l.& w.wilson(endmoor)limited Company Information
Company Number
01058418
Website
www.landwwilson.co.ukRegistered Address
karalee business park, gatebeck road, kendal, LA8 0HL
Industry
Site preparation
Specialised construction activities (other than scaffold erection) n.e.c.
Telephone
08435385979
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
alan wilson 100%
l.& w.wilson(endmoor)limited Estimated Valuation
Pomanda estimates the enterprise value of L.& W.WILSON(ENDMOOR)LIMITED at £5.8m based on a Turnover of £16m and 0.36x industry multiple (adjusted for size and gross margin).
l.& w.wilson(endmoor)limited Estimated Valuation
Pomanda estimates the enterprise value of L.& W.WILSON(ENDMOOR)LIMITED at £4.8m based on an EBITDA of £1.2m and a 3.89x industry multiple (adjusted for size and gross margin).
l.& w.wilson(endmoor)limited Estimated Valuation
Pomanda estimates the enterprise value of L.& W.WILSON(ENDMOOR)LIMITED at £17m based on Net Assets of £9.3m and 1.83x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
L.& W.wilson(endmoor)limited Overview
L.& W.wilson(endmoor)limited is a live company located in kendal, LA8 0HL with a Companies House number of 01058418. It operates in the construction of commercial buildings sector, SIC Code 41201. Founded in June 1972, it's largest shareholder is alan wilson with a 100% stake. L.& W.wilson(endmoor)limited is a mature, mid sized company, Pomanda has estimated its turnover at £16m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
L.& W.wilson(endmoor)limited Health Check
Pomanda's financial health check has awarded L.& W.Wilson(Endmoor)Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 6 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
6 Weak
Size
annual sales of £16m, make it larger than the average company (£9.6m)
£16m - L.& W.wilson(endmoor)limited
£9.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (6.6%)
- L.& W.wilson(endmoor)limited
6.6% - Industry AVG
Production
with a gross margin of 10.1%, this company has a higher cost of product (20%)
10.1% - L.& W.wilson(endmoor)limited
20% - Industry AVG
Profitability
an operating margin of 0.9% make it less profitable than the average company (5.4%)
0.9% - L.& W.wilson(endmoor)limited
5.4% - Industry AVG
Employees
with 108 employees, this is above the industry average (32)
108 - L.& W.wilson(endmoor)limited
32 - Industry AVG
Pay Structure
on an average salary of £41.5k, the company has an equivalent pay structure (£48.5k)
£41.5k - L.& W.wilson(endmoor)limited
£48.5k - Industry AVG
Efficiency
resulting in sales per employee of £148.1k, this is less efficient (£261.9k)
£148.1k - L.& W.wilson(endmoor)limited
£261.9k - Industry AVG
Debtor Days
it gets paid by customers after 71 days, this is later than average (49 days)
71 days - L.& W.wilson(endmoor)limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 46 days, this is slower than average (39 days)
46 days - L.& W.wilson(endmoor)limited
39 days - Industry AVG
Stock Days
it holds stock equivalent to 1 days, this is less than average (11 days)
1 days - L.& W.wilson(endmoor)limited
