Nd Willan Building Contractors Ltd

POWER SEARCH PRICING

SOLUTIONS

nd willan building contractors ltd Company Information

Live

MatureSmallRapid

Company Number

02544228

Next Accounts

Dec 2025

Industry

Construction of other civil engineering projects n.e.c.

Directors

Susan Willan

Nicholas Willan

View All

Shareholders

susan hilda willan

nicholas david willan

View All

Group Structure

View All

Contact

Registered Address

saxon house hellesdon park road, drayton high road, norwich, norfolk, NR6 5DR

Website

www.ndwillanbuildingcontractors.co.uk

nd willan building contractors ltd Estimated Valuation

£3.7m

Pomanda estimates the enterprise value of ND WILLAN BUILDING CONTRACTORS LTD at £3.7m based on Net Assets of £1.8m and 2.07x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Nd Willan Building Contractors Ltd is a live company located in norwich, NR6 5DR with a Companies House number of 02544228. It operates in the construction of other civil engineering projects n.e.c. sector, SIC Code 42990. Founded in September 1990, it's largest shareholder is susan hilda willan with a 30% stake. Nd Willan Building Contractors Ltd is a mature, small sized company, Pomanda has estimated its turnover at £1.6m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Nd Willan Building Contractors Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

3 Regular

3 Weak

Size

annual sales of £1.6m, make it smaller than the average company (£14.4m)

Growth

3 year (CAGR) sales growth of 49%, show it is growing at a faster rate (10.1%)

EXPORT

Nd Willan Building Contractors Ltd's latest turnover from March 2024 is estimated at £1.6 million and the company has net assets of £1.8 million. According to their latest financial statements, Nd Willan Building Contractors Ltd has 6 employees and maintains cash reserves of £794 thousand 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	Mar 2011	Mar 2010
Turnover	1,586,447	1,420,983	763,303	476,717	485,621	1,561,482	4,273,670	3,350,813	4,031,011	3,335,340	2,966,334	3,002,822	1,418,802	1,104,587	1,397,315
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,296,624	1,180,965	636,794	398,502	399,248	1,275,679	3,428,480	2,681,555	3,233,347	2,697,190	2,415,808	2,358,209	1,114,162	854,526	1,063,274
Gross Profit	289,824	240,019	126,509	78,214	86,373	285,803	845,191	669,258	797,663	638,149	550,527	644,612	304,639	250,061	334,041
Admin Expenses	142,832	-256,205	-52,902	123,404	132,486	308,846	666,243	507,022	800,526	407,145	399,509	424,366	189,400	223,691	-147,483
Operating Profit	146,992	496,224	179,411	-45,190	-46,113	-23,043	178,948	162,236	-2,863	231,004	151,018	220,246	115,239	26,370	481,524
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	35,185	16,700	1,032	36	188	2,597	1,573	488	1,108	1,964	1,813	1,102	768	699	358
Pre-Tax Profit	182,177	512,925	180,443	-45,154	-45,925	-20,446	180,521	162,724	-1,755	232,968	152,831	221,347	116,007	27,069	481,882
Tax	-45,544	-97,456	-34,284	0	0	0	-34,299	-32,545	0	-48,923	-35,151	-53,123	-30,162	-7,579	-134,927
Profit After Tax	136,633	415,469	146,159	-45,154	-45,925	-20,446	146,222	130,179	-1,755	184,045	117,680	168,224	85,845	19,490	346,955
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	136,633	415,469	146,159	-45,154	-45,925	-20,446	146,222	130,179	-1,755	184,045	117,680	168,224	85,845	19,490	346,955
Employee Costs	310,732	193,386	184,695	89,763	89,066	170,680	209,535	194,125	845,674	668,701	657,258	668,936	381,392	304,647	415,152
Number Of Employees	6	4	4	2	2	4	5	5	22	18	18	19	11	9	12
EBITDA*	156,381	498,765	180,607	-38,447	-27,858	-3,749	196,327	179,713	11,558	246,408	169,170	233,483	123,270	34,294	489,665

