Western Design Limited

POWER SEARCH PRICING

SOLUTIONS

western design limited Company Information

Company Number

02059822

Next Accounts

Feb 2026

Directors

Philip Easton

Matthew Witt

View All

Shareholders

mr philip gordon easton

mr matthew james witt

View All

Group Structure

View All

Industry

Architectural activities

Registered Address

21 market place, blandford forum, dorset, DT11 7AF

Website

www.westerndesignarchitects.com

western design limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of WESTERN DESIGN LIMITED at £1.4m based on Net Assets of £364.2k and 3.74x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Western Design Limited is a live company located in dorset, DT11 7AF with a Companies House number of 02059822. It operates in the architectural activities sector, SIC Code 71111. Founded in September 1986, it's largest shareholder is mr philip gordon easton with a 25% stake. Western Design Limited is a mature, small sized company, Pomanda has estimated its turnover at £1m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Western Design Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

4 Regular

4 Weak

Size

annual sales of £1m, make it in line with the average company (£912.5k)

Growth

3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (7.5%)

EXPORT

Western Design Limited's latest turnover from May 2024 is estimated at £1 million and the company has net assets of £364.2 thousand. According to their latest financial statements, Western Design Limited has 17 employees and maintains cash reserves of £185.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	May 2024	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	1,009,675	906,609	830,780	1,019,960	1,280,163	621,412	737,068	684,649	831,068	1,666,665	1,461,562	1,364,191	1,085,068	2,040,151	1,443,613
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	544,275	468,917	429,338	581,297	669,844	308,337	361,505	327,314	366,754	703,998	636,076	531,238	443,937	756,882	491,168
Gross Profit	465,399	437,693	401,442	438,662	610,319	313,075	375,562	357,334	464,314	962,667	825,486	832,953	641,131	1,283,270	952,445
Admin Expenses	588,689	415,372	493,489	460,384	748,685	205,198	249,455	443,716	514,882	841,277	826,865	739,059	715,269	1,189,838	304,760
Operating Profit	-123,290	22,321	-92,047	-21,722	-138,366	107,877	126,107	-86,382	-50,568	121,390	-1,379	93,894	-74,138	93,432	647,685
Interest Payable	0	1,617	1,078	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	14,000	15,320	3,102	267	357	3,222	1,747	855	2,024	1,773	1,634	1,672	1,298	1,144	576
Pre-Tax Profit	-109,290	36,024	-90,022	-21,455	-138,009	111,099	127,854	-85,527	-48,544	123,164	256	95,566	-72,840	94,576	648,261
Tax	0	-9,006	0	0	0	-21,109	-24,292	0	0	-24,633	-54	-21,980	0	-24,590	-181,513
Profit After Tax	-109,290	27,018	-90,022	-21,455	-138,009	89,990	103,562	-85,527	-48,544	98,531	202	73,586	-72,840	69,986	466,748
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-109,290	27,018	-90,022	-21,455	-138,009	89,990	103,562	-85,527	-48,544	98,531	202	73,586	-72,840	69,986	466,748
Employee Costs	863,880	885,932	764,006	824,777	911,246	831,788	747,903	781,296	773,997	836,060	713,530	743,499	597,946	1,084,087	862,169
Number Of Employees	17	18	17	18	20	19	17	17	17	19	16	17	14	26	21
EBITDA*	-115,782	30,273	-85,736	-13,625	-123,547	125,784	144,196	-73,439	-37,638	127,199	4,195	100,272	-66,912	100,123	652,705

