Pomanda estimates the enterprise value of LAGOM SOLUTIONS LTD at £198.6k based on a Turnover of £320.4k and 0.62x industry multiple (adjusted for size and gross margin).
lagom solutions ltdEstimated Valuation
£255.2k
Pomanda estimates the enterprise value of LAGOM SOLUTIONS LTD at £255.2k based on an EBITDA of £69k and a 3.7x industry multiple (adjusted for size and gross margin).
lagom solutions ltdEstimated Valuation
£370.5k
Pomanda estimates the enterprise value of LAGOM SOLUTIONS LTD at £370.5k based on Net Assets of £157.1k and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Lagom Solutions LtdOverview
Lagom Solutions Ltd is a live company located in gosforth, NE3 3PF with a Companies House number of 12070459. It operates in the business and domestic software development sector, SIC Code 62012. Founded in June 2019, it's largest shareholder is
david stroud
with a 75% stake. Lagom Solutions Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£320.4k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Lagom Solutions Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
1 Regular
4 Weak
Size
annual sales of £320.4k, make it smaller than the average company (£4.5m)
£320.4k - Lagom Solutions Ltd
£4.5m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Lagom Solutions Ltd
- - Industry AVG
Production
with a gross margin of 42.5%, this company has a higher cost of product (72.9%)
42.5% - Lagom Solutions Ltd
72.9% - Industry AVG
Profitability
an operating margin of 21.6% make it more profitable than the average company (4%)
21.6% - Lagom Solutions Ltd
4% - Industry AVG
Employees
with 1 employees, this is below the industry average (40)
1 - Lagom Solutions Ltd
40 - Industry AVG
Pay Structure
on an average salary of £69k, the company has an equivalent pay structure (£69k)
£69k - Lagom Solutions Ltd
£69k - Industry AVG
Efficiency
resulting in sales per employee of £320.4k, this is more efficient (£125.3k)
£320.4k - Lagom Solutions Ltd
£125.3k - Industry AVG
Debtor Days
it gets paid by customers after 175 days, this is later than average (58 days)
175 days - Lagom Solutions Ltd
58 days - Industry AVG
Creditor Days
its suppliers are paid after 83 days, this is slower than average (40 days)
83 days - Lagom Solutions Ltd
40 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Lagom Solutions Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Lagom Solutions Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 21.6%, this is a lower level of debt than the average (59.7%)
21.6% - Lagom Solutions Ltd
59.7% - Industry AVG
LAGOM SOLUTIONS LTD financials
EXPORT
Lagom Solutions Ltd's latest turnover from June 2024 is estimated at £320.4 thousand and the company has net assets of £157.1 thousand. According to their latest financial statements, Lagom Solutions Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Mar 2021
Mar 2020
Turnover
320,440
163,939
188,082
Other Income Or Grants
Cost Of Sales
184,164
94,448
106,157
Gross Profit
136,275
69,491
81,925
Admin Expenses
67,230
27,838
-9,569
Operating Profit
69,045
41,653
91,494
Interest Payable
Interest Receivable
1
Pre-Tax Profit
69,045
41,653
91,495
Tax
-17,261
-10,413
-17,384
Profit After Tax
51,784
31,240
74,111
Dividends Paid
Retained Profit
51,784
31,240
74,111
Employee Costs
69,023
66,610
62,901
Number Of Employees
1
1
1
EBITDA*
69,045
41,653
91,494
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Mar 2021
Mar 2020
Tangible Assets
32,436
46,721
2,428
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
32,436
46,721
2,428
Stock & work in progress
Trade Debtors
153,702
76,599
93,354
Group Debtors
Misc Debtors
14,190
100
524
Cash
100
100
misc current assets
total current assets
167,892
76,699
93,878
100
100
total assets
200,328
123,420
96,306
100
100
Bank overdraft
Bank loan
Trade Creditors
41,943
16,269
18,683
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
41,943
16,269
18,683
loans
hp & lease commitments
Accruals and Deferred Income
1,250
1,800
3,512
other liabilities
provisions
total long term liabilities
1,250
1,800
3,512
total liabilities
43,193
18,069
22,195
net assets
157,135
105,351
74,111
100
100
total shareholders funds
157,135
105,351
74,111
100
100
Jun 2024
Jun 2023
Jun 2022
Mar 2021
Mar 2020
Operating Activities
Operating Profit
69,045
41,653
91,494
Depreciation
Amortisation
Tax
-17,261
-10,413
-17,384
Stock
Debtors
91,193
-17,179
93,878
Creditors
25,674
-2,414
18,683
Accruals and Deferred Income
-550
-1,712
3,512
Deferred Taxes & Provisions
Cash flow from operations
-14,285
44,293
2,427
Investing Activities
capital expenditure
14,285
-44,293
-2,428
Change in Investments
cash flow from investments
14,285
-44,293
-2,428
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
1
cash flow from financing
-99
100
cash and cash equivalents
cash
-100
100
overdraft
change in cash
-100
100
lagom solutions 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 lagom solutions ltd. Get real-time insights into lagom solutions ltd's credit score, group structure and payment trends.
Perform a competitor analysis for lagom solutions ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in NE3 area or any other competitors across 12 key performance metrics.
lagom solutions ltd Ownership
LAGOM SOLUTIONS LTD group structure
Lagom Solutions Ltd has no subsidiary companies.
Ultimate parent company
LAGOM SOLUTIONS LTD
12070459
LAGOM SOLUTIONS LTD Shareholders
The largest shareholders in Lagom Solutions Ltd include David Stroud and Elaine Stroud.
david stroud
75%
elaine stroud
25%
lagom solutions ltd directors
Lagom Solutions Ltd currently has 2 directors.
The longest serving directors include
Mr David Stroud (Jun 2019) and
Mrs Elaine Stroud (Mar 2023).
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 lagom solutions ltd.
lagom solutions 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 LAGOM SOLUTIONS LTD. This can take several minutes, an email will notify you when this has completed.
lagom solutions ltdCompanies House Filings - See Documents
