wiggin burchsmith & verde limited
wiggin burchsmith & verde limited Company Information
Company Number
04294882
Next Accounts
Jun 2025
Industry
Other human health activities
Directors
Shareholders
edwards dixon limited
Group Structure
View All
Contact
Registered Address
lygon house, 50 london road, bromley, kent, BR1 3RA
Website
-wiggin burchsmith & verde limited Estimated Valuation
Pomanda estimates the enterprise value of WIGGIN BURCHSMITH & VERDE LIMITED at £133.1k based on a Turnover of £232.7k and 0.57x industry multiple (adjusted for size and gross margin).
wiggin burchsmith & verde limited Estimated Valuation
Pomanda estimates the enterprise value of WIGGIN BURCHSMITH & VERDE LIMITED at £182.1k based on an EBITDA of £41.7k and a 4.37x industry multiple (adjusted for size and gross margin).
wiggin burchsmith & verde limited Estimated Valuation
Pomanda estimates the enterprise value of WIGGIN BURCHSMITH & VERDE LIMITED at £65.8k based on Net Assets of £26.8k and 2.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wiggin Burchsmith & Verde Limited Overview
Wiggin Burchsmith & Verde Limited is a live company located in bromley, BR1 3RA with a Companies House number of 04294882. It operates in the other human health activities sector, SIC Code 86900. Founded in September 2001, it's largest shareholder is edwards dixon limited with a 100% stake. Wiggin Burchsmith & Verde Limited is a mature, micro sized company, Pomanda has estimated its turnover at £232.7k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Wiggin Burchsmith & Verde Limited Health Check
Pomanda's financial health check has awarded Wiggin Burchsmith & Verde Limited a 3.5 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
3 Strong
2 Regular
6 Weak
Size
annual sales of £232.7k, make it smaller than the average company (£678.9k)
- Wiggin Burchsmith & Verde Limited
£678.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (5.8%)
- Wiggin Burchsmith & Verde Limited
5.8% - Industry AVG
Production
with a gross margin of 36.8%, this company has a comparable cost of product (36.8%)
- Wiggin Burchsmith & Verde Limited
36.8% - Industry AVG
Profitability
an operating margin of 15% make it more profitable than the average company (5.7%)
- Wiggin Burchsmith & Verde Limited
5.7% - Industry AVG
Employees
with 3 employees, this is below the industry average (18)
3 - Wiggin Burchsmith & Verde Limited
18 - Industry AVG
Pay Structure
on an average salary of £25.3k, the company has an equivalent pay structure (£25.3k)
- Wiggin Burchsmith & Verde Limited
£25.3k - Industry AVG
Efficiency
resulting in sales per employee of £77.6k, this is more efficient (£46.6k)
- Wiggin Burchsmith & Verde Limited
£46.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Wiggin Burchsmith & Verde Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 64 days, this is slower than average (18 days)
- Wiggin Burchsmith & Verde Limited
18 days - Industry AVG
Stock Days
it holds stock equivalent to 104 days, this is more than average (11 days)
- Wiggin Burchsmith & Verde Limited
11 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 22 weeks, this is less cash available to meet short term requirements (111 weeks)
22 weeks - Wiggin Burchsmith & Verde Limited
111 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 81.8%, this is a higher level of debt than the average (25.6%)
81.8% - Wiggin Burchsmith & Verde Limited
25.6% - Industry AVG
WIGGIN BURCHSMITH & VERDE LIMITED financials
