West London Shooting Grounds Limited

POWER SEARCH PRICING

SOLUTIONS

west london shooting grounds limited Company Information

Company Number

01668616

Next Accounts

12 days late

Directors

Roderick Richmond-Watson

Colin Richmond-Watson

Shareholders

r.p. richard-watson

c.w. richmond watson

View All

Group Structure

View All

Industry

Other amusement and recreation activities

Registered Address

showell farm heythrop road, chipping norton, oxfordshire, OX7 5TH

Website

http://www.shootingschool.co.uk

west london shooting grounds limited Estimated Valuation

£2.9m

Pomanda estimates the enterprise value of WEST LONDON SHOOTING GROUNDS LIMITED at £2.9m based on a Turnover of £3.3m and 0.87x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

West London Shooting Grounds Limited is a live company located in oxfordshire, OX7 5TH with a Companies House number of 01668616. It operates in the other amusement and recreation activities n.e.c. sector, SIC Code 93290. Founded in September 1982, it's largest shareholder is r.p. richard-watson with a 50% stake. West London Shooting Grounds Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.3m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded West London Shooting Grounds Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

3 Regular

5 Weak

Size

annual sales of £3.3m, make it larger than the average company (£355.3k)

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (5.9%)

EXPORT

West London Shooting Grounds Limited's latest turnover from April 2023 is estimated at £3.3 million and the company has net assets of £697.4 thousand. According to their latest financial statements, West London Shooting Grounds Limited has 14 employees and maintains cash reserves of £877.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	3,280,653	2,231,050	1,833,235	2,112,614	1,762,850	3,581,968	3,049,403	1,170,280	7,199,537	8,597,228	7,628,879	8,498,874	6,654,596	2,117,315
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,165,204	778,302	701,841	826,325	732,586	1,502,698	1,288,526	482,075	2,856,365	3,459,606	3,239,978	3,758,930	2,900,304	884,337
Gross Profit	2,115,449	1,452,748	1,131,394	1,286,289	1,030,264	2,079,270	1,760,877	688,204	4,343,172	5,137,622	4,388,901	4,739,944	3,754,292	1,232,978
Admin Expenses	2,210,993	1,543,873	1,495,138	1,381,399	531,823	1,915,659	1,521,426	645,757	4,288,976	5,174,486	4,387,307	4,713,088	3,769,426	536,734
Operating Profit	-95,544	-91,125	-363,744	-95,110	498,441	163,611	239,451	42,447	54,196	-36,864	1,594	26,856	-15,134	696,244
Interest Payable	3,810	3,106	1,525	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	44,735	9,947	1,324	1,352	8,587	3,257	692	591	690	651	926	1,147	1,369	743
Pre-Tax Profit	-54,618	-84,283	-363,945	-93,758	507,028	166,868	240,143	43,039	54,886	-36,213	2,521	28,003	-13,765	696,988
Tax	0	0	0	0	-96,335	-31,705	-45,627	-8,608	-10,977	0	-580	-6,721	0	-195,156
Profit After Tax	-54,618	-84,283	-363,945	-93,758	410,693	135,163	194,516	34,431	43,909	-36,213	1,941	21,282	-13,765	501,831
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-54,618	-84,283	-363,945	-93,758	410,693	135,163	194,516	34,431	43,909	-36,213	1,941	21,282	-13,765	501,831
Employee Costs	268,298	269,784	243,460	297,056	350,707	260,306	207,514	285,639	2,576,744	3,115,918	2,791,068	3,141,101	2,465,963	747,691
Number Of Employees	14	15	14	17	18	14	12	18	156	185	160	177	139	43
EBITDA*	-79,546	-76,177	-348,096	-80,528	512,146	173,968	254,563	60,469	84,072	-4,874	37,188	62,026	24,500	739,213

