mitchell drainage and environmental solutions ltd Company Information
Company Number
03636184
Website
www.midcountieswaste.co.ukRegistered Address
unit 5 barberry court, callister way, centrum 100, burton on trent, DE14 2UE
Industry
Collection of hazardous waste
Collection of non-hazardous waste
Telephone
441283533686
Next Accounts Due
June 2024
Group Structure
View All
Shareholders
mid-counties investment limited 100%
mitchell drainage and environmental solutions ltd Estimated Valuation
Pomanda estimates the enterprise value of MITCHELL DRAINAGE AND ENVIRONMENTAL SOLUTIONS LTD at £2m based on a Turnover of £2.8m and 0.7x industry multiple (adjusted for size and gross margin).
mitchell drainage and environmental solutions ltd Estimated Valuation
Pomanda estimates the enterprise value of MITCHELL DRAINAGE AND ENVIRONMENTAL SOLUTIONS LTD at £808.5k based on an EBITDA of £180.1k and a 4.49x industry multiple (adjusted for size and gross margin).
mitchell drainage and environmental solutions ltd Estimated Valuation
Pomanda estimates the enterprise value of MITCHELL DRAINAGE AND ENVIRONMENTAL SOLUTIONS LTD at £3.5m based on Net Assets of £1m and 3.34x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mitchell Drainage And Environmental Solutions Ltd AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Mitchell Drainage And Environmental Solutions Ltd Overview
Mitchell Drainage And Environmental Solutions Ltd is a live company located in centrum 100, DE14 2UE with a Companies House number of 03636184. It operates in the collection of non-hazardous waste sector, SIC Code 38110. Founded in September 1998, it's largest shareholder is mid-counties investment limited with a 100% stake. Mitchell Drainage And Environmental Solutions Ltd is a mature, small sized company, Pomanda has estimated its turnover at £2.8m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Mitchell Drainage And Environmental Solutions Ltd Health Check
Pomanda's financial health check has awarded Mitchell Drainage And Environmental Solutions Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
3 Weak
Size
annual sales of £2.8m, make it smaller than the average company (£9m)
- Mitchell Drainage And Environmental Solutions Ltd
£9m - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (7.6%)
- Mitchell Drainage And Environmental Solutions Ltd
7.6% - Industry AVG
Production
with a gross margin of 28.6%, this company has a comparable cost of product (28.6%)
- Mitchell Drainage And Environmental Solutions Ltd
28.6% - Industry AVG
Profitability
an operating margin of 3.5% make it less profitable than the average company (8.8%)
- Mitchell Drainage And Environmental Solutions Ltd
8.8% - Industry AVG
Employees
with 18 employees, this is below the industry average (42)
18 - Mitchell Drainage And Environmental Solutions Ltd
42 - Industry AVG
Pay Structure
on an average salary of £32.3k, the company has an equivalent pay structure (£32.3k)
- Mitchell Drainage And Environmental Solutions Ltd
£32.3k - Industry AVG
Efficiency
resulting in sales per employee of £157.5k, this is more efficient (£134.2k)
- Mitchell Drainage And Environmental Solutions Ltd
£134.2k - Industry AVG
Debtor Days
it gets paid by customers after 46 days, this is near the average (47 days)
- Mitchell Drainage And Environmental Solutions Ltd
47 days - Industry AVG
Creditor Days
its suppliers are paid after 85 days, this is slower than average (38 days)
- Mitchell Drainage And Environmental Solutions Ltd
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Mitchell Drainage And Environmental Solutions Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 29 weeks, this is more cash available to meet short term requirements (11 weeks)
29 weeks - Mitchell Drainage And Environmental Solutions Ltd
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 56.2%, this is a lower level of debt than the average (63.2%)
56.2% - Mitchell Drainage And Environmental Solutions Ltd
63.2% - Industry AVG
mitchell drainage and environmental solutions ltd Credit Report and Business Information
Mitchell Drainage And Environmental Solutions Ltd Competitor Analysis
Perform a competitor analysis for mitchell drainage and environmental solutions ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
mitchell drainage and environmental solutions ltd Ownership
MITCHELL DRAINAGE AND ENVIRONMENTAL SOLUTIONS LTD group structure
Mitchell Drainage And Environmental Solutions Ltd has no subsidiary companies.
