silicon lawn limited
silicon lawn limited Company Information
Company Number
10392852
Next Accounts
29 days late
Industry
Other business support service activities n.e.c.
Directors
Shareholders
christopher johnston
Group Structure
View All
Contact
Registered Address
220b hersham road, walton-on-thames, surrey, KT12 5QB
Website
www.siliconlawn.comsilicon lawn limited Estimated Valuation
Pomanda estimates the enterprise value of SILICON LAWN LIMITED at £1.4m based on a Turnover of £3.4m and 0.42x industry multiple (adjusted for size and gross margin).
silicon lawn limited Estimated Valuation
Pomanda estimates the enterprise value of SILICON LAWN LIMITED at £1.8m based on an EBITDA of £586.2k and a 3.02x industry multiple (adjusted for size and gross margin).
silicon lawn limited Estimated Valuation
Pomanda estimates the enterprise value of SILICON LAWN LIMITED at £0 based on Net Assets of £-4m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Silicon Lawn Limited Overview
Silicon Lawn Limited is a live company located in surrey, KT12 5QB with a Companies House number of 10392852. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in September 2016, it's largest shareholder is christopher johnston with a 100% stake. Silicon Lawn Limited is a young, small sized company, Pomanda has estimated its turnover at £3.4m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Silicon Lawn Limited Health Check
Pomanda's financial health check has awarded Silicon Lawn Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
2 Regular
3 Weak
Size
annual sales of £3.4m, make it in line with the average company (£3.1m)
- Silicon Lawn Limited
£3.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (4.1%)
- Silicon Lawn Limited
4.1% - Industry AVG
Production
with a gross margin of 17.4%, this company has a higher cost of product (38.5%)
- Silicon Lawn Limited
38.5% - Industry AVG
Profitability
an operating margin of 17.3% make it more profitable than the average company (6.5%)
- Silicon Lawn Limited
6.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (20)
1 - Silicon Lawn Limited
20 - Industry AVG
Pay Structure
on an average salary of £44.8k, the company has an equivalent pay structure (£44.8k)
- Silicon Lawn Limited
£44.8k - Industry AVG
Efficiency
resulting in sales per employee of £3.4m, this is more efficient (£141.2k)
- Silicon Lawn Limited
£141.2k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (40 days)
- Silicon Lawn Limited
40 days - Industry AVG
Creditor Days
its suppliers are paid after 520 days, this is slower than average (34 days)
- Silicon Lawn Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Silicon Lawn Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Silicon Lawn Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 6834922%, this is a higher level of debt than the average (60.6%)
6834922% - Silicon Lawn Limited
60.6% - Industry AVG
SILICON LAWN LIMITED financials
Silicon Lawn Limited's latest turnover from March 2023 is estimated at £3.4 million and the company has net assets of -£4 million. According to their latest financial statements, Silicon Lawn Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | |
|---|---|---|---|---|---|---|---|
| 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 | 1 | 1 | 1 | 1 | 1 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 59 | 299 | 326 | 3,513 | 25,431 | 3,889 | 6,977 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 59 | 299 | 326 | 3,513 | 25,431 | 3,889 | 6,977 |
| total assets | 59 | 299 | 326 | 3,513 | 25,431 | 3,889 | 6,977 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 3,993,880 | 4,458,655 | 2,934,143 | 2,539,231 | 1,716,164 | 835,672 | 432,719 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 3,993,880 | 4,458,655 | 2,934,143 | 2,539,231 | 1,716,164 | 835,672 | 432,719 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 1,406 | 3,006 | 3,005 | 2,030 | 1,990 | 1,950 | 1,950 |
| other liabilities | 37,318 | 46,038 | 50,000 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 38,724 | 49,044 | 53,005 | 2,030 | 1,990 | 1,950 | 1,950 |
| total liabilities | 4,032,604 | 4,507,699 | 2,987,148 | 2,541,261 | 1,718,154 | 837,622 | 434,669 |
| net assets | -4,032,545 | -4,507,400 | -2,986,822 | -2,537,748 | -1,692,723 | -833,733 | -427,692 |
| total shareholders funds | -4,032,545 | -4,507,400 | -2,986,822 | -2,537,748 | -1,692,723 | -833,733 | -427,692 |
| Mar 2023 | Mar 2022 | Mar 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | |||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -240 | -27 | -3,187 | -21,918 | 21,542 | -3,088 | 6,977 |
| Creditors | -464,775 | 1,524,512 | 394,912 | 823,067 | 880,492 | 402,953 | 432,719 |
| Accruals and Deferred Income | -1,600 | 1 | 975 | 40 | 40 | 0 | 1,950 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -8,720 | -3,962 | 50,000 | 0 | 0 | 0 | 0 |
| share issue | |||||||
| interest | |||||||
| cash flow from financing | |||||||
| cash and cash equivalents | |||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
silicon lawn limited Credit Report and Business Information
Silicon Lawn Limited Competitor Analysis
Perform a competitor analysis for silicon lawn limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in KT12 area or any other competitors across 12 key performance metrics.
silicon lawn limited Ownership
SILICON LAWN LIMITED group structure
Silicon Lawn Limited has no subsidiary companies.
Ultimate parent company
SILICON LAWN LIMITED
10392852
silicon lawn limited directors
Silicon Lawn Limited currently has 1 director, Mr Christopher Johnston serving since Sep 2016.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Christopher Johnston | England | 52 years | Sep 2016 | - | Director |
P&L
March 2023turnover
3.4m
-8%
operating profit
586.2k
0%
gross margin
17.4%
+7.26%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
-4m
-0.11%
total assets
59
-0.8%
cash
0
0%
net assets
Total assets minus all liabilities
silicon lawn limited company details
company number
10392852
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
September 2016
age
9
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2023
previous names
N/A
accountant
-
auditor
-
address
220b hersham road, walton-on-thames, surrey, KT12 5QB
Bank
-
Legal Advisor
-
silicon lawn 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 silicon lawn limited.
silicon lawn limited 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 SILICON LAWN LIMITED. This can take several minutes, an email will notify you when this has completed.
silicon lawn limited Companies House Filings - See Documents
| date | description | view/download |
|---|