11 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 6 weeks, this is less cash available to meet short term requirements (20 weeks)
6 weeks - L.& W.wilson(endmoor)limited
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 42.3%, this is a lower level of debt than the average (64.7%)
42.3% - L.& W.wilson(endmoor)limited
64.7% - Industry AVG
L.& W.WILSON(ENDMOOR)LIMITED financials
L.& W.Wilson(Endmoor)Limited's latest turnover from June 2023 is £16 million and the company has net assets of £9.3 million. According to their latest financial statements, L.& W.Wilson(Endmoor)Limited has 108 employees and maintains cash reserves of £488 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 15,990,484 | 16,658,774 | 15,263,885 | 16,033,117 | 15,380,401 | 16,105,893 | 16,394,135 | 14,644,777 | 15,144,674 | 12,475,025 | 10,223,438 | 10,859,825 | 10,713,559 | 6,918,012 |
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost Of Sales | 14,380,172 | 13,284,635 | 13,442,829 | 13,404,836 | 13,165,065 | 14,152,172 | 13,968,150 | 13,266,285 | 13,809,869 | 10,559,023 | 9,111,153 | 9,684,977 | 9,793,254 | 6,221,107 |
Gross Profit | 1,610,312 | 3,374,139 | 1,821,056 | 2,628,281 | 2,215,336 | 1,953,721 | 2,425,985 | 1,378,492 | 1,334,805 | 1,916,002 | 1,112,285 | 1,174,848 | 920,305 | 696,905 |
Admin Expenses | 1,471,731 | 1,201,844 | 1,070,408 | 1,092,225 | 1,216,860 | 1,302,001 | 920,371 | 927,043 | 883,356 | 964,290 | 859,134 | 848,103 | 778,227 | 746,721 |
Operating Profit | 138,581 | 2,172,295 | 750,648 | 1,536,056 | 998,476 | 651,720 | 1,505,614 | 451,449 | 451,449 | 951,712 | 253,151 | 326,745 | 142,078 | -49,816 |
Interest Payable | 137,431 | 127,113 | 60,261 | 77,900 | 118,912 | 97,649 | 171,115 | 90,677 | 147,369 | 132,557 | 101,076 | 145,441 | 87,032 | 53,329 |
Interest Receivable | 39 | 312 | 0 | 0 | 0 | 0 | 0 | 30,242 | 25,407 | 0 | 0 | 14 | 15 | 167 |
Pre-Tax Profit | 1,189 | 2,045,494 | 690,387 | 1,458,156 | 879,564 | 554,071 | 1,334,499 | 417,439 | 329,487 | 819,155 | 152,075 | 181,318 | 55,061 | -102,978 |
Tax | 33,310 | -273,108 | -339,923 | -220,317 | -163,463 | -133,177 | -240,093 | -27,220 | -14,084 | -143,407 | -37,997 | -71,510 | -13,821 | 10,895 |
Profit After Tax | 34,499 | 1,772,386 | 350,464 | 1,237,839 | 716,101 | 420,894 | 1,094,406 | 390,219 | 315,403 | 675,748 | 114,078 | 109,808 | 41,240 | -92,083 |
Dividends Paid | 2,000 | 100,000 | 0 | 3,000 | 21,000 | 50,000 | 29,630 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Profit | 32,499 | 1,672,386 | 350,464 | 1,234,839 | 695,101 | 370,894 | 1,064,776 | 390,219 | 315,403 | 675,748 | 114,078 | 109,808 | 41,240 | -92,083 |
Employee Costs | 4,479,077 | 4,094,577 | 4,347,411 | 4,478,249 | 4,167,146 | 4,163,976 | 4,011,277 | 3,738,249 | 3,382,433 | 2,952,456 | 2,589,020 | 2,678,137 | 2,671,493 | 2,210,103 |
Number Of Employees | 108 | 112 | 123 | 127 | 127 | 132 | 126 | 124 | 118 | 103 | 100 | 105 | 103 | 84 |