Ultimate parent company
2 parents
MITCHELL DRAINAGE AND ENVIRONMENTAL SOLUTIONS LTD
03636184
mitchell drainage and environmental solutions ltd directors
Mitchell Drainage And Environmental Solutions Ltd currently has 2 directors. The longest serving directors include Miss Joanne Mitchell (Mar 2020) and Miss Naomi Mitchell (Mar 2020).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Miss Joanne Mitchell | United Kingdom | 53 years | Mar 2020 | - | Director |
Miss Naomi Mitchell | United Kingdom | 33 years | Mar 2020 | - | Director |
MITCHELL DRAINAGE AND ENVIRONMENTAL SOLUTIONS LTD financials
Mitchell Drainage And Environmental Solutions Ltd's latest turnover from September 2022 is estimated at £2.8 million and the company has net assets of £1 million. According to their latest financial statements, Mitchell Drainage And Environmental Solutions Ltd has 18 employees and maintains cash reserves of £357.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 18 | 15 | 18 | 19 | 20 | 19 | 15 | |||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 465,140 | 131,973 | 154,686 | 189,734 | 45,726 | 43,848 | 85,427 | 114,202 | 172,663 | 112,622 | 137,346 | 137,346 | 193,986 | 78,814 |
Intangible Assets | 1,067 | 1,467 | 1,867 | 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 |
Debtors (Due After 1 year) | 873,180 | 711,454 | 635,880 | 101,047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 1,339,387 | 844,894 | 792,433 | 290,781 | 45,726 | 43,848 | 85,427 | 114,202 | 172,663 | 112,622 | 137,346 | 137,346 | 193,986 | 78,814 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 362,316 | 517,523 | 431,810 | 398,855 | 453,127 | 489,428 | 433,351 | 429,160 | 501,393 | 425,559 | 413,193 | 413,193 | 396,686 | 454,874 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 315,891 | 28,341 | 44,890 | 51,803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 357,607 | 861,023 | 448,198 | 288,129 | 521,153 | 345,287 | 286,452 | 208,091 | 35,394 | 19,601 | 82,565 | 82,565 | 27,528 | 77,320 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 1,035,814 | 1,406,887 | 924,898 | 738,787 | 974,280 | 834,715 | 719,803 | 637,251 | 536,787 | 445,160 | 495,758 | 495,758 | 424,214 | 532,194 |
total assets | 2,375,201 | 2,251,781 | 1,717,331 | 1,029,568 | 1,020,006 | 878,563 | 805,230 | 751,453 | 709,450 | 557,782 | 633,104 | 633,104 | 618,200 | 611,008 |
Bank overdraft | 40,000 | 40,000 | 2,884 | 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 |
Trade Creditors | 473,489 | 143,750 | 167,314 | 168,291 | 543,724 | 402,841 | 331,147 | 323,033 | 334,564 | 395,318 | 289,772 | 289,772 | 234,701 | 304,982 |
Group/Directors Accounts | 0 | 0 | 10,466 | 10,466 | 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 |
hp & lease commitments | 59,553 | 63,353 | 31,212 | 6,199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 65,174 | 225,793 | 336,199 | 96,948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 638,216 | 472,896 | 548,075 | 281,904 | 543,724 | 402,841 | 331,147 | 323,033 | 334,564 | 395,318 | 289,772 | 289,772 | 234,701 | 304,982 |
loans | 558,958 | 650,000 | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 50,026 | 106,604 | 102,014 | 143,379 | 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 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 2,378 | 53,817 | 105,655 | 154,974 | 142,049 | 128,245 | 128,245 | 172,214 | 0 |
provisions | 86,381 | 28,890 | 28,890 | 24,079 | 6,823 | 7,406 | 15,400 | 21,000 | 32,500 | 0 | 0 | 0 | 0 | 9,003 |
