The Kilminster Practice Limited

POWER SEARCH PRICING

SOLUTIONS

the kilminster practice limited Company Information

Live

MatureMicroHealthy

Company Number

03267534

Next Accounts

Sep 2025

Industry

Other financial service activities, except insurance and pension funding, (not including security dealing on own account and factoring) n.e.c.

Directors

Malcolm Kilminster

Shareholders

anne kilminster

malcolme rene kilminster

Group Structure

View All

Contact

Registered Address

9 ashvale close, nailsea, bristol, BS48 1QH

Website

http://kilminster.com

the kilminster practice limited Estimated Valuation

£125.2k

Pomanda estimates the enterprise value of THE KILMINSTER PRACTICE LIMITED at £125.2k based on a Turnover of £151k and 0.83x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

The Kilminster Practice Limited is a live company located in bristol, BS48 1QH with a Companies House number of 03267534. It operates in the financial intermediation not elsewhere classified sector, SIC Code 64999. Founded in October 1996, it's largest shareholder is anne kilminster with a 50% stake. The Kilminster Practice Limited is a mature, micro sized company, Pomanda has estimated its turnover at £151k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded The Kilminster Practice Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £151k, make it smaller than the average company (£5.5m)

Growth

3 year (CAGR) sales growth of 8%, show it is growing at a faster rate (5%)

EXPORT

The Kilminster Practice Limited's latest turnover from December 2023 is estimated at £151 thousand and the company has net assets of £36.4 thousand. According to their latest financial statements, The Kilminster Practice Limited has 1 employee and maintains cash reserves of 0 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	150,950	149,590	131,935	121,431	100,820	121,615	148,204	97,669	33,751	111,920	20,465	20,086	64,819	82,298	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	129,878	126,172	110,712	101,049	84,149	101,062	120,505	74,693	23,401	17,131	14,909	14,802	48,995	63,292	0
Gross Profit	21,072	23,418	21,222	20,382	16,671	20,553	27,699	22,976	10,350	94,789	5,556	5,284	15,824	19,006	0
Admin Expenses	18,393	7,662	10,208	23,387	2,208	18,174	12,158	9,944	-6,838	61,826	-21,259	29,612	-718	92,387	216
Operating Profit	2,679	15,756	11,014	-3,005	14,463	2,379	15,541	13,032	17,188	32,963	26,815	-24,328	16,542	-73,381	-216
Interest Payable	0	0	0	0	0	0	0	0	0	2,756	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	17	64	0	2	0	0	48	48
Pre-Tax Profit	2,679	15,756	11,014	-3,005	14,463	2,379	15,541	13,049	17,253	30,207	26,817	-24,328	16,542	-73,333	-168
Tax	-670	-2,994	-2,093	0	-2,748	-452	-2,953	-2,610	-3,450	0	-6,168	0	-4,301	0	0
Profit After Tax	2,009	12,762	8,921	-3,005	11,715	1,927	12,588	10,439	13,802	30,207	20,649	-24,328	12,241	-73,333	-168
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	2,009	12,762	8,921	-3,005	11,715	1,927	12,588	10,439	13,802	30,207	20,649	-24,328	12,241	-73,333	-168
Employee Costs	82,687	79,016	76,758	74,113	73,375	72,021	68,716	66,062	64,138	61,542	62,850	60,029	60,622	59,354	0
Number Of Employees	1	1	1	1	1	1	1	1	1	1	1	1	1	1	0
EBITDA*	2,679	15,756	11,014	-3,005	14,463	2,379	15,541	13,032	17,938	33,729	27,465	-23,235	19,500	-70,373	2,122

* 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	0	0	0	0	0	0	0	0	417	1,166	1,932	628	1,493	4,120	5,586
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)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	0	0	0	0	0	0	0	417	1,166	1,932	628	1,493	4,120	5,586
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	63,716	69,207	59,664	50,800	35,822	40,502	48,766	33,333	10,758	4,696	4,698	1,698	0	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	13,606	12,072	711	25	35	71	19,196
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	13,821	8,227	1,246
total current assets	63,716	69,207	59,664	50,800	35,822	40,502	48,766	33,333	24,364	16,768	5,409	1,723	13,856	8,298	20,442
total assets	63,716	69,207	59,664	50,800	35,822	40,502	48,766	33,333	24,781	17,934	7,341	2,351	15,349	12,418	26,028
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	21,574	24,718	24,132	17,566	20,083	36,478	46,669	43,824	41,044	31,891	44,849	66,653	71,063	81,417	12,098
Group/Directors Accounts	0	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	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	21,574	24,718	24,132	17,566	20,083	36,478	46,669	43,824	41,044	31,891	44,849	66,653	71,063	81,417	12,098
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	3,391	1,423	11,493
other liabilities	5,716	10,072	13,877	20,500	0	0	0	0	4,665	20,773	27,429	21,284	2,153	3,077	2,603
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	5,716	10,072	13,877	20,500	0	0	0	0	4,665	20,773	27,429	21,284	5,544	4,500	14,096
total liabilities	27,290	34,790	38,009	38,066	20,083	36,478	46,669	43,824	45,709	52,664	72,278	87,937	76,607	85,917	26,194
net assets	36,426	34,417	21,655	12,734	15,739	4,024	2,097	-10,491	-20,928	-34,730	-64,937	-85,586	-61,258	-73,499	-166
total shareholders funds	36,426	34,417	21,655	12,734	15,739	4,024	2,097	-10,491	-20,928	-34,730	-64,937	-85,586	-61,258	-73,499	-166

