1,825,858 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 1,017,000 | 22,000 | -624,000 | 306,000 | -736,231 | 247,770 | -206,397 | 1,825,858 |
invicta law limited Credit Report and Business Information
Invicta Law Limited Competitor Analysis
Perform a competitor analysis for invicta law limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in ME19 area or any other competitors across 12 key performance metrics.
invicta law limited Ownership
INVICTA LAW LIMITED group structure
Invicta Law Limited has no subsidiary companies.
Ultimate parent company
KENT COUNTY COUNCIL
#0064918
2 parents
INVICTA LAW LIMITED
10079679
invicta law limited directors
Invicta Law Limited currently has 9 directors. The longest serving directors include Mr Hedley Mayor (Nov 2016) and Mr David Whittle (Jul 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Hedley Mayor | United Kingdom | 60 years | Nov 2016 | - | Director |
| Mr David Whittle | England | 46 years | Jul 2020 | - | Director |
| Mr Marcus Yarham | England | 50 years | May 2021 | - | Director |
| Mr Marcus Yarham | England | 50 years | May 2021 | - | Director |
| Mr Robin Dargue | England | 57 years | Jul 2021 | - | Director |
| Mr Philip Dearing | England | 74 years | Sep 2022 | - | Director |
| Mr Matthew Johnson | England | 39 years | Sep 2023 | - | Director |
| Mrs Kamaljit Singh | 56 years | Sep 2023 | - | Director | |
| Mr John Doherty | United Kingdom | 56 years | Sep 2023 | - | Director |
P&L
March 2024turnover
3.5m
-17%
operating profit
442.2k
0%
gross margin
66.9%
-0.19%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
2.1m
+0.22%
total assets
3.2m
+0.07%
cash
1.9m
+1.22%
net assets
Total assets minus all liabilities
invicta law limited company details
company number
10079679
Type
Private limited with Share Capital
industry
69102 - Solicitors
incorporation date
March 2016
age
8
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
March 2024
previous names
N/A
accountant
UHY HACKER YOUNG
auditor
-
address
1 abbey wood road, kings hill, west malling, kent, ME19 4YT
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
invicta law 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 invicta law limited.
invicta law limited Companies House Filings - See Documents
| date | description | view/download |
|---|
