wvc land & developments limited
wvc land & developments limited Company Information
Company Number
02867553
Next Accounts
Sep 2025
Directors
Shareholders
william robert james dowling
Group Structure
View All
Industry
Buying and selling of own real estate
+1Registered Address
felstead manor long lane, stanwell, staines-upon-thames, middlesex, TW19 7AN
wvc land & developments limited Estimated Valuation
Pomanda estimates the enterprise value of WVC LAND & DEVELOPMENTS LIMITED at £70m based on a Turnover of £20.9m and 3.34x industry multiple (adjusted for size and gross margin).
wvc land & developments limited Estimated Valuation
Pomanda estimates the enterprise value of WVC LAND & DEVELOPMENTS LIMITED at £1.3m based on an EBITDA of £195.6k and a 6.82x industry multiple (adjusted for size and gross margin).
wvc land & developments limited Estimated Valuation
Pomanda estimates the enterprise value of WVC LAND & DEVELOPMENTS LIMITED at £23.1m based on Net Assets of £13.9m and 1.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wvc Land & Developments Limited Overview
Wvc Land & Developments Limited is a live company located in staines-upon-thames, TW19 7AN with a Companies House number of 02867553. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in November 1993, it's largest shareholder is william robert james dowling with a 100% stake. Wvc Land & Developments Limited is a mature, large sized company, Pomanda has estimated its turnover at £20.9m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Wvc Land & Developments Limited Health Check
Pomanda's financial health check has awarded Wvc Land & Developments Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
5 Weak
Size
annual sales of £20.9m, make it larger than the average company (£995.5k)
- Wvc Land & Developments Limited
£995.5k - Industry AVG
Growth
3 year (CAGR) sales growth of 161%, show it is growing at a faster rate (3.2%)
- Wvc Land & Developments Limited
3.2% - Industry AVG
Production
with a gross margin of 26.8%, this company has a higher cost of product (70.6%)
- Wvc Land & Developments Limited
70.6% - Industry AVG
Profitability
an operating margin of 0.8% make it less profitable than the average company (22.9%)
- Wvc Land & Developments Limited
22.9% - Industry AVG
Employees
with 36 employees, this is above the industry average (4)
- Wvc Land & Developments Limited
4 - Industry AVG
Pay Structure
on an average salary of £35.6k, the company has an equivalent pay structure (£35.6k)
- Wvc Land & Developments Limited
£35.6k - Industry AVG
Efficiency
resulting in sales per employee of £581.7k, this is more efficient (£194.4k)
- Wvc Land & Developments Limited
£194.4k - Industry AVG
Debtor Days
it gets paid by customers after 103 days, this is later than average (29 days)
- Wvc Land & Developments Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 23 days, this is quicker than average (33 days)
- Wvc Land & Developments Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Wvc Land & Developments Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (9 weeks)
0 weeks - Wvc Land & Developments Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 43.7%, this is a lower level of debt than the average (67.8%)
43.7% - Wvc Land & Developments Limited
67.8% - Industry AVG
WVC LAND & DEVELOPMENTS LIMITED financials
Wvc Land & Developments Limited's latest turnover from December 2023 is estimated at £20.9 million and the company has net assets of £13.9 million. According to their latest financial statements, we estimate that Wvc Land & Developments Limited has 36 employees and maintains cash reserves of £116 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 435,072 | ||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 13,616 | ||||||||||||||
| Gross Profit | 421,456 | ||||||||||||||
| Admin Expenses | 176,650 | ||||||||||||||
| Operating Profit | 244,806 | ||||||||||||||
| Interest Payable | 153,417 | ||||||||||||||
| Interest Receivable | 11,913 | ||||||||||||||
| Pre-Tax Profit | 103,302 | ||||||||||||||