Wiggin Burchsmith & Verde Limited's latest turnover from September 2023 is estimated at £232.7 thousand and the company has net assets of £26.8 thousand. According to their latest financial statements, Wiggin Burchsmith & Verde Limited has 3 employees and maintains cash reserves of £44.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | 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 | 3 | 2 | 3 | 2 | 4 | 4 | 4 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | 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 | 27,092 | 6,913 | 8,642 | 7,925 | 8,363 | 7,273 | 7,592 | 9,074 | 11,342 | 14,176 | 15,721 | 19,651 | 22,149 | 27,018 | 32,583 |
| Intangible Assets | 0 | 0 | 4 | 7,040 | 14,076 | 21,112 | 28,148 | 35,184 | 42,220 | 49,256 | 56,292 | 63,328 | 70,364 | 77,400 | 84,436 |
| 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 | 27,092 | 6,913 | 8,646 | 14,965 | 22,439 | 28,385 | 35,740 | 44,258 | 53,562 | 63,432 | 72,013 | 82,979 | 92,513 | 104,418 | 117,019 |
| Stock & work in progress | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 29,000 | 15,000 | 38,000 | 44,000 | 45,415 | 52,368 | 62,573 | 57,028 | 61,041 |
| Trade Debtors | 0 | 0 | 0 | 0 | 4,391 | 8,001 | 13,344 | 18,482 | 31,318 | 21,556 | 17,454 | 22,805 | 18,562 | 19,443 | 21,474 |
| Group Debtors | 0 | 1,530 | 840 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 33,694 | 20,046 | 419 | 6,441 | 9,935 | 3,364 | 9,754 | 25,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 44,366 | 16,771 | 44,187 | 42,222 | 2,306 | 2,056 | 905 | 525 | 2,222 | 921 | 21 | 21 | 21 | 21 | 21 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 120,060 | 80,347 | 87,446 | 90,663 | 58,632 | 55,421 | 53,003 | 59,607 | 71,540 | 66,477 | 62,890 | 75,194 | 81,156 | 76,492 | 82,536 |
| total assets | 147,152 | 87,260 | 96,092 | 105,628 | 81,071 | 83,806 | 88,743 | 103,865 | 125,102 | 129,909 | 134,903 | 158,173 | 173,669 | 180,910 | 199,555 |
| Bank overdraft | 0 | 8,000 | 8,690 | 4,167 | 28,457 | 25,079 | 21,728 | 24,214 | 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 | 26,131 | 31,642 | 11,840 | 32,636 | 29,608 | 32,585 | 41,214 | 37,318 | 124,968 | 117,474 | 110,699 | 114,213 | 111,064 | 98,133 | 98,020 |
| Group/Directors Accounts | 952 | 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 | 6,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 68,364 | 25,637 | 28,826 | 32,739 | 22,366 | 24,800 | 25,501 | 41,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 101,947 | 65,279 | 49,356 | 69,542 | 80,431 | 82,464 | 88,443 | 103,132 | 124,968 | 117,474 | 110,699 | 114,213 | 111,064 | 98,133 | 98,020 |
| loans | 0 | 21,333 | 29,333 | 35,833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,901 |
| hp & lease commitments | 18,417 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,650 | 34,058 | 53,541 | 74,828 | 77,000 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 18,417 | 21,333 | 29,333 | 35,833 | 0 | 0 | 0 | 0 | 0 | 0 | 11,650 | 34,058 | 53,541 | 74,828 | 96,901 |
| total liabilities | 120,364 | 86,612 | 78,689 | 105,375 | 80,431 | 82,464 | 88,443 | 103,132 | 124,968 | 117,474 | 122,349 | 148,271 | 164,605 | 172,961 | 194,921 |
| net assets | 26,788 | 648 | 17,403 | 253 | 640 | 1,342 | 300 | 733 | 134 | 12,435 | 12,554 | 9,902 | 9,064 | 7,949 | 4,634 |
| total shareholders funds | 26,788 | 648 | 17,403 | 253 | 640 | 1,342 | 300 | 733 | 134 | 12,435 | 12,554 | 9,902 | 9,064 | 7,949 | 4,634 |
| Sep 2023 | 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 | 6,772 | 1,729 | 2,096 | 1,981 | 2,090 | 1,819 | 1,896 | 2,268 | 2,834 | 3,545 | 3,930 | 4,912 | 5,536 | 6,755 | 8,146 |