* Earnings Before Interest, Tax, Depreciation and Amortisation

	May 2024	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	42,365	44,015	35,560	45,625	47,038	48,217	49,084	38,006	38,390	32,412	30,910	35,061	39,750	37,552	27,965
Intangible Assets	14,340	17,207	0	0	0	6,456	15,772	12,177	18,265	0	0	0	0	0	0
Investments & Other	0	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	0	0	0	0	0	0	0
Total Fixed Assets	56,705	61,222	35,560	45,625	47,038	54,673	64,856	50,183	56,655	32,412	30,910	35,061	39,750	37,552	27,965
Stock & work in progress	0	0	0	0	0	141,679	112,414	112,058	99,175	0	0	0	0	0	0
Trade Debtors	223,585	178,985	168,067	247,962	332,583	62,811	143,295	98,597	135,521	377,633	339,389	289,018	239,370	445,161	309,214
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	48,289	52,721	65,974	80,328	78,307	99,171	51,187	53,180	59,033	0	0	1,096	1,029	0	0
Cash	185,188	348,146	332,736	287,734	246,440	467,168	392,054	306,835	377,184	432,351	276,981	376,780	291,984	227,154	230,348
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	457,062	579,852	566,777	616,024	657,330	770,829	698,950	570,670	670,913	809,984	616,370	666,894	532,383	672,315	539,562
total assets	513,767	641,074	602,337	661,649	704,368	825,502	763,806	620,853	727,568	842,396	647,280	701,955	572,133	709,867	567,527
Bank overdraft	0	0	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	0	0
Trade Creditors	33,559	10,329	16,769	13,432	12,309	16,034	13,096	21,691	20,000	200,046	103,864	158,032	101,019	166,632	96,277
Group/Directors Accounts	656	1,450	1,470	1,444	1,544	285	295	214	675	0	0	0	0	0	0
other short term finances	0	0	30,791	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	0
other current liabilities	104,716	144,756	100,033	101,565	123,869	104,246	131,870	96,677	109,314	0	0	0	0	0	0
total current liabilities	138,931	156,535	149,063	116,441	137,722	120,565	145,261	118,582	129,989	200,046	103,864	158,032	101,019	166,632	96,277
loans	0	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	0
Accruals and Deferred Income	0	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	0
provisions	10,591	11,004	6,757	8,669	8,772	9,114	12,712	0	9,781	6,012	5,609	6,318	7,097	6,378	4,387
total long term liabilities	10,591	11,004	6,757	8,669	8,772	9,114	12,712	0	9,781	6,012	5,609	6,318	7,097	6,378	4,387
total liabilities	149,522	167,539	155,820	125,110	146,494	129,679	157,973	118,582	139,770	206,058	109,473	164,350	108,116	173,010	100,664
net assets	364,245	473,535	446,517	536,539	557,874	695,823	605,833	502,271	587,798	636,338	537,807	537,605	464,017	536,857	466,863
total shareholders funds	364,245	473,535	446,517	536,539	557,874	695,823	605,833	502,271	587,798	636,338	537,807	537,605	464,017	536,857	466,863