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	100,738	100,195	65,588	77,555	64,946	36,398	12,586	172,110	187,734	175,396	173,787	168,618	149,226	173,184
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	100	10,000	10,000	10,200	10,200	10,200	10,200	10,200	20,313	10,313	10,313	10,313
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	271,797
Total Fixed Assets	100,738	100,195	65,688	87,555	74,946	46,598	22,786	182,310	197,934	185,596	194,100	178,931	159,539	455,294
Stock & work in progress	83,516	84,821	300,075	146,569	81,457	63,010	55,351	33,977	46,669	26,899	41,175	33,132	20,372	27,355
Trade Debtors	271,760	203,981	169,503	162,303	138,117	290,110	273,470	76,242	470,082	569,978	499,962	489,862	402,046	110,021
Group Debtors	0	0	0	549,647	679,630	605,391	464,183	445,289	0	0	0	0	0	0
Misc Debtors	116,263	65,125	74,597	74,034	75,418	90,990	80,739	68,367	0	0	0	0	0	0
Cash	877,283	1,227,910	1,424,683	1,222,925	1,481,714	808,280	494,624	58,893	177,671	98,359	162,114	208,483	250,123	297,387
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,348,822	1,581,837	1,968,858	2,155,478	2,456,336	1,857,781	1,368,367	682,768	694,422	695,236	703,251	731,477	672,541	434,763
total assets	1,449,560	1,682,032	2,034,546	2,243,033	2,531,282	1,904,379	1,391,153	865,078	892,356	880,832	897,351	910,408	832,080	890,057
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	10,206	10,084	9,167	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	80,452	73,179	33,482	35,416	58,480	9,098	27,933	25,964	373,171	405,556	385,862	400,860	343,814	388,026
Group/Directors Accounts	0	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	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	639,404	814,836	1,104,493	993,831	1,170,663	1,011,986	615,088	285,498	0	0	0	0	0	0
total current liabilities	730,062	898,099	1,147,142	1,029,247	1,229,143	1,021,084	643,021	311,462	373,171	405,556	385,862	400,860	343,814	388,026
loans	22,114	31,931	40,833	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	0
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	0	0	0	0	0	0	0	0	0
provisions	0	0	10,286	13,556	8,151	0	0	0	0	0	0	0	0	0
total long term liabilities	22,114	31,931	51,119	13,556	8,151	0	0	0	0	0	0	0	0	0
total liabilities	752,176	930,030	1,198,261	1,042,803	1,237,294	1,021,084	643,021	311,462	373,171	405,556	385,862	400,860	343,814	388,026
net assets	697,384	752,002	836,285	1,200,230	1,293,988	883,295	748,132	553,616	519,185	475,276	511,489	509,548	488,266	502,031
total shareholders funds	697,384	752,002	836,285	1,200,230	1,293,988	883,295	748,132	553,616	519,185	475,276	511,489	509,548	488,266	502,031