| Amortisation | 0 | 4 | 7,036 | 7,036 | 7,036 | 7,036 | 7,036 | 7,036 | 7,036 | 7,036 | 7,036 | 7,036 | 7,036 | 7,036 | 7,036 |
| Tax | |||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 13,000 | 14,000 | -23,000 | -6,000 | -1,415 | -6,953 | -10,205 | 5,545 | -4,013 | 61,041 |
| Debtors | 12,118 | 20,317 | -5,182 | -7,885 | 2,961 | -11,733 | -20,984 | 12,764 | 9,762 | 4,102 | -5,351 | 4,243 | -881 | -2,031 | 21,474 |
| Creditors | -5,511 | 19,802 | -20,796 | 3,028 | -2,977 | -8,629 | 3,896 | -87,650 | 7,494 | 6,775 | -3,514 | 3,149 | 12,931 | 113 | 98,020 |
| Accruals and Deferred Income | 42,727 | -3,189 | -3,913 | 10,373 | -2,434 | -701 | -16,099 | 41,600 | 0 | 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 | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 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 | 0 |
| Group/Directors Accounts | 952 | 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 | -21,333 | -8,000 | -6,500 | 35,833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19,901 | 19,901 |
| Hire Purchase and Lease Commitments | 24,917 | 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 | 0 | 0 | -11,650 | -22,408 | -19,483 | -21,287 | -2,172 | 77,000 |
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 27,595 | -27,416 | 1,965 | 39,916 | 250 | 1,151 | 380 | -1,697 | 1,301 | 900 | 0 | 0 | 0 | 0 | 21 |
| overdraft | -8,000 | -690 | 4,523 | -24,290 | 3,378 | 3,351 | -2,486 | 24,214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 35,595 | -26,726 | -2,558 | 64,206 | -3,128 | -2,200 | 2,866 | -25,911 | 1,301 | 900 | 0 | 0 | 0 | 0 | 21 |
wiggin burchsmith & verde limited Credit Report and Business Information
Wiggin Burchsmith & Verde Limited Competitor Analysis
Perform a competitor analysis for wiggin burchsmith & verde limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in BR1 area or any other competitors across 12 key performance metrics.
wiggin burchsmith & verde limited Ownership
WIGGIN BURCHSMITH & VERDE LIMITED group structure
Wiggin Burchsmith & Verde Limited has no subsidiary companies.
Ultimate parent company
WIGGIN BURCHSMITH & VERDE LIMITED
04294882
wiggin burchsmith & verde limited directors
Wiggin Burchsmith & Verde Limited currently has 1 director, Mrs Nea Edwards-Dixon serving since Nov 2022.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Nea Edwards-Dixon | United Kingdom | 29 years | Nov 2022 | - | Director |
P&L
September 2023turnover
232.7k
0%
operating profit
34.9k
0%
gross margin
36.8%
-0.59%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
26.8k
+40.34%
total assets
147.2k
+0.69%
cash
44.4k
+1.65%
net assets
Total assets minus all liabilities
wiggin burchsmith & verde limited company details
company number
04294882
Type
Private limited with Share Capital
industry
86900 - Other human health activities
incorporation date
September 2001
age
23
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
N/A
accountant
BERRINGERS LLP
auditor
-
address
lygon house, 50 london road, bromley, kent, BR1 3RA
Bank
-
Legal Advisor
-
wiggin burchsmith & verde 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 1 charges/mortgages relating to wiggin burchsmith & verde limited. Currently there are 0 open charges and 1 have been satisfied in the past.
wiggin burchsmith & verde limited Capital Raised & Share Issues BETA
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 WIGGIN BURCHSMITH & VERDE LIMITED. This can take several minutes, an email will notify you when this has completed.
wiggin burchsmith & verde limited Companies House Filings - See Documents
| date | description | view/download |
|---|
