logictomagic limited
logictomagic limited Company Information
Company Number
11065332
Website
-Registered Address
10 devonshire mews south, london, W1G 6QW
Industry
Advertising agencies
Telephone
-
Next Accounts Due
August 2025
Group Structure
View All
Shareholders
anna chetan timblo 50%
carl le blond 50%
logictomagic limited Estimated Valuation
Pomanda estimates the enterprise value of LOGICTOMAGIC LIMITED at £48.8k based on a Turnover of £122.3k and 0.4x industry multiple (adjusted for size and gross margin).
logictomagic limited Estimated Valuation
Pomanda estimates the enterprise value of LOGICTOMAGIC LIMITED at £56.4k based on an EBITDA of £24k and a 2.35x industry multiple (adjusted for size and gross margin).
logictomagic limited Estimated Valuation
Pomanda estimates the enterprise value of LOGICTOMAGIC LIMITED at £55.6k based on Net Assets of £25.5k and 2.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Logictomagic Limited Overview
Logictomagic Limited is a live company located in london, W1G 6QW with a Companies House number of 11065332. It operates in the advertising agencies sector, SIC Code 73110. Founded in November 2017, it's largest shareholder is anna chetan timblo with a 50% stake. Logictomagic Limited is a young, micro sized company, Pomanda has estimated its turnover at £122.3k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Logictomagic Limited Health Check
Pomanda's financial health check has awarded Logictomagic Limited a 3 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
3 Strong
1 Regular
6 Weak
Size
annual sales of £122.3k, make it smaller than the average company (£7.4m)
- Logictomagic Limited
£7.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 27%, show it is growing at a faster rate (3%)
- Logictomagic Limited
3% - Industry AVG
Production
with a gross margin of 23.1%, this company has a higher cost of product (43.3%)
- Logictomagic Limited
43.3% - Industry AVG
Profitability
an operating margin of 19.6% make it more profitable than the average company (5.8%)
- Logictomagic Limited
5.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (39)
2 - Logictomagic Limited
39 - Industry AVG
Pay Structure
on an average salary of £61.1k, the company has an equivalent pay structure (£61.1k)
- Logictomagic Limited
£61.1k - Industry AVG
Efficiency
resulting in sales per employee of £61.1k, this is less efficient (£171.4k)
- Logictomagic Limited
£171.4k - Industry AVG
Debtor Days
it gets paid by customers after 92 days, this is later than average (60 days)
- Logictomagic Limited
60 days - Industry AVG
Creditor Days
its suppliers are paid after 23 days, this is quicker than average (43 days)
- Logictomagic Limited
43 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Logictomagic Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Logictomagic Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 20.8%, this is a lower level of debt than the average (67.1%)
20.8% - Logictomagic Limited
67.1% - Industry AVG
LOGICTOMAGIC LIMITED financials
Logictomagic Limited's latest turnover from November 2023 is estimated at £122.3 thousand and the company has net assets of £25.5 thousand. According to their latest financial statements, Logictomagic Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | |
|---|---|---|---|---|---|---|
| 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 | 2 | 2 | 2 | 2 | 2 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 1,172 | 1,321 | 3,374 | 1,465 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 100 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1,172 | 1,321 | 3,374 | 1,465 | 100 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 31,076 | 13,424 | 32,114 | 1,627 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 31,076 | 13,424 | 32,114 | 1,627 | 0 | 0 |
| total assets | 32,248 | 14,745 | 35,488 | 3,092 | 100 | 0 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 6,052 | 6,534 | 6,985 | 2,515 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 6,052 | 6,534 | 6,985 | 2,515 | 0 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 650 | 650 | 1,150 | 500 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 650 | 650 | 1,150 | 500 | 0 | 0 |
| total liabilities | 6,702 | 7,184 | 8,135 | 3,015 | 0 | 0 |
| net assets | 25,546 | 7,561 | 27,353 | 77 | 100 | 0 |
| total shareholders funds | 25,546 | 7,561 | 27,353 | 77 | 100 | 0 |
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | 0 | |||||
| Amortisation | 0 | |||||
| Tax | ||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 17,652 | -18,690 | 30,487 | 1,627 | 0 | 0 |
| Creditors | -482 | -451 | 4,470 | 2,515 | 0 | 0 |
| Accruals and Deferred Income | 0 | -500 | 650 | 500 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 0 | 0 | 0 | -100 | 100 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||
| interest | ||||||
| cash flow from financing | ||||||
| cash and cash equivalents | ||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 |
logictomagic limited Credit Report and Business Information
Logictomagic Limited Competitor Analysis
Perform a competitor analysis for logictomagic limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in W1G area or any other competitors across 12 key performance metrics.
logictomagic limited Ownership
LOGICTOMAGIC LIMITED group structure
Logictomagic Limited has no subsidiary companies.
Ultimate parent company
LOGICTOMAGIC LIMITED
11065332
logictomagic limited directors
Logictomagic Limited currently has 2 directors. The longest serving directors include Mr Carl Le Blond (Nov 2017) and Ms Anna Timblo (Sep 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Carl Le Blond | England | 61 years | Nov 2017 | - | Director |
| Ms Anna Timblo | England | 48 years | Sep 2020 | - | Director |
P&L
November 2023turnover
122.3k
+46%
operating profit
24k
0%
gross margin
23.2%
-3.24%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
25.5k
+2.38%
total assets
32.2k
+1.19%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
logictomagic limited company details
company number
11065332
Type
Private limited with Share Capital
industry
73110 - Advertising agencies
incorporation date
November 2017
age
7
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
November 2023
address
10 devonshire mews south, london, W1G 6QW
accountant
-
auditor
-
logictomagic 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 logictomagic limited.
logictomagic limited Companies House Filings - See Documents
| date | description | view/download |
|---|