EBITDA* | 1,238,433 | 3,124,699 | 1,658,641 | 2,507,289 | 2,123,715 | 1,625,731 | 2,341,294 | 1,209,760 | 1,130,596 | 1,262,496 | 760,254 | 813,928 | 586,237 | 440,673 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 7,529,346 | 6,318,705 | 5,670,987 | 5,954,509 | 5,910,383 | 6,144,477 | 5,705,412 | 4,801,393 | 4,351,998 | 3,865,016 | 3,016,927 | 3,122,082 | 2,896,635 | 2,657,133 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 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 | 199,281 | 174,686 | 0 | 0 | 91,175 | 48,988 |
Total Fixed Assets | 7,529,346 | 6,318,705 | 5,670,987 | 5,954,509 | 5,910,383 | 6,144,477 | 5,705,412 | 4,801,393 | 4,551,279 | 4,039,702 | 3,016,927 | 3,122,082 | 2,987,810 | 2,706,121 |
Stock & work in progress | 50,880 | 70,141 | 48,529 | 29,897 | 2,800,508 | 1,857,816 | 1,740,653 | 1,809,709 | 1,138,047 | 1,529,274 | 1,655,825 | 1,752,307 | 1,690,269 | 1,973,082 |
Trade Debtors | 3,147,948 | 3,723,671 | 3,028,297 | 715,404 | 2,539,609 | 3,027,519 | 3,600,376 | 2,594,670 | 3,818,998 | 2,715,286 | 1,712,174 | 2,059,368 | 1,693,808 | 1,614,088 |
Group Debtors | 0 | 0 | 0 | 2,300,482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 4,835,456 | 4,648,527 | 4,292,781 | 3,829,254 | 301,335 | 0 | 264,124 | 243,080 | 274,108 | 124,655 | 172,128 | 180,695 | 107,446 | 284,772 |
Cash | 487,997 | 724,448 | 112,636 | 443,049 | 1,134,988 | 638,331 | 137,460 | 149,573 | 354,599 | 106,645 | 27,911 | 28,908 | 27,983 | 32,646 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 8,522,281 | 9,166,787 | 7,482,243 | 7,318,086 | 6,776,440 | 5,523,666 | 5,742,613 | 4,797,032 | 5,585,752 | 4,475,860 | 3,568,038 | 4,021,278 | 3,519,506 | 3,904,588 |
total assets | 16,051,627 | 15,485,492 | 13,153,230 | 13,272,595 | 12,686,823 | 11,668,143 | 11,448,025 | 9,598,425 | 10,137,031 | 8,515,562 | 6,584,965 | 7,143,360 | 6,507,316 | 6,610,709 |
Bank overdraft | 0 | 0 | 172,628 | 6,150 | 263,633 | 0 | 244,858 | 0 | 0 | 309,996 | 200,144 | 420,722 | 281,647 | 540,755 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 33,940 | 357,003 | 35,254 | 38,594 | 412,713 | 35,254 | 35,255 | 1,166,980 |
Trade Creditors | 1,824,516 | 2,030,713 | 2,128,514 | 1,523,319 | 1,573,389 | 4,278,552 | 1,570,147 | 1,525,390 | 2,768,076 | 1,862,198 | 1,105,438 | 1,265,800 | 1,187,985 | 757,082 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,353 | 0 | 88,245 | 146,220 | 1,628 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 1,088,404 | 853,777 | 760,198 | 999,709 | 1,196,835 | 0 | 1,141,345 | 997,718 | 775,008 | 586,053 | 396,331 | 468,345 | 307,758 | 303,255 |
other current liabilities | 948,142 | 957,399 | 850,005 | 1,905,054 | 1,884,019 | 0 | 1,406,735 | 989,529 | 1,242,419 | 909,714 | 585,782 | 847,525 | 664,050 | 605,102 |
total current liabilities | 3,861,062 | 3,841,889 | 3,911,345 | 4,434,232 | 4,917,876 | 4,278,552 | 4,397,025 | 3,869,640 | 4,820,757 | 3,739,908 | 2,700,408 | 3,125,891 | 2,622,915 | 3,374,802 |
loans | 0 | 0 | 0 | 0 | 8,947 | 0 | 78,198 | 114,579 | 141,019 | 165,973 | 194,091 | 221,304 | 247,625 | 0 |
hp & lease commitments | 1,709,397 | 1,166,385 | 756,230 | 991,645 | 1,174,753 | 0 | 1,485,083 | 1,192,544 | 1,142,750 | 951,424 | 441,846 | 639,081 | 488,813 | 73,733 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 1,531,735 | 0 | 0 | 0 | 0 | 300,000 | 330,000 | 450,000 | 510,000 |
