Wigmore Estate Agents Limited

POWER SEARCH PRICING

SOLUTIONS

wigmore estate agents limited Company Information

Live

MatureMicroLow

Company Number

03729616

Website

www.wigmore-estates.com

Registered Address

69-71 east street, epsom, surrey, KT17 1BP

Industry

Real estate agencies

Telephone

Next Accounts Due

September 2024

Group Structure

View All

Directors

Jason Borrows21 Years

Charles Peerless10 Years

Shareholders

beamray ltd 50%

jason edward borrows 50%

wigmore estate agents limited Estimated Valuation

£407.7k

Pomanda estimates the enterprise value of WIGMORE ESTATE AGENTS LIMITED at £407.7k based on a Turnover of £194.5k and 2.1x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Wigmore Estate Agents Limited is a live company located in surrey, KT17 1BP with a Companies House number of 03729616. It operates in the real estate agencies sector, SIC Code 68310. Founded in March 1999, it's largest shareholder is beamray ltd with a 50% stake. Wigmore Estate Agents Limited is a mature, micro sized company, Pomanda has estimated its turnover at £194.5k with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Wigmore Estate Agents Limited a 3 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 Rating3out of 5

3 Strong

2 Regular

6 Weak

Size

annual sales of £194.5k, make it smaller than the average company (£2.2m)

Growth

3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (3.4%)

EXPORT

Wigmore Estate Agents Limited's latest turnover from December 2022 is estimated at £194.5 thousand and the company has net assets of -£388.1 thousand. According to their latest financial statements, Wigmore Estate Agents Limited has 4 employees and maintains cash reserves of £396.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	194,542	270,037	192,884	193,734	332,533	143,515	378,178	206,132	1,403,281	685,962	486,731	405,017	440,434	352,006
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	29,915	31,881	22,831	32,024	47,845	15,223	45,354	27,512	195,897	111,375	100,519	42,520	52,805	37,822
Gross Profit	164,626	238,156	170,052	161,710	284,688	128,291	332,824	178,620	1,207,384	574,587	386,212	362,497	387,629	314,184
Admin Expenses	258,575	286,111	173,282	194,809	350,066	143,778	263,954	319,918	1,350,927	602,404	321,353	307,315	351,210	340,519
Operating Profit	-93,949	-47,955	-3,230	-33,099	-65,378	-15,487	68,870	-141,298	-143,543	-27,817	64,859	55,182	36,419	-26,335
Interest Payable	1,657	660	0	1,776	1,776	0	1,563	1,625	0	588	0	59	736	924
Interest Receivable	12,962	1,281	557	4,104	5,552	4,794	2,200	3,156	2,780	2,963	3,775	184	211	959
Pre-Tax Profit	-82,643	-47,334	-2,673	-30,771	-61,602	-10,693	69,508	-139,767	-140,763	-25,442	68,634	55,307	35,894	-26,300
Tax	0	0	0	0	0	0	-13,901	0	0	0	-15,594	-13,872	-8,103	4,086
Profit After Tax	-82,643	-47,334	-2,673	-30,771	-61,602	-10,693	55,606	-139,767	-140,763	-25,442	53,040	41,435	27,791	-22,214
Dividends Paid	0	0	0	0	0	0	0	0	0	0	28,000	26,000	10,000	0
Retained Profit	-82,643	-47,334	-2,673	-30,771	-61,602	-10,693	55,606	-139,767	-140,763	-25,442	25,040	15,435	17,791	-22,214
Employee Costs	161,667	161,088	152,333	159,780	158,034	110,004	186,242	113,090	716,513	379,880	252,344	220,004	232,906	0
Number Of Employees	4	4	4	4	4	3	5	3	19	11	8	7	7	0
EBITDA*	-71,909	-4,282	40,715	11,209	-19,396	9,736	73,058	-136,412	-138,197	-24,817	68,163	64,402	38,261	-24,372

