Larmour Estates Limited

POWER SEARCH PRICING

SOLUTIONS

larmour estates limited Company Information

Live

EstablishedSmallDeclining

Company Number

NI605694

Next Accounts

Dec 2025

Industry

Real estate agencies

Directors

Keith Larmour

Heather Pratt

Shareholders

keith desmond larmour

Group Structure

View All

Contact

Registered Address

unit 1, 212-218 upper newtownards road, belfast, BT4 3ET

Website

larmour estates limited Estimated Valuation

£2.4m

Pomanda estimates the enterprise value of LARMOUR ESTATES LIMITED at £2.4m based on a Turnover of £1.6m and 1.51x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Larmour Estates Limited is a live company located in belfast, BT4 3ET with a Companies House number of NI605694. It operates in the real estate agencies sector, SIC Code 68310. Founded in January 2011, it's largest shareholder is keith desmond larmour with a 100% stake. Larmour Estates Limited is a established, small sized company, Pomanda has estimated its turnover at £1.6m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Larmour Estates 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

Health Rating3out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £1.6m, make it larger than the average company (£545.1k)

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (6.7%)

EXPORT

Larmour Estates Limited's latest turnover from March 2024 is estimated at £1.6 million and the company has net assets of £825.7 thousand. According to their latest financial statements, Larmour Estates Limited has 6 employees and maintains cash reserves of 0 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	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012
Turnover	1,597,231	1,533,139	1,691,135	1,774,805	1,676,705	2,520,505	1,982,596	2,200,742	2,599,853	807,815	402,218	243,056	131,544
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	985,221	880,804	847,923	990,799	954,751	1,423,298	1,063,728	943,761	1,015,050	296,454	171,785	108,400	58,321
Gross Profit	612,010	652,335	843,212	784,006	721,954	1,097,207	918,868	1,256,980	1,584,803	511,361	230,433	134,656	73,223
Admin Expenses	638,107	673,056	827,901	710,275	679,391	960,853	786,409	1,037,254	1,415,572	398,587	102,577	92,990	51,912
Operating Profit	-26,097	-20,721	15,311	73,731	42,563	136,354	132,459	219,726	169,231	112,774	127,856	41,666	21,311
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	0	609	945	504	377	210
Pre-Tax Profit	-26,097	-20,721	15,311	73,731	42,563	136,354	132,459	219,726	169,840	113,719	128,360	42,043	21,520
Tax	0	0	-2,909	-14,009	-8,087	-25,907	-25,167	-43,945	-33,968	-23,881	-29,523	-10,090	-5,595
Profit After Tax	-26,097	-20,721	12,402	59,722	34,476	110,447	107,292	175,781	135,872	89,838	98,837	31,953	15,925
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-26,097	-20,721	12,402	59,722	34,476	110,447	107,292	175,781	135,872	89,838	98,837	31,953	15,925
Employee Costs	239,800	235,885	243,074	215,445	227,727	845,010	665,461	758,264	882,459	302,499	148,247	101,154	64,050
Number Of Employees	6	6	6	6	6	22	19	21	24	8	4	3	2
EBITDA*	-26,097	-20,721	15,311	73,731	42,563	136,354	132,459	219,726	169,231	161,828	176,461	89,946	69,412

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012
Tangible Assets	2,196	3,305	3,728	2,257	2,775	2,512	4,009	6,287	8,987	5,997	5,489	6,074	8,037
Intangible Assets	0	0	0	0	0	0	0	0	0	0	46,250	92,500	138,750
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	2,196	3,305	3,728	2,257	2,775	2,512	4,009	6,287	8,987	5,997	51,739	98,574	146,787
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	842,760	869,897	899,584	907,017	835,732	834,417	709,306	630,562	484,634	152,871	64,256	38,324	21,962
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	2,504	1,924	1,435	1,118	900	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	0	243,677	134,420	67,173	83,814
misc current assets	0	0	0	0	0	1,350	1,260	2,186	934	0	0	0	0
total current assets	845,264	871,821	901,019	908,135	836,632	835,767	710,566	632,748	485,568	396,548	198,676	105,497	105,776
total assets	847,460	875,126	904,747	910,392	839,407	838,279	714,575	639,035	494,555	402,545	250,415	204,071	252,563
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	21,444	22,839	31,958	49,776	35,238	69,163	58,361	89,084	93,591	165,991	103,699	156,192	236,637
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	21,444	22,839	31,958	49,776	35,238	69,163	58,361	89,084	93,591	165,991	103,699	156,192	236,637
loans	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	289	463	244	473	3,748	3,171	716	1,745	28,539	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	289	463	244	473	3,748	3,171	716	1,745	28,539	0	0	0	0
total liabilities	21,733	23,302	32,202	50,249	38,986	72,334	59,077	90,829	122,130	165,991	103,699	156,192	236,637
net assets	825,727	851,824	872,545	860,143	800,421	765,945	655,498	548,206	372,425	236,554	146,716	47,879	15,926
total shareholders funds	825,727	851,824	872,545	860,143	800,421	765,945	655,498	548,206	372,425	236,554	146,716	47,879	15,926