provisions | 1,219,243 | 1,247,792 | 928,615 | 640,142 | 453,116 | 420,826 | 421,583 | 420,302 | 421,364 | 362,519 | 328,630 | 321,172 | 301,859 | 297,310 |
total long term liabilities | 2,928,640 | 2,414,177 | 1,684,845 | 1,631,787 | 1,636,816 | 1,952,561 | 1,984,864 | 1,727,425 | 1,705,133 | 1,479,916 | 1,264,567 | 1,511,557 | 1,488,297 | 881,043 |
total liabilities | 6,789,702 | 6,256,066 | 5,596,190 | 6,066,019 | 6,554,692 | 6,231,113 | 6,381,889 | 5,597,065 | 6,525,890 | 5,219,824 | 3,964,975 | 4,637,448 | 4,111,212 | 4,255,845 |
net assets | 9,261,925 | 9,229,426 | 7,557,040 | 7,206,576 | 6,132,131 | 5,437,030 | 5,066,136 | 4,001,360 | 3,611,141 | 3,295,738 | 2,619,990 | 2,505,912 | 2,396,104 | 2,354,864 |
total shareholders funds | 9,261,925 | 9,229,426 | 7,557,040 | 7,206,576 | 6,132,131 | 5,437,030 | 5,066,136 | 4,001,360 | 3,611,141 | 3,295,738 | 2,619,990 | 2,505,912 | 2,396,104 | 2,354,864 |
Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | 138,581 | 2,172,295 | 750,648 | 1,536,056 | 998,476 | 651,720 | 1,505,614 | 451,449 | 451,449 | 951,712 | 253,151 | 326,745 | 142,078 | -49,816 |
Depreciation | 1,099,852 | 952,404 | 907,993 | 971,233 | 1,125,239 | 974,011 | 835,680 | 758,311 | 679,147 | 310,784 | 507,103 | 487,183 | 444,159 | 490,489 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | 33,310 | -273,108 | -339,923 | -220,317 | -163,463 | -133,177 | -240,093 | -27,220 | -14,084 | -143,407 | -37,997 | -71,510 | -13,821 | 10,895 |
Stock | -19,261 | 21,612 | 18,632 | -2,770,611 | 942,692 | 117,163 | -69,056 | 671,662 | -391,227 | -126,551 | -96,482 | 62,038 | -282,813 | 1,973,082 |
Debtors | -388,794 | 1,051,120 | 475,938 | 4,004,196 | -186,575 | -836,981 | 1,026,750 | -1,454,637 | 1,277,760 | 1,130,325 | -355,761 | 347,634 | -55,419 | 1,947,848 |
Creditors | -206,197 | -97,801 | 605,195 | -50,070 | -2,705,163 | 2,708,405 | 44,757 | -1,242,686 | 905,878 | 756,760 | -160,362 | 77,815 | 430,903 | 757,082 |
Accruals and Deferred Income | -9,257 | 107,394 | -1,055,049 | 21,035 | 1,884,019 | -1,406,735 | 417,206 | -252,890 | 332,705 | 323,932 | -261,743 | 183,475 | 58,948 | 605,102 |
Deferred Taxes & Provisions | -28,549 | 319,177 | 288,473 | 187,026 | 32,290 | -757 | 1,281 | -1,062 | 58,845 | 33,889 | 7,458 | 19,313 | 4,549 | 297,310 |
Cash flow from operations | 1,435,795 | 2,107,629 | 662,767 | 1,211,378 | 415,281 | 3,513,285 | 1,606,751 | 468,877 | 1,527,407 | 1,229,896 | 759,853 | 613,349 | 1,405,048 | -1,809,868 |
Investing Activities | ||||||||||||||
capital expenditure | 0 | 0 | 0 | 0 | -117,507 | -374,559 | -548,919 | -1,282,707 | -1,132,643 | -60,917 | -126,692 | -64,357 | -895,716 | -55,887 |
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | 0 | 0 | 0 | 0 | -117,507 | -374,559 | -548,919 | -1,282,707 | -1,132,643 | -60,917 | -126,692 | -64,357 | -895,716 | -55,887 |
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | -33,940 | -323,063 | 321,749 | -3,340 | -374,119 | 377,459 | -1 | -1,131,725 | 1,166,980 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33,353 | 33,353 | -88,245 | -57,975 | 144,592 | 1,628 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | -8,947 | 8,947 | -78,198 | -36,381 | -26,440 | -24,954 | -28,118 | -27,213 | -26,321 | 247,625 | 0 |
