uniwill limited
uniwill limited Company Information
Company Number
03336678
Website
www.uniwill-led.comRegistered Address
2 station approach, wentworth, virginia water, surrey, GU25 4DL
Industry
Buying and selling of own real estate
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Telephone
01344842857
Next Accounts Due
December 2025
Group Structure
View All
Shareholders
james adam wyatt 33.3%
rupert wyatt 33.3%
View Alluniwill limited Estimated Valuation
Pomanda estimates the enterprise value of UNIWILL LIMITED at £1.6m based on a Turnover of £554.8k and 2.88x industry multiple (adjusted for size and gross margin).
uniwill limited Estimated Valuation
Pomanda estimates the enterprise value of UNIWILL LIMITED at £1.6m based on an EBITDA of £247.4k and a 6.51x industry multiple (adjusted for size and gross margin).
uniwill limited Estimated Valuation
Pomanda estimates the enterprise value of UNIWILL LIMITED at £5.3m based on Net Assets of £4.7m and 1.11x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Uniwill Limited Overview
Uniwill Limited is a live company located in virginia water, GU25 4DL with a Companies House number of 03336678. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in March 1997, it's largest shareholder is james adam wyatt with a 33.3% stake. Uniwill Limited is a mature, small sized company, Pomanda has estimated its turnover at £554.8k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Uniwill Limited Health Check
Pomanda's financial health check has awarded Uniwill Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 2 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
2 Weak
Size
annual sales of £554.8k, make it smaller than the average company (£812.7k)
- Uniwill Limited
£812.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 31%, show it is growing at a faster rate (3.5%)
- Uniwill Limited
3.5% - Industry AVG
Production
with a gross margin of 74.5%, this company has a comparable cost of product (74.5%)
- Uniwill Limited
74.5% - Industry AVG
Profitability
an operating margin of 42.4% make it more profitable than the average company (33.6%)
- Uniwill Limited
33.6% - Industry AVG
Employees
with 3 employees, this is below the industry average (4)
3 - Uniwill Limited
4 - Industry AVG
Pay Structure
on an average salary of £36.8k, the company has an equivalent pay structure (£36.8k)
- Uniwill Limited
£36.8k - Industry AVG
Efficiency
resulting in sales per employee of £184.9k, this is equally as efficient (£184.9k)
- Uniwill Limited
£184.9k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Uniwill Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Uniwill Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Uniwill Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 34 weeks, this is more cash available to meet short term requirements (12 weeks)
34 weeks - Uniwill Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 27.1%, this is a lower level of debt than the average (59.5%)
27.1% - Uniwill Limited
59.5% - Industry AVG
UNIWILL LIMITED financials
Uniwill Limited's latest turnover from March 2024 is estimated at £554.8 thousand and the company has net assets of £4.7 million. According to their latest financial statements, Uniwill Limited has 3 employees and maintains cash reserves of £147.5 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 | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 3 | 2 | 2 | 2 | 2 | ||||||||||
| EBITDA* |
* 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 | 36,690 | 40,817 | 42,496 | 55,361 | 25,046 | 21,915 | 11,410 | 14,853 | 17,275 | 6,271,545 | 6,252,083 | 6,051,479 | 6,051,973 | 5,752,630 | 5,403,505 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 6,250,000 | 6,250,000 | 6,250,000 | 6,250,000 | 6,250,000 | 6,250,000 | 6,250,000 | 6,250,000 | 6,250,000 | 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 | 6,286,690 | 6,290,817 | 6,292,496 | 6,305,361 | 6,275,046 | 6,271,915 | 6,261,410 | 6,264,853 | 6,267,275 | 6,271,545 | 6,252,083 | 6,051,479 | 6,051,973 | 5,752,630 | 5,403,505 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 7,436 | 9,133 | 7,644 | 8,038 | 0 | 0 | 8,320 | 7,378 | 7,924 | 8,275 | 29,299 | 51,277 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 49,945 | 16,399 | 7,612 | 0 | 0 | 0 | 0 | 15,151 | 15,595 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 147,549 | 219,814 | 137,473 | 95,398 | 93,084 | 115,050 | 185,101 | 147,642 | 77,122 | 82,502 | 48,287 | 61,837 | 76,293 | 167,457 | 245,962 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 197,494 | 236,213 | 145,085 | 102,834 | 102,217 | 122,694 | 193,139 | 162,793 | 92,717 | 90,822 | 55,665 | 69,761 | 84,568 | 196,756 | 297,239 |
| total assets | 6,484,184 | 6,527,030 | 6,437,581 | 6,408,195 | 6,377,263 | 6,394,609 | 6,454,549 | 6,427,646 | 6,359,992 | 6,362,367 | 6,307,748 | 6,121,240 | 6,136,541 | 5,949,386 | 5,700,744 |
| 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 | 0 | 0 | 0 | 179,115 | 193,338 | 188,823 | 199,297 | 0 | 0 | 43,083 | 24,644 | 22,627 | 28,652 | 118,904 | 207,017 |
| 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 | 220,725 | 194,806 | 172,059 | 0 | 0 | 0 | 0 | 193,123 | 143,772 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 220,725 | 194,806 | 172,059 | 179,115 | 193,338 | 188,823 | 199,297 | 193,123 | 143,772 | 43,083 | 24,644 | 22,627 | 28,652 | 118,904 | 207,017 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,977,896 | 1,977,896 | 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 | 687,646 | 938,896 | 998,896 | 1,058,896 | 1,133,896 | 1,273,896 | 1,417,896 | 1,561,896 | 1,721,896 | 1,977,896 | 1,977,896 | 1,977,896 | 0 | 0 | 1,977,896 |
| provisions | 847,253 | 848,284 | 574,393 | 574,393 | 574,393 | 574,393 | 574,393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 1,534,899 | 1,787,180 | 1,573,289 | 1,633,289 | 1,708,289 | 1,848,289 | 1,992,289 | 1,561,896 | 1,721,896 | 1,977,896 | 1,977,896 | 1,977,896 | 1,977,896 | 1,977,896 | 1,977,896 |
| total liabilities | 1,755,624 | 1,981,986 | 1,745,348 | 1,812,404 | 1,901,627 | 2,037,112 | 2,191,586 | 1,755,019 | 1,865,668 | 2,020,979 | 2,002,540 | 2,000,523 | 2,006,548 | 2,096,800 | 2,184,913 |
| net assets | 4,728,560 | 4,545,044 | 4,692,233 | 4,595,791 | 4,475,636 | 4,357,497 | 4,262,963 | 4,672,627 | 4,494,324 | 4,341,388 | 4,305,208 | 4,120,717 | 4,129,993 | 3,852,586 | 3,515,831 |
| total shareholders funds | 4,728,560 | 4,545,044 | 4,692,233 | 4,595,791 | 4,475,636 | 4,357,497 | 4,262,963 | 4,672,627 | 4,494,324 | 4,341,388 | 4,305,208 | 4,120,717 | 4,129,993 | 3,852,586 | 3,515,831 |
| 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 | |||||||||||||||
| Depreciation | 11,859 | 11,275 | 14,165 | 18,454 | 8,349 | 7,305 | 3,803 | 4,951 | 5,759 | 7,181 | 695 | 493 | 657 | 876 | 1,169 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 33,546 | 8,787 | 176 | -1,697 | 1,489 | -394 | -7,113 | -444 | 7,275 | 942 | -546 | -351 | -21,024 | -21,978 | 51,277 |
| Creditors | 0 | 0 | -179,115 | -14,223 | 4,515 | -10,474 | 199,297 | 0 | -43,083 | 18,439 | 2,017 | -6,025 | -90,252 | -88,113 | 207,017 |
| Accruals and Deferred Income | 25,919 | 22,747 | 172,059 | 0 | 0 | 0 | -193,123 | 49,351 | 143,772 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | -1,031 | 273,891 | 0 | 0 | 0 | 0 | 574,393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,250,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||||
| 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 | -1,977,896 | 0 | 1,977,896 | 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 | -251,250 | -60,000 | -60,000 | -75,000 | -140,000 | -144,000 | -144,000 | -160,000 | -256,000 | 0 | 0 | 1,977,896 | 0 | -1,977,896 | 1,977,896 |
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -72,265 | 82,341 | 42,075 | 2,314 | -21,966 | -70,051 | 37,459 | 70,520 | -5,380 | 34,215 | -13,550 | -14,456 | -91,164 | -78,505 | 245,962 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -72,265 | 82,341 | 42,075 | 2,314 | -21,966 | -70,051 | 37,459 | 70,520 | -5,380 | 34,215 | -13,550 | -14,456 | -91,164 | -78,505 | 245,962 |
uniwill limited Credit Report and Business Information
Uniwill Limited Competitor Analysis
Perform a competitor analysis for uniwill limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in GU25 area or any other competitors across 12 key performance metrics.
uniwill limited Ownership
UNIWILL LIMITED group structure
Uniwill Limited has no subsidiary companies.
Ultimate parent company
UNIWILL LIMITED
03336678
uniwill limited directors
Uniwill Limited currently has 3 directors. The longest serving directors include Mrs Sophie Mead (Mar 2015) and Mr James Wyatt (Oct 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Sophie Mead | England | 50 years | Mar 2015 | - | Director |
| Mr James Wyatt | 59 years | Oct 2022 | - | Director | |
| Mr Rupert Wyatt | 57 years | Oct 2022 | - | Director |
P&L
March 2024turnover
554.8k
+49%
operating profit
235.5k
0%
gross margin
74.6%
+5.58%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
4.7m
+0.04%
total assets
6.5m
-0.01%
cash
147.5k
-0.33%
net assets
Total assets minus all liabilities
uniwill limited company details
company number
03336678
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
March 1997
age
27
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
last accounts submitted
March 2024
address
2 station approach, wentworth, virginia water, surrey, GU25 4DL
accountant
AZETS
auditor
-
uniwill 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 2 charges/mortgages relating to uniwill limited. Currently there are 1 open charges and 1 have been satisfied in the past.
uniwill limited Companies House Filings - See Documents
| date | description | view/download |
|---|
