chadwell heath veterinary practice limited

Live MatureSmallLow

chadwell heath veterinary practice limited Company Information

Share CHADWELL HEATH VETERINARY PRACTICE LIMITED

Company Number

04422515

Directors

Hock Tan

Shareholders

hock seng tan

stew choo tