Wigwam Properties Limited

POWER SEARCH PRICING

SOLUTIONS

wigwam properties limited Company Information

Live

MatureMicroDeclining

Company Number

04156824

Website

Registered Address

173 college road, liverpool, L23 3AT

Industry

Buying and selling of own real estate

Telephone

Next Accounts Due

December 2025

Group Structure

View All

Directors

Leroy Kellett17 Years

Shareholders

leroy michael kellett 100%

wigwam properties limited Estimated Valuation

£109.3k

Pomanda estimates the enterprise value of WIGWAM PROPERTIES LIMITED at £109.3k based on a Turnover of £62.7k and 1.74x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Wigwam Properties Limited is a live company located in liverpool, L23 3AT with a Companies House number of 04156824. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in February 2001, it's largest shareholder is leroy michael kellett with a 100% stake. Wigwam Properties Limited is a mature, micro sized company, Pomanda has estimated its turnover at £62.7k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Wigwam Properties Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

1 Regular

8 Weak

Size

annual sales of £62.7k, make it smaller than the average company (£869.3k)

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (2.8%)

EXPORT

Wigwam Properties Limited's latest turnover from March 2024 is estimated at £62.7 thousand and the company has net assets of £12.7 thousand. According to their latest financial statements, Wigwam Properties Limited has 1 employee and maintains cash reserves of 0 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	62,672	142,113	35,002	68,818	77,803	72,799	67,618	74,706	0	103,656	110,331	33,411	41,346	33,645	30,400
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	44,353	103,757	25,950	53,043	61,309	54,198	50,683	57,070	0	79,250	87,149	26,351	32,501	27,091	24,929
Gross Profit	18,319	38,356	9,051	15,775	16,495	18,601	16,935	17,636	0	24,406	23,182	7,060	8,845	6,554	5,471
Admin Expenses	28,757	23,878	-5,574	7,307	18,370	39,250	33,296	-28,519	-6,046	30,374	6,165	-3,230	-1,194	2,076	13,651
Operating Profit	-10,438	14,478	14,625	8,468	-1,875	-20,649	-16,361	46,155	6,046	-5,968	17,017	10,290	10,039	4,478	-8,180
Interest Payable	0	0	3,285	5,819	5,786	6,624	6,289	2,922	0	0	0	0	0	0	0
Interest Receivable	0	0	5	1	6	435	314	31	12	8	7	5	4	18	17
Pre-Tax Profit	-10,438	14,478	11,346	2,649	-7,656	-26,838	-22,336	43,264	6,058	-5,960	17,023	10,295	10,043	4,496	-8,163
Tax	0	-2,751	-2,156	-503	0	0	0	-8,653	-1,211	0	-3,915	-2,471	-2,611	-1,259	0
Profit After Tax	-10,438	11,727	9,190	2,146	-7,656	-26,838	-22,336	34,611	4,846	-5,960	13,108	7,824	7,432	3,237	-8,163
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-10,438	11,727	9,190	2,146	-7,656	-26,838	-22,336	34,611	4,846	-5,960	13,108	7,824	7,432	3,237	-8,163
Employee Costs	41,053	36,770	36,581	35,930	38,825	38,697	35,108	34,774	0	35,092	35,672	32,725	32,768	33,672	32,970
Number Of Employees	1	1	1	1	1	1	1	1	0	1	1	1	1	1	1
EBITDA*	-10,438	14,478	14,625	8,468	-1,875	-20,649	-16,361	46,155	6,046	-5,968	17,017	10,290	10,039	4,478	-8,180

* 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	1,000	1,000	73,291	146,582	146,582	186,582	186,582	279,915	0	0	366,165	366,165	476,165	476,165	162,643
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	500,000	500,000	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	1,000	1,000	73,291	146,582	146,582	186,582	186,582	279,915	500,000	500,000	366,165	366,165	476,165	476,165	162,643
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	267,841
Trade Debtors	15,034	45,822	484	0	0	0	0	0	0	0	0	315	315	315	315
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	1,429	0	11,598	104,392	21,109	3,424	1,351	1,858	798	1,080	500	6,831
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	15,034	45,822	484	1,429	0	11,598	104,392	21,109	3,424	1,351	1,858	1,113	1,395	815	274,987
total assets	16,034	46,822	73,775	148,011	146,582	198,180	290,974	301,024	503,424	501,351	368,023	367,278	477,560	476,980	437,630
Bank overdraft	0	0	0	0	633	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	2,753	23,287	56,761	0	0	0	0	0	0	108,639	97,255	108,391	140,286	142,850	142,731
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	48,327	52,911	54,065	116,275	90,474	115,220	0	0	0	0	0	0
total current liabilities	2,753	23,287	56,761	48,327	53,544	54,065	116,275	90,474	115,220	108,639	97,255	108,391	140,286	142,850	142,731
loans	0	0	0	97,333	92,833	96,254	100,000	93,515	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	551	367	5,573	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	231,945	241,299	247,230	248,457	334,668	338,956	302,962
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	551	367	5,573	97,333	92,833	96,254	100,000	93,515	231,945	241,299	247,230	248,457	334,668	338,956	302,962
total liabilities	3,304	23,654	62,334	145,660	146,377	150,319	216,275	183,989	347,165	349,938	344,485	356,848	474,954	481,806	445,693
net assets	12,730	23,168	11,441	2,351	205	47,861	74,699	117,035	156,259	151,413	23,538	10,430	2,606	-4,826	-8,063
total shareholders funds	12,730	23,168	11,441	2,351	205	47,861	74,699	117,035	156,259	151,413	23,538	10,430	2,606	-4,826	-8,063