total long term liabilities | 695,365 | 785,494 | 430,904 | 167,458 | 6,823 | 9,784 | 69,217 | 126,655 | 187,474 | 142,049 | 128,245 | 128,245 | 172,214 | 9,003 |
total liabilities | 1,333,581 | 1,258,390 | 978,979 | 449,362 | 550,547 | 412,625 | 400,364 | 449,688 | 522,038 | 537,367 | 418,017 | 418,017 | 406,915 | 313,985 |
net assets | 1,041,620 | 993,391 | 738,352 | 580,206 | 469,459 | 465,938 | 404,866 | 301,765 | 187,412 | 20,415 | 215,087 | 215,087 | 211,285 | 297,023 |
total shareholders funds | 1,041,620 | 993,391 | 738,352 | 580,206 | 469,459 | 465,938 | 404,866 | 301,765 | 187,412 | 20,415 | 215,087 | 215,087 | 211,285 | 297,023 |
Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | ||||||||||||||
Depreciation | 80,669 | 33,362 | 35,315 | 30,405 | 14,224 | 44,532 | 71,937 | 699,856 | 71,739 | 102,175 | 66,821 | 70,301 | 66,655 | 14,523 |
Amortisation | 400 | 400 | 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 |
Debtors | 294,069 | 144,738 | 560,875 | 98,578 | -36,301 | 56,077 | 4,191 | -72,233 | 75,834 | 12,366 | 0 | 16,507 | -58,188 | 454,874 |
Creditors | 329,739 | -23,564 | -977 | -375,433 | 140,883 | 71,694 | 8,114 | -11,531 | -60,754 | 105,546 | 0 | 55,071 | -70,281 | 304,982 |
Accruals and Deferred Income | -160,619 | -110,406 | 239,251 | 96,948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 57,491 | 0 | 4,811 | 17,256 | -583 | -7,994 | -5,600 | -11,500 | 32,500 | 0 | 0 | 0 | -9,003 | 9,003 |
Cash flow from operations | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Group/Directors Accounts | 0 | -10,466 | 0 | 10,466 | 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 |
Long term loans | -91,042 | 350,000 | 300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | -60,378 | 36,731 | -16,352 | 149,578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | -2,378 | -51,439 | -51,838 | -49,319 | 12,925 | 13,804 | 0 | -43,969 | 172,214 | 0 |
share issue | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
cash and cash equivalents | ||||||||||||||
cash | -503,416 | 412,825 | 160,069 | -233,024 | 175,866 | 58,835 | 78,361 | 172,697 | 15,793 | -62,964 | 0 | 55,037 | -49,792 | 77,320 |
overdraft | 0 | 37,116 | 2,884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -503,416 | 375,709 | 157,185 | -233,024 | 175,866 | 58,835 | 78,361 | 172,697 | 15,793 | -62,964 | 0 | 55,037 | -49,792 | 77,320 |
P&L
September 2022turnover
2.8m
+20%
operating profit
99k
0%
gross margin
28.7%
-0.99%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2022net assets
1m
+0.05%
total assets
2.4m
+0.05%
cash
357.6k
-0.58%
net assets
Total assets minus all liabilities
mitchell drainage and environmental solutions ltd company details
company number
03636184
Type
Private limited with Share Capital
industry
38120 - Collection of hazardous waste
38110 - Collection of non-hazardous waste
incorporation date
September 1998
age
26
accounts
Total Exemption Full
ultimate parent company
previous names
mid-counties waste management services limited (January 2022)
incorporated
UK
address
unit 5 barberry court, callister way, centrum 100, burton on trent, DE14 2UE
last accounts submitted
September 2022
mitchell drainage and environmental solutions ltd 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 3 charges/mortgages relating to mitchell drainage and environmental solutions ltd. Currently there are 2 open charges and 1 have been satisfied in the past.
mitchell drainage and environmental solutions ltd Companies House Filings - See Documents
date | description | view/download |
---|