	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	2,679	15,756	11,014	-3,005	14,463	2,379	15,541	13,032	17,188	32,963	26,815	-24,328	16,542	-73,381	-216
Depreciation	0	0	0	0	0	0	0	0	750	766	650	1,093	2,958	3,008	2,338
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-670	-2,994	-2,093	0	-2,748	-452	-2,953	-2,610	-3,450	0	-6,168	0	-4,301	0	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-5,491	9,543	8,864	14,978	-4,680	-8,264	15,433	22,575	6,062	-2	3,000	1,698	0	0	0
Creditors	-3,144	586	6,566	-2,517	-16,395	-10,191	2,845	2,780	9,153	-12,958	-21,804	-4,410	-10,354	69,319	12,098
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	-3,391	1,968	-10,070	11,493
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	4,356	3,805	6,623	-20,500	0	0	0	-9,373	17,579	20,773	-3,507	-32,734	6,813	-11,124	25,713
Investing Activities
capital expenditure	0	0	0	0	0	0	0	417	-1	0	-1,954	-228	-331	-1,542	-7,924
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	0	0	417	-1	0	-1,954	-228	-331	-1,542	-7,924
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	0	0
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	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-4,356	-3,805	-6,623	20,500	0	0	0	-4,665	-16,108	-6,656	6,145	19,131	-924	474	2,603
share issue	0	0	0	0	0	0	0	-2	0	0	0	0	0	0	2
interest	0	0	0	0	0	0	0	17	64	-2,756	2	0	0	48	48
cash flow from financing	-4,356	-3,805	-6,623	20,500	0	0	0	-4,650	-16,044	-9,412	6,147	19,131	-924	522	2,653
cash and cash equivalents
cash	0	0	0	0	0	0	0	-13,606	1,534	11,361	686	-10	-36	-19,125	19,196
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-13,606	1,534	11,361	686	-10	-36	-19,125	19,196

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for the kilminster practice limited. Get real-time insights into the kilminster practice 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 the kilminster practice limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in BS48 area or any other competitors across 12 key performance metrics.

THE KILMINSTER PRACTICE LIMITED group structure

The Kilminster Practice Limited has no subsidiary companies.

Ultimate parent company

THE KILMINSTER PRACTICE LIMITED

03267534

THE KILMINSTER PRACTICE LIMITED Shareholders

anne kilminster	50%
malcolme rene kilminster	50%

The Kilminster Practice Limited currently has 1 director, Mr Malcolm Kilminster serving since Oct 1996.

officer	country	age	start	end	role
Mr Malcolm Kilminster	Wales	77 years	Oct 1996	-	Director

P&L

December 2023

turnover

151k

+1%

operating profit

2.7k

gross margin

14%

-10.83%

turnover

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

Balance Sheet

December 2023

net assets

36.4k

+0.06%

total assets

63.7k

-0.08%

cash

net assets

Total assets minus all liabilities

Similar Companies

smart advice financial solutions ltd

oak leasing limited

2.5

integrated financial solutions limited

mike ball financial services limited

findlay james (insolvency practitioners) limited

4.5

company number

03267534

Type

Private limited with Share Capital

industry

64999 - Other financial service activities, except insurance and pension funding, (not including security dealing on own account and factoring) n.e.c.

incorporation date

October 1996

ultimate parent company

None

previous names

kilminster capital management services limited (February 2008)

kilminster corporate consultancy limited (November 2000)

address

9 ashvale close, nailsea, bristol, BS48 1QH

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 1 charges/mortgages relating to the kilminster practice limited. Currently there are 1 open charges and 0 have been satisfied in the past.

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 THE KILMINSTER PRACTICE LIMITED. This can take several minutes, an email will notify you when this has completed.

the kilminster practice limited Company Information

the kilminster practice limited Estimated Valuation

the kilminster practice limited Estimated Valuation

the kilminster practice limited Estimated Valuation

The Kilminster Practice Limited Overview

The Kilminster Practice Limited Health Check

THE KILMINSTER PRACTICE LIMITED financials

the kilminster practice limited Credit Report and Business Information

The Kilminster Practice Limited Competitor Analysis

the kilminster practice limited Ownership

the kilminster practice limited directors

the kilminster practice limited company details

the kilminster practice limited Charges & Mortgages

the kilminster practice limited Capital Raised & Share Issues BETA

the kilminster practice limited Companies House Filings - See Documents