Hire Purchase and Lease Commitments | 777,639 | 503,734 | -474,926 | -380,234 | 2,371,588 | -2,626,428 | 436,166 | 272,504 | 380,281 | 699,300 | -269,249 | 310,855 | 419,583 | 376,988 |
other long term liabilities | 0 | 0 | 0 | 0 | -1,531,735 | 1,531,735 | 0 | 0 | 0 | -300,000 | -30,000 | -120,000 | -60,000 | 510,000 |
share issue | ||||||||||||||
interest | -137,392 | -126,801 | -60,261 | -77,900 | -118,912 | -97,649 | -171,115 | -60,435 | -121,962 | -132,557 | -101,076 | -145,427 | -87,017 | -53,162 |
cash flow from financing | 640,247 | 376,933 | -535,187 | -627,475 | 729,888 | -1,304,480 | -94,393 | 507,378 | 196,672 | -102,141 | -138,324 | -38,869 | -466,942 | 4,449,381 |
cash and cash equivalents | ||||||||||||||
cash | -236,451 | 611,812 | -330,413 | -691,939 | 496,657 | 500,871 | -12,113 | -205,026 | 247,954 | 78,734 | -997 | 925 | -4,663 | 32,646 |
overdraft | 0 | -172,628 | 166,478 | -257,483 | 263,633 | -244,858 | 244,858 | 0 | -309,996 | 109,852 | -220,578 | 139,075 | -259,108 | 540,755 |
change in cash | -236,451 | 784,440 | -496,891 | -434,456 | 233,024 | 745,729 | -256,971 | -205,026 | 557,950 | -31,118 | 219,581 | -138,150 | 254,445 | -508,109 |
l.& w.wilson(endmoor)limited Credit Report and Business Information
L.& W.wilson(endmoor)limited Competitor Analysis
Perform a competitor analysis for l.& w.wilson(endmoor)limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in LA8 area or any other competitors across 12 key performance metrics.
l.& w.wilson(endmoor)limited Ownership
L.& W.WILSON(ENDMOOR)LIMITED group structure
L.& W.Wilson(Endmoor)Limited has no subsidiary companies.
Ultimate parent company
L.& W.WILSON(ENDMOOR)LIMITED
01058418
l.& w.wilson(endmoor)limited directors
L.& W.Wilson(Endmoor)Limited currently has 2 directors. The longest serving directors include Mr Alan Wilson (Jan 1992) and Mr Byron Wilson (May 2020).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Alan Wilson | United Kingdom | 67 years | Jan 1992 | - | Director |
Mr Byron Wilson | England | 40 years | May 2020 | - | Director |
P&L
June 2023turnover
16m
-4%
operating profit
138.6k
-94%
gross margin
10.1%
-50.28%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
9.3m
0%
total assets
16.1m
+0.04%
cash
488k
-0.33%
net assets
Total assets minus all liabilities
l.& w.wilson(endmoor)limited company details
company number
01058418
Type
Private limited with Share Capital
industry
41201 - Construction of commercial buildings
43120 - Site preparation
43999 - Specialised construction activities (other than scaffold erection) n.e.c.
incorporation date
June 1972
age
52
accounts
Full Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
karalee business park, gatebeck road, kendal, LA8 0HL
last accounts submitted
June 2023
l.& w.wilson(endmoor)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 found 13 charges/mortgages relating to l.& w.wilson(endmoor)limited. Currently there are 2 open charges and 11 have been satisfied in the past.
l.& w.wilson(endmoor)limited Companies House Filings - See Documents
date | description | view/download |
---|