* 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	Mar 2011	Mar 2010
Tangible Assets	88,210	42,443	8,582	7,564	15,796	48,850	55,439	51,180	36,351	50,772	68,322	33,913	27,144	29,575	36,912
Intangible Assets	0	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	0
Debtors (Due After 1 year)	1,502,236	1,481,998	1,480,588	1,503,385	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,590,446	1,524,441	1,489,170	1,510,949	15,796	48,850	55,439	51,180	36,351	50,772	68,322	33,913	27,144	29,575	36,912
Stock & work in progress	63,000	0	0	0	0	450,000	1,472,349	1,364,612	1,387,443	843,246	648,489	599,828	298,196	223,943	169,870
Trade Debtors	169,648	360,074	140,653	99,772	88,134	21,323	12,470	13,633	32,545	25,896	27,397	116,532	105,283	96,629	184,219
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	7,557	7,438	6,654	24,660	1,633,080	1,016,188	4,316	19,093	12,903	0	0	0	0	0	0
Cash	793,962	546,413	239,488	35,816	35,651	340,309	352,113	277,023	113,052	330,171	455,532	269,787	170,962	136,330	143,255
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,034,167	913,925	386,795	160,248	1,756,865	1,827,820	1,841,248	1,674,361	1,545,943	1,199,313	1,131,418	986,147	574,441	456,902	497,344
total assets	2,624,613	2,438,366	1,875,965	1,671,197	1,772,661	1,876,670	1,896,687	1,725,541	1,582,294	1,250,085	1,199,740	1,020,060	601,585	486,477	534,256
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	216,901	111,935	86,532	55,872	65,928	85,845	77,150	54,718	74,932	317,591	441,541	393,645	145,084	115,664	178,619
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,046
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	1,475	1,475	1,475	0	0	0	0	0	0	0
other current liabilities	613,245	669,587	556,183	529,865	576,119	601,931	610,997	604,416	579,508	0	0	0	0	0	0
total current liabilities	830,146	781,522	642,715	585,737	642,047	689,251	689,622	660,609	654,440	317,591	441,541	393,645	145,084	115,664	181,665
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	1,598	2,458	3,933	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	6,240	0	0	0	0
provisions	10,746	9,756	1,631	0	0	9,282	7,622	10,236	7,270	10,155	13,665	5,801	4,111	4,268	5,536
total long term liabilities	10,746	9,756	1,631	0	0	10,880	10,080	14,169	7,270	10,155	19,905	5,801	4,111	4,268	5,536
total liabilities	840,892	791,278	644,346	585,737	642,047	700,131	699,702	674,778	661,710	327,746	461,446	399,446	149,195	119,932	187,201
net assets	1,783,721	1,647,088	1,231,619	1,085,460	1,130,614	1,176,539	1,196,985	1,050,763	920,584	922,339	738,294	620,614	452,390	366,545	347,055
total shareholders funds	1,783,721	1,647,088	1,231,619	1,085,460	1,130,614	1,176,539	1,196,985	1,050,763	920,584	922,339	738,294	620,614	452,390	366,545	347,055