| Tax | -30,262 | ||||||||||||||
| Profit After Tax | 73,040 | ||||||||||||||
| Dividends Paid | 800,000 | ||||||||||||||
| Retained Profit | -726,960 | ||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | |||||||||||||||
| EBITDA* | 244,806 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 213,178 | 245,389 | 277,600 | 172,799 | 197,201 | 199,802 | 83,620 | ||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 18,490,000 | 18,490,000 | 18,490,000 | 14,635,000 | 14,545,000 | 14,100,000 | 10,005,000 | 8,320,000 | 8,125,000 | 8,005,000 | 8,005,000 | 8,005,000 | 6,042,500 | 7,275,000 | 7,340,000 |
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 18,703,178 | 18,735,389 | 18,767,600 | 14,807,799 | 14,742,201 | 14,299,802 | 10,088,620 | 8,320,000 | 8,125,000 | 8,005,000 | 8,005,000 | 8,005,000 | 6,042,500 | 7,275,000 | 7,340,000 |
| Stock & work in progress | 4,667 | ||||||||||||||
| Trade Debtors | 5,960,115 | 5,432,946 | 213,098 | 347,416 | 42,576 | 231,265 | 214,424 | 161,270 | 124,181 | 239,231 | 47,397 | 155,578 | 23,477 | 96,312 | |
| Group Debtors | 100,000 | 142,560 | 357,865 | 188,841 | 51,446 | ||||||||||
| Misc Debtors | 4,079,976 | 3,567,731 | 3,605,708 | 2,119,635 | 124,600 | 82,548 | 499,903 | 42,281 | 169,069 | 73,409 | 325,184 | ||||
| Cash | 116 | 128,428 | 115 | 36,810 | 1,328 | 34,727 | 30,973 | 14,617 | 6,359 | 28,790 | 8,368 | 9,249 | 478,832 | 643,220 | 696,752 |
| misc current assets | |||||||||||||||
| total current assets | 5,960,231 | 5,561,374 | 4,293,189 | 3,951,957 | 3,654,279 | 2,154,362 | 486,838 | 454,149 | 667,532 | 152,971 | 247,599 | 456,792 | 992,320 | 791,552 | 1,118,248 |
| total assets | 24,663,409 | 24,296,763 | 23,060,789 | 18,759,756 | 18,396,480 | 16,454,164 | 10,575,458 | 8,774,149 | 8,792,532 | 8,157,971 | 8,252,599 | 8,461,792 | 7,034,820 | 8,066,552 | 8,458,248 |
| Bank overdraft | 582,189 | 298,127 | 279,985 | 140,000 | |||||||||||
| Bank loan | 995,000 | ||||||||||||||
| Trade Creditors | 990,376 | 5,547,934 | 35,003 | 73,843 | 16,103 | 10,914 | 368,467 | 317,878 | 374,597 | 272,710 | 276,908 | 498,323 | 952,866 | 178,516 | 79,377 |
| Group/Directors Accounts | 503,788 | 30,000 | |||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 724,496 | 226,991 | 1,004,026 | 1,287,602 | 532,100 | ||||||||||
| total current liabilities | 990,376 | 5,547,934 | 1,341,688 | 598,961 | 1,300,114 | 1,438,516 | 872,255 | 347,878 | 374,597 | 272,710 | 276,908 | 498,323 | 952,866 | 178,516 | 1,606,477 |
| loans | 660,960 | 660,960 | 5,134,338 | 5,751,150 | 4,991,872 | 3,161,376 | 3,354,311 | 3,035,601 | 2,273,661 | 2,426,011 | 2,348,339 | 1,818,000 | 2,050,000 | 2,335,000 | |
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 6,228,707 | 1,366,584 | 3,184,542 | 570,000 | 540,000 | 614,760 | 1,271,605 | 1,425,685 | |||||||
| provisions | 2,889,346 | 2,896,565 | 2,207,011 | 1,443,651 | 1,437,431 | 1,432,211 | 623,461 | 538,029 | 536,345 | ||||||
| total long term liabilities | 9,779,013 | 4,924,109 | 7,341,349 | 7,194,801 | 6,429,303 | 4,593,587 | 3,977,772 | 3,573,630 | 3,720,887 | 2,843,661 | 2,966,011 | 2,963,099 | 3,089,605 | 3,475,685 | 2,335,000 |
| total liabilities | 10,769,389 | 10,472,043 | 8,683,037 | 7,793,762 | 7,729,417 | 6,032,103 | 4,850,027 | 3,921,508 | 4,095,484 | 3,116,371 | 3,242,919 | 3,461,422 | 4,042,471 | 3,654,201 | 3,941,477 |
| net assets | 13,894,020 | 13,824,720 | 14,377,752 | 10,965,994 | 10,667,063 | 10,422,061 | 5,725,431 | 4,852,641 | 4,697,048 | 5,041,600 | 5,009,680 | 5,000,370 | 2,992,349 | 4,412,351 | 4,516,771 |
| total shareholders funds | 13,894,020 | 13,824,720 | 14,377,752 | 10,965,994 | 10,667,063 | 10,422,061 | 5,725,431 | 4,852,641 | 4,697,048 | 5,041,600 | 5,009,680 | 5,000,370 | 2,992,349 | 4,412,351 | 4,516,771 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 244,806 | ||||||||||||||
| Depreciation | 32,211 | 32,211 | 28,849 | 24,402 | 23,526 | 14,026 | 9,263 | ||||||||
| Amortisation | |||||||||||||||
| Tax | -30,262 | ||||||||||||||
| Stock | -4,667 | 4,667 | |||||||||||||