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	1,833	2,444	3,258	4,344	5,793	24,981	19,358	23,546	27,510	22,067	25,067	27,663	36,883	37,250
Intangible Assets	0	21,429	64,288	107,147	150,006	192,865	0	0	0	0	0	0	0	0
Investments & Other	1	1	1	1	1	1	1	1	1	1	13,600	13,600	13,600	3,500
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,834	23,874	67,547	111,492	155,800	217,847	19,359	23,547	27,511	22,068	38,667	41,263	50,483	40,750
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	5,467	0	8,899	7,333	30,304	7,679	33,290	16,022	118,075	61,887	48,413	28,722	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	31,068	34,559	24,901	30,614	21,736	64,335	65,527	47,512	0	0	35,495	35,555	35,504	43,080
Cash	396,451	344,255	680,433	432,798	661,597	818,908	1,098,725	661,452	600,934	510,942	674,249	685,004	579,225	366,558
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	432,986	378,814	714,233	470,745	713,637	890,922	1,197,542	724,986	719,009	572,829	758,157	749,281	614,729	409,638
total assets	434,820	402,688	781,780	582,237	869,437	1,108,769	1,216,901	748,533	746,520	594,897	796,824	790,544	665,212	450,388
Bank overdraft	0	0	0	0	0	0	0	50,000	0	0	18,083	25,403	32,567	39,600
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	39,795	49,088	25,522	43,890	69,111	8,022	17,300	88,739	242,232	79,940	0	0	0	0
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	300,284	236,832	322,456	277,145	277,459	320,172	312,101	169,038	0	0	36,163	35,371	20,944	13,699
total current liabilities	340,079	285,920	347,978	321,035	346,570	328,194	329,401	307,777	242,232	79,940	54,246	60,774	53,511	53,299
loans	13,756	21,125	0	0	52,611	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	469,009	401,024	691,909	516,576	694,752	940,028	1,039,868	648,730	572,495	442,401	644,580	656,812	554,178	357,357
provisions	60	60	0	60	167	3,608	0	0	0	0	0	0	0	0
total long term liabilities	482,825	422,209	691,909	516,636	747,530	943,636	1,039,868	648,730	572,495	442,401	644,580	656,812	554,178	357,357
total liabilities	822,904	708,129	1,039,887	837,671	1,094,100	1,271,830	1,369,269	956,507	814,727	522,341	698,826	717,586	607,689	410,656
net assets	-388,084	-305,441	-258,107	-255,434	-224,663	-163,061	-152,368	-207,974	-68,207	72,556	97,998	72,958	57,523	39,732
total shareholders funds	-388,084	-305,441	-258,107	-255,434	-224,663	-163,061	-152,368	-207,974	-68,207	72,556	97,998	72,958	57,523	39,732