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	-95,544	-91,125	-363,744	-95,110	498,441	163,611	239,451	42,447	54,196	-36,864	1,594	26,856	-15,134	696,244
Depreciation	15,998	14,948	15,648	14,582	13,705	10,357	15,112	18,022	29,876	31,990	35,594	35,170	39,634	42,969
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	-96,335	-31,705	-45,627	-8,608	-10,977	0	-580	-6,721	0	-195,156
Stock	-1,305	-215,254	153,506	65,112	18,447	7,659	21,374	-12,692	19,770	-14,276	8,043	12,760	-6,983	27,355
Debtors	118,917	25,006	-541,884	-107,181	-93,326	168,099	228,494	119,816	-99,896	70,016	10,100	87,816	20,228	381,818
Creditors	7,273	39,697	-1,934	-23,064	49,382	-18,835	1,969	-347,207	-32,385	19,694	-14,998	57,046	-44,212	388,026
Accruals and Deferred Income	-175,432	-289,657	110,662	-176,832	158,677	396,898	329,590	285,498	0	0	0	0	0	0
Deferred Taxes & Provisions	0	-10,286	-3,270	5,405	8,151	0	0	0	0	0	0	0	0	0
Cash flow from operations	-365,317	-146,175	145,740	-232,950	706,900	344,568	290,627	-116,972	120,836	-40,920	3,467	11,775	-32,957	522,910
Investing Activities
capital expenditure	-16,541	-49,555	-3,681	-27,191	-42,253	-34,169	144,412	-2,398	-42,214	-33,599	-40,763	-54,562	-15,676	-216,153
Change in Investments	0	-100	-9,900	0	-200	0	0	0	0	-10,113	10,000	0	0	10,313
cash flow from investments	-16,541	-49,455	6,219	-27,191	-42,053	-34,169	144,412	-2,398	-42,214	-23,486	-50,763	-54,562	-15,676	-226,466
Financing Activities
Bank loans	122	917	9,167	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	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-9,817	-8,902	40,833	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	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	200
interest	40,925	6,841	-201	1,352	8,587	3,257	692	591	690	651	926	1,147	1,369	743
cash flow from financing	31,230	-1,144	49,799	1,352	8,587	3,257	692	591	690	651	926	1,147	1,369	943
cash and cash equivalents
cash	-350,627	-196,773	201,758	-258,789	673,434	313,656	435,731	-118,778	79,312	-63,755	-46,369	-41,640	-47,264	297,387
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-350,627	-196,773	201,758	-258,789	673,434	313,656	435,731	-118,778	79,312	-63,755	-46,369	-41,640	-47,264	297,387

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for west london shooting grounds limited. Get real-time insights into west london shooting grounds 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 west london shooting grounds limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in OX7 area or any other competitors across 12 key performance metrics.

WEST LONDON SHOOTING GROUNDS LIMITED group structure

West London Shooting Grounds Limited has 1 subsidiary company.

Ultimate parent company

WEST LONDON SHOOTING GROUNDS LIMITED

01668616

1 subsidiary

THE WEST LONDON GUN COMPANY LIMITED

03196132

WEST LONDON SHOOTING GROUNDS LIMITED Shareholders

r.p. richard-watson	50%
c.w. richmond watson	25%
s.j. richmond watson	25%

West London Shooting Grounds Limited currently has 2 directors. The longest serving directors include Mr Roderick Richmond-Watson (Nov 1991) and Mr Colin Richmond-Watson (Nov 1991).

officer	country	age	start	end	role
Mr Roderick Richmond-Watson	United Kingdom	61 years	Nov 1991	-	Director
Mr Colin Richmond-Watson		73 years	Nov 1991	-	Director

P&L

April 2023

turnover

3.3m

+47%

operating profit

-95.5k

gross margin

64.5%

-0.97%

turnover

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

Balance Sheet

April 2023

net assets

697.4k

-0.07%

total assets

1.4m

-0.14%

cash

877.3k

-0.29%

net assets

Total assets minus all liabilities

Similar Companies

gretton & co. limited

r3 road risk reduction ltd

3.5

grandstand event management limited

simply the best events limited

3.5

red light mastering ltd

company number

01668616

Type

Private limited with Share Capital

industry

93290 - Other amusement and recreation activities

incorporation date

September 1982

ultimate parent company

None

previous names

N/A

address

showell farm heythrop road, chipping norton, oxfordshire, OX7 5TH

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 west london shooting grounds 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 WEST LONDON SHOOTING GROUNDS LIMITED. This can take several minutes, an email will notify you when this has completed.

west london shooting grounds limited Company Information

west london shooting grounds limited Estimated Valuation

west london shooting grounds limited Estimated Valuation

west london shooting grounds limited Estimated Valuation

West London Shooting Grounds Limited Overview

West London Shooting Grounds Limited Health Check

WEST LONDON SHOOTING GROUNDS LIMITED financials

west london shooting grounds limited Credit Report and Business Information

West London Shooting Grounds Limited Competitor Analysis

west london shooting grounds limited Ownership

west london shooting grounds limited directors

west london shooting grounds limited company details

west london shooting grounds limited Charges & Mortgages

west london shooting grounds limited Capital Raised & Share Issues BETA

west london shooting grounds limited Companies House Filings - See Documents