| Debtors | 527,169 | 1,139,872 | 377,927 | 266,863 | 1,528,649 | 1,663,770 | 16,333 | -221,641 | 536,992 | -115,050 | -208,312 | -65,945 | 365,156 | -273,164 | 421,496 |
| Creditors | -4,557,558 | 5,512,931 | -38,840 | 57,740 | 5,189 | -357,553 | 50,589 | -56,719 | 101,887 | -4,198 | -221,415 | -454,543 | 774,350 | 99,139 | 79,377 |
| Accruals and Deferred Income | -724,496 | 497,505 | -777,035 | -283,576 | 1,287,602 | -532,100 | 532,100 | ||||||||
| Deferred Taxes & Provisions | -7,219 | 689,554 | 763,360 | 6,220 | 5,220 | 808,750 | 85,432 | 1,684 | 536,345 | ||||||
| Cash flow from operations | 404,525 | ||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 3,855,000 | 90,000 | 445,000 | 4,095,000 | 1,685,000 | 195,000 | 120,000 | 1,962,500 | -1,232,500 | -65,000 | 7,340,000 | ||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | -995,000 | 995,000 | |||||||||||||
| Group/Directors Accounts | -503,788 | 473,788 | 30,000 | ||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -4,473,378 | -616,812 | 759,278 | 1,830,496 | -192,935 | 318,710 | 3,035,601 | -2,273,661 | -152,350 | 77,672 | 530,339 | -232,000 | -285,000 | 2,335,000 | |
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | 4,862,123 | 1,366,584 | -3,184,542 | 2,614,542 | 30,000 | -74,760 | -656,845 | -154,080 | 1,425,685 | ||||||
| share issue | |||||||||||||||
| interest | -141,504 | ||||||||||||||
| cash flow from financing | 8,432,227 | ||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -128,312 | 128,313 | -36,695 | 35,482 | -33,399 | 3,754 | 16,356 | 8,258 | -22,431 | 20,422 | -881 | -469,583 | -164,388 | -53,532 | 696,752 |
| overdraft | -582,189 | 284,062 | 18,142 | 139,985 | 140,000 | ||||||||||
| change in cash | -128,312 | 710,502 | -320,757 | 17,340 | -173,384 | -136,246 | 16,356 | 8,258 | -22,431 | 20,422 | -881 | -469,583 | -164,388 | -53,532 | 696,752 |
wvc land & developments limited Credit Report and Business Information
Wvc Land & Developments Limited Competitor Analysis
Perform a competitor analysis for wvc land & developments limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other large companies, companies in TW19 area or any other competitors across 12 key performance metrics.
wvc land & developments limited Ownership
WVC LAND & DEVELOPMENTS LIMITED group structure
Wvc Land & Developments Limited has no subsidiary companies.
Ultimate parent company
WVC LAND & DEVELOPMENTS LIMITED
02867553
wvc land & developments limited directors
Wvc Land & Developments Limited currently has 1 director, Mr William Dowling serving since Nov 1993.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr William Dowling | United Kingdom | 53 years | Nov 1993 | - | Director |
P&L
December 2023turnover
20.9m
+6%
operating profit
163.4k
0%
gross margin
26.9%
+2.68%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
13.9m
+0.01%
total assets
24.7m
+0.02%
cash
116
-1%
net assets
Total assets minus all liabilities
wvc land & developments limited company details
company number
02867553
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
November 1993
age
32
incorporated
UK
ultimate parent company
accounts
Unaudited Abridged
last accounts submitted
December 2023
previous names
wheels van centres limited (June 2012)
wheels van centre limited (December 2004)
accountant
JOHN A HYDE & CO
auditor
-
address
felstead manor long lane, stanwell, staines-upon-thames, middlesex, TW19 7AN
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
wvc land & developments 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 21 charges/mortgages relating to wvc land & developments limited. Currently there are 11 open charges and 10 have been satisfied in the past.
wvc land & developments limited Capital Raised & Share Issues BETA
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 WVC LAND & DEVELOPMENTS LIMITED. This can take several minutes, an email will notify you when this has completed.
wvc land & developments limited Companies House Filings - See Documents
| date | description | view/download |
|---|