	May 2024	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	-123,290	22,321	-92,047	-21,722	-138,366	107,877	126,107	-86,382	-50,568	121,390	-1,379	93,894	-74,138	93,432	647,685
Depreciation	7,508	7,952	6,311	8,097	8,363	8,591	8,772	6,855	6,841	5,809	5,574	6,378	7,226	6,691	5,020
Amortisation	0	0	0	0	6,456	9,316	9,317	6,088	6,089	0	0	0	0	0	0
Tax	0	-9,006	0	0	0	-21,109	-24,292	0	0	-24,633	-54	-21,980	0	-24,590	-181,513
Stock	0	0	0	0	-141,679	29,265	356	12,883	99,175	0	0	0	0	0	0
Debtors	40,168	-2,335	-94,249	-82,600	248,908	-32,500	42,705	-42,777	-183,079	38,244	49,275	49,715	-204,762	135,947	309,214
Creditors	23,230	-6,440	3,337	1,123	-3,725	2,938	-8,595	1,691	-180,046	96,182	-54,168	57,013	-65,613	70,355	96,277
Accruals and Deferred Income	-40,040	44,723	-1,532	-22,304	19,623	-27,624	35,193	-12,637	109,314	0	0	0	0	0	0
Deferred Taxes & Provisions	-413	4,247	-1,912	-103	-342	-3,598	12,712	-9,781	3,769	403	-709	-779	719	1,991	4,387
Cash flow from operations	-173,173	66,132	8,406	47,691	-215,220	79,626	116,153	-64,272	-20,697	160,907	-100,011	84,811	72,956	11,932	262,642
Investing Activities
capital expenditure	-2,991	-33,614	3,754	-6,684	-7,184	-7,724	-32,762	-6,471	-37,173	-7,311	-1,423	-1,689	-9,424	-16,278	-32,985
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-2,991	-33,614	3,754	-6,684	-7,184	-7,724	-32,762	-6,471	-37,173	-7,311	-1,423	-1,689	-9,424	-16,278	-32,985
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-794	-20	26	-100	1,259	-10	81	-461	675	0	0	0	0	0	0
Other Short Term Loans	0	-30,791	30,791	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	0	0
Hire Purchase and Lease Commitments	0	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	0
share issue	0	0	0	120	60	0	0	0	4	0	0	2	0	8	115
interest	14,000	13,703	2,024	267	357	3,222	1,747	855	2,024	1,773	1,634	1,672	1,298	1,144	576
cash flow from financing	13,206	-17,108	32,841	287	1,676	3,212	1,828	394	2,703	1,773	1,634	1,674	1,298	1,152	691
cash and cash equivalents
cash	-162,958	15,410	45,002	41,294	-220,728	75,114	85,219	-70,349	-55,167	155,370	-99,799	84,796	64,830	-3,194	230,348
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-162,958	15,410	45,002	41,294	-220,728	75,114	85,219	-70,349	-55,167	155,370	-99,799	84,796	64,830	-3,194	230,348

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for western design limited. Get real-time insights into western design 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 western design limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in DT11 area or any other competitors across 12 key performance metrics.

WESTERN DESIGN LIMITED group structure

Western Design Limited has no subsidiary companies.

Ultimate parent company

WESTERN DESIGN LIMITED

02059822

WESTERN DESIGN LIMITED Shareholders

mr philip gordon easton	25%
mr matthew james witt	25%
mr jonathan edward turvey	25%
mr matthew david haley	25%

Western Design Limited currently has 4 directors. The longest serving directors include Mr Philip Easton (Jun 1991) and Mr Matthew Witt (Sep 2003).

officer	country	age	start	end	role
Mr Philip Easton		75 years	Jun 1991	-	Director
Mr Matthew Witt	England	50 years	Sep 2003	-	Director
Mr Matthew Haley	England	53 years	Feb 2005	-	Director
Mr Jonathan Turvey	United Kingdom	51 years	Jul 2015	-	Director

P&L

May 2024

turnover

+11%

operating profit

-123.3k

gross margin

46.1%

-4.52%

turnover

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

Balance Sheet

May 2024

net assets

364.2k

-0.23%

total assets

513.8k

-0.2%

cash

185.2k

-0.47%

net assets

Total assets minus all liabilities

Similar Companies

proctor watts cole rutter limited

1.5

boyle+summers limited

4.5

la hally architect limited

childs and sulzmann ltd

t2 architects limited

3.5

company number

02059822

Type

Private limited with Share Capital

industry

71111 - Architectural activities

incorporation date

September 1986

ultimate parent company

None

previous names

N/A

address

21 market place, blandford forum, dorset, DT11 7AF

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 western design 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 WESTERN DESIGN LIMITED. This can take several minutes, an email will notify you when this has completed.

western design limited Company Information

western design limited Estimated Valuation

western design limited Estimated Valuation

western design limited Estimated Valuation

Western Design Limited Overview

Western Design Limited Health Check

WESTERN DESIGN LIMITED financials

western design limited Credit Report and Business Information

Western Design Limited Competitor Analysis

western design limited Ownership

western design limited directors

western design limited company details

western design limited Charges & Mortgages

western design limited Capital Raised & Share Issues BETA

western design limited Companies House Filings - See Documents