	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	-93,949	-47,955	-3,230	-33,099	-65,378	-15,487	68,870	-141,298	-143,543	-27,817	64,859	55,182	36,419	-26,335
Depreciation	611	814	1,086	1,449	3,123	3,794	4,188	4,886	5,346	3,000	3,304	9,220	1,842	1,963
Amortisation	21,429	42,859	42,859	42,859	42,859	21,429	0	0	0	0	0	0	0	0
Tax	0	0	0	0	0	0	-13,901	0	0	0	-15,594	-13,872	-8,103	4,086
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	1,976	759	-4,147	-14,093	-19,974	-26,803	35,283	-54,541	56,188	-22,021	19,631	28,773	-7,576	43,080
Creditors	-9,293	23,566	-18,368	-25,221	61,089	-9,278	-71,439	-153,493	162,292	79,940	0	0	0	0
Accruals and Deferred Income	63,452	-85,624	45,311	-314	-42,713	8,071	143,063	169,038	0	-36,163	792	14,427	7,245	13,699
Deferred Taxes & Provisions	0	60	-60	-107	-3,441	3,608	0	0	0	0	0	0	0	0
Cash flow from operations	-19,726	-67,039	71,745	-340	15,513	38,940	95,498	-66,326	-32,093	40,981	33,730	36,184	44,979	-49,667
Investing Activities
capital expenditure	0	0	0	0	16,065	-223,711	0	-922	-10,789	0	-708	0	-1,475	-39,213
Change in Investments	0	0	0	0	0	0	0	0	0	-13,599	0	0	10,100	3,500
cash flow from investments	0	0	0	0	16,065	-223,711	0	-922	-10,789	13,599	-708	0	-11,575	-42,713
Financing Activities
Bank loans	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
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-7,369	21,125	0	-52,611	52,611	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
other long term liabilities	67,985	-290,885	175,333	-178,176	-245,276	-99,840	391,138	76,235	130,094	-202,179	-12,232	102,634	196,821	357,357
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	61,946
interest	11,305	621	557	2,328	3,776	4,794	637	1,531	2,780	2,375	3,775	125	-525	35
cash flow from financing	71,921	-269,139	175,890	-228,459	-188,889	-95,046	391,775	77,766	132,874	-199,804	-8,457	102,759	196,296	419,338
cash and cash equivalents
cash	52,196	-336,178	247,635	-228,799	-157,311	-279,817	437,273	60,518	89,992	-163,307	-10,755	105,779	212,667	366,558
overdraft	0	0	0	0	0	0	-50,000	50,000	0	-18,083	-7,320	-7,164	-7,033	39,600
change in cash	52,196	-336,178	247,635	-228,799	-157,311	-279,817	487,273	10,518	89,992	-145,224	-3,435	112,943	219,700	326,958

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for wigmore estate agents limited. Get real-time insights into wigmore estate agents 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 wigmore estate agents limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in KT17 area or any other competitors across 12 key performance metrics.

WIGMORE ESTATE AGENTS LIMITED group structure

Wigmore Estate Agents Limited has no subsidiary companies.

Ultimate parent company

WIGMORE ESTATE AGENTS LIMITED

03729616

WIGMORE ESTATE AGENTS LIMITED Shareholders

beamray ltd	50%
jason edward borrows	50%

Wigmore Estate Agents Limited currently has 2 directors. The longest serving directors include Mr Jason Borrows (Mar 2003) and Mr Charles Peerless (Sep 2013).

officer	country	age	start	end	role
Mr Jason Borrows	United Kingdom	53 years	Mar 2003	-	Director
Mr Charles Peerless	United Kingdom	56 years	Sep 2013	-	Director

P&L

December 2022

turnover

194.5k

-28%

operating profit

-93.9k

gross margin

84.7%

-4.05%

turnover

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

Balance Sheet

December 2022

net assets

-388.1k

+0.27%

total assets

434.8k

+0.08%

cash

396.5k

+0.15%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

philip hunt associates limited

london maison limited

2.5

guildford town and villages ltd

kingstons ( guildford ) limited

recept consulting limited

2.5

company number

03729616

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

March 1999

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

69-71 east street, epsom, surrey, KT17 1BP

last accounts submitted

December 2022

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 wigmore estate agents limited. Currently there are 2 open charges and 0 have been satisfied in the past.

wigmore estate agents limited Company Information

wigmore estate agents limited Estimated Valuation

wigmore estate agents limited Estimated Valuation

wigmore estate agents limited Estimated Valuation

Wigmore Estate Agents Limited Overview

Wigmore Estate Agents Limited Health Check

WIGMORE ESTATE AGENTS LIMITED financials

wigmore estate agents limited Credit Report and Business Information

Wigmore Estate Agents Limited Competitor Analysis

wigmore estate agents limited Ownership

wigmore estate agents limited directors

wigmore estate agents limited company details

wigmore estate agents limited Charges & Mortgages

wigmore estate agents limited Companies House Filings - See Documents