	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	Mar 2011	Mar 2010
Operating Activities
Operating Profit	146,992	496,224	179,411	-45,190	-46,113	-23,043	178,948	162,236	-2,863	231,004	151,018	220,246	115,239	26,370	481,524
Depreciation	9,389	2,541	1,196	6,743	18,255	19,294	17,379	17,477	14,421	15,404	18,152	13,237	8,031	7,924	8,141
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-45,544	-97,456	-34,284	0	0	0	-34,299	-32,545	0	-48,923	-35,151	-53,123	-30,162	-7,579	-134,927
Stock	63,000	0	0	0	-450,000	-1,022,349	107,737	-22,831	544,197	194,757	48,661	301,632	74,253	54,073	169,870
Debtors	-170,069	221,615	78	-93,397	683,703	1,020,725	-15,940	-12,722	19,552	-1,501	-89,135	11,249	8,654	-87,590	184,219
Creditors	104,966	25,403	30,660	-10,056	-19,917	8,695	22,432	-20,214	-242,659	-123,950	47,896	248,561	29,420	-62,955	178,619
Accruals and Deferred Income	-56,342	113,404	26,318	-46,254	-25,812	-9,066	6,581	24,908	579,508	0	0	0	0	0	0
Deferred Taxes & Provisions	990	8,125	1,631	0	-9,282	1,660	-2,614	2,966	-2,885	-3,510	7,864	1,690	-157	-1,268	5,536
Cash flow from operations	267,520	326,626	204,854	-1,360	-316,572	-836	96,630	190,381	-218,227	-123,231	230,253	117,730	39,464	-3,991	184,804
Investing Activities
capital expenditure	-55,156	-36,402	-2,214	1,489	14,799	-12,705	-21,638	-32,306	0	2,146	-52,561	-20,006	-5,600	-587	-45,053
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-55,156	-36,402	-2,214	1,489	14,799	-12,705	-21,638	-32,306	0	2,146	-52,561	-20,006	-5,600	-587	-45,053
Financing Activities
Bank loans	0	0	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	-3,046	3,046
Other Short Term Loans	0	0	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	0	0
Hire Purchase and Lease Commitments	0	0	0	0	-3,073	-860	-1,475	5,408	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	-6,240	6,240	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	35,185	16,700	1,032	36	188	2,597	1,573	488	1,108	1,964	1,813	1,102	768	699	358
cash flow from financing	35,185	16,700	1,032	36	-2,885	1,737	98	5,896	1,108	-4,276	8,053	1,102	768	-2,347	3,504
cash and cash equivalents
cash	247,549	306,925	203,672	165	-304,658	-11,804	75,090	163,971	-217,119	-125,361	185,745	98,825	34,632	-6,925	143,255
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	247,549	306,925	203,672	165	-304,658	-11,804	75,090	163,971	-217,119	-125,361	185,745	98,825	34,632	-6,925	143,255

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for nd willan building contractors ltd. Get real-time insights into nd willan building contractors ltd'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 nd willan building contractors ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in NR6 area or any other competitors across 12 key performance metrics.

ND WILLAN BUILDING CONTRACTORS LTD group structure

Nd Willan Building Contractors Ltd has no subsidiary companies.

Ultimate parent company

ND WILLAN BUILDING CONTRACTORS LTD

02544228

ND WILLAN BUILDING CONTRACTORS LTD Shareholders

susan hilda willan	30%
nicholas david willan	30%
david willan	20%
matt willan	10%
jessie willan	10%

Nd Willan Building Contractors Ltd currently has 3 directors. The longest serving directors include Ms Susan Willan (Sep 1992) and Mr Nicholas Willan (Sep 1992).

officer	country	age	start	end	role
Ms Susan Willan		65 years	Sep 1992	-	Director
Mr Nicholas Willan		67 years	Sep 1992	-	Director
Mr David Willan	England	40 years	Feb 2023	-	Director

P&L

March 2024

turnover

1.6m

+12%

operating profit

147k

gross margin

18.3%

+8.16%

turnover

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

Balance Sheet

March 2024

net assets

1.8m

+0.08%

total assets

2.6m

+0.08%

cash

794k

+0.45%

net assets

Total assets minus all liabilities

Similar Companies

russell civil engineering ltd

3.5

a. sharman & sons (construction) limited

mead construction (cambridge) limited

4.5

ashleigh construction limited

4.5

fth ltd

company number

02544228

Type

Private limited with Share Capital

industry

42990 - Construction of other civil engineering projects n.e.c.

incorporation date

September 1990

ultimate parent company

None

previous names

n.d. willan (scaffold & plant hire) limited (June 2010)

address

saxon house hellesdon park road, drayton high road, norwich, norfolk, NR6 5DR

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 nd willan building contractors ltd.

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 ND WILLAN BUILDING CONTRACTORS LTD. This can take several minutes, an email will notify you when this has completed.

nd willan building contractors ltd Company Information

nd willan building contractors ltd Estimated Valuation

nd willan building contractors ltd Estimated Valuation

nd willan building contractors ltd Estimated Valuation

Nd Willan Building Contractors Ltd Overview

Nd Willan Building Contractors Ltd Health Check

ND WILLAN BUILDING CONTRACTORS LTD financials

nd willan building contractors ltd Credit Report and Business Information

Nd Willan Building Contractors Ltd Competitor Analysis

nd willan building contractors ltd Ownership

nd willan building contractors ltd directors

nd willan building contractors ltd company details

nd willan building contractors ltd Charges & Mortgages

nd willan building contractors ltd Capital Raised & Share Issues BETA

nd willan building contractors ltd Companies House Filings - See Documents