	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	-10,438	14,478	14,625	8,468	-1,875	-20,649	-16,361	46,155	6,046	-5,968	17,017	10,290	10,039	4,478	-8,180
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-2,751	-2,156	-503	0	0	0	-8,653	-1,211	0	-3,915	-2,471	-2,611	-1,259	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	-267,841	267,841
Debtors	-30,788	45,338	484	0	0	0	0	0	0	0	-315	0	0	0	315
Creditors	-20,534	-33,474	56,761	0	0	0	0	0	-108,639	11,384	-11,136	-31,895	-2,564	119	142,731
Accruals and Deferred Income	184	-5,206	-42,754	-4,584	-1,154	-62,210	25,801	-24,746	115,220	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	0	-72,291	25,992	3,381	-3,029	-82,859	9,440	12,756	11,416	5,416	2,281	-24,076	4,864	271,179	-133,605
Investing Activities
capital expenditure	0	72,291	73,291	0	40,000	0	93,333	-279,915	0	366,165	0	110,000	0	-313,522	-162,643
Change in Investments	0	0	0	0	0	0	0	-500,000	0	500,000	0	0	0	0	0
cash flow from investments	0	72,291	73,291	0	40,000	0	93,333	220,085	0	-133,835	0	110,000	0	-313,522	-162,643
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	-97,333	4,500	-3,421	-3,746	6,485	93,515	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	0	0	0	0	0	0	0	-231,945	-9,354	-5,931	-1,227	-86,211	-4,288	35,994	302,962
share issue	0	0	-100	0	-40,000	0	-20,000	-73,835	0	133,835	0	0	0	0	100
interest	0	0	-3,280	-5,818	-5,780	-6,189	-5,975	-2,891	12	8	7	5	4	18	17
cash flow from financing	0	0	-100,713	-1,318	-49,201	-9,935	-19,490	-215,156	-9,342	127,912	-1,220	-86,206	-4,284	36,012	303,079
cash and cash equivalents
cash	0	0	-1,429	1,429	-11,598	-92,794	83,283	17,685	2,073	-507	1,060	-282	580	-6,331	6,831
overdraft	0	0	0	-633	633	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	-1,429	2,062	-12,231	-92,794	83,283	17,685	2,073	-507	1,060	-282	580	-6,331	6,831

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for wigwam properties limited. Get real-time insights into wigwam properties 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 wigwam properties limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in L23 area or any other competitors across 12 key performance metrics.

WIGWAM PROPERTIES LIMITED group structure

Wigwam Properties Limited has no subsidiary companies.

Ultimate parent company

WIGWAM PROPERTIES LIMITED

04156824

WIGWAM PROPERTIES LIMITED Shareholders

leroy michael kellett

100%

Wigwam Properties Limited currently has 1 director, Mr Leroy Kellett serving since Oct 2007.

officer	country	age	start	end	role
Mr Leroy Kellett	England	53 years	Oct 2007	-	Director

P&L

March 2024

turnover

62.7k

-56%

operating profit

-10.4k

gross margin

29.3%

+8.3%

turnover

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

Balance Sheet

March 2024

net assets

12.7k

-0.45%

total assets

16k

-0.66%

cash

net assets

Total assets minus all liabilities

Similar Companies

ion steam mill limited

3.5

nutview limited

2.5

consort properties limited

st james securities limited

3.5

jtll limited

company number

04156824

Type

Private limited with Share Capital

industry

68100 - Buying and selling of own real estate

incorporation date

February 2001

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

rent-a-home limited (October 2005)

silica building services limited (July 2002)

last accounts submitted

March 2024

address

173 college road, liverpool, L23 3AT

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 wigwam properties limited. Currently there are 2 open charges and 1 have been satisfied in the past.

wigwam properties limited Company Information

wigwam properties limited Estimated Valuation

wigwam properties limited Estimated Valuation

wigwam properties limited Estimated Valuation

Wigwam Properties Limited Overview

Wigwam Properties Limited Health Check

WIGWAM PROPERTIES LIMITED financials

wigwam properties limited Credit Report and Business Information

Wigwam Properties Limited Competitor Analysis

wigwam properties limited Ownership

wigwam properties limited directors

wigwam properties limited company details

wigwam properties limited Charges & Mortgages

wigwam properties limited Companies House Filings - See Documents