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012
Operating Activities
Operating Profit	-26,097	-20,721	15,311	73,731	42,563	136,354	132,459	219,726	169,231	112,774	127,856	41,666	21,311
Depreciation	0	0	0	0	0	0	0	0	0	2,804	2,355	2,030	1,851
Amortisation	0	0	0	0	0	0	0	0	0	46,250	46,250	46,250	46,250
Tax	0	0	-2,909	-14,009	-8,087	-25,907	-25,167	-43,945	-33,968	-23,881	-29,523	-10,090	-5,595
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-26,557	-29,198	-7,116	71,503	2,215	125,111	78,744	145,928	331,763	88,615	25,932	16,362	21,962
Creditors	-1,395	-9,119	-17,818	14,538	-33,925	10,802	-30,723	-4,507	-72,400	62,292	-52,493	-80,445	236,637
Accruals and Deferred Income	-174	219	-229	-3,275	577	2,455	-1,029	-26,794	28,539	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-1,109	-423	1,471	-518	-1,087	-1,407	-3,204	-1,448	-240,361	111,624	68,513	-16,951	278,492
Investing Activities
capital expenditure	1,109	423	-1,471	518	-263	1,497	2,278	2,700	-2,990	-3,312	-1,770	-67	-194,888
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	1,109	423	-1,471	518	-263	1,497	2,278	2,700	-2,990	-3,312	-1,770	-67	-194,888
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	-1	0	0	0	1
interest	0	0	0	0	0	0	0	0	609	945	504	377	210
cash flow from financing	0	0	0	0	0	0	0	0	608	945	504	377	211
cash and cash equivalents
cash	0	0	0	0	0	0	0	0	-243,677	109,257	67,247	-16,641	83,814
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	0	-243,677	109,257	67,247	-16,641	83,814

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for larmour estates limited. Get real-time insights into larmour estates limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for larmour estates limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in BT4 area or any other competitors across 12 key performance metrics.

LARMOUR ESTATES LIMITED group structure

Larmour Estates Limited has no subsidiary companies.

Ultimate parent company

LARMOUR ESTATES LIMITED

NI605694

LARMOUR ESTATES LIMITED Shareholders

keith desmond larmour

100%

Larmour Estates Limited currently has 2 directors. The longest serving directors include Mr Keith Larmour (Jan 2011) and Mrs Heather Pratt (Nov 2024).

officer	country	age	start	end	role
Mr Keith Larmour	United Kingdom	49 years	Jan 2011	-	Director
Mrs Heather Pratt		44 years	Nov 2024	-	Director

P&L

March 2024

turnover

1.6m

+4%

operating profit

-26.1k

gross margin

38.4%

-9.95%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2024

net assets

825.7k

-0.03%

total assets

847.5k

-0.03%

cash

net assets

Total assets minus all liabilities

Similar Companies

ian mcmillan associates limited

tom henry & co limited

4.5

123 home sales limited

millar estates (rushmere house) ni ltd

cape verde for life limited

2.5

company number

NI605694

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

January 2011

ultimate parent company

None

previous names

N/A

address

unit 1, 212-218 upper newtownards road, belfast, BT4 3ET

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 larmour estates limited.

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 LARMOUR ESTATES LIMITED. This can take several minutes, an email will notify you when this has completed.

larmour estates limited Company Information

larmour estates limited Estimated Valuation

larmour estates limited Estimated Valuation

larmour estates limited Estimated Valuation

Larmour Estates Limited Overview

Larmour Estates Limited Health Check

LARMOUR ESTATES LIMITED financials

larmour estates limited Credit Report and Business Information

Larmour Estates Limited Competitor Analysis

larmour estates limited Ownership

larmour estates limited directors

larmour estates limited company details

larmour estates limited Charges & Mortgages

larmour estates limited Capital Raised & Share Issues BETA

larmour estates limited Companies House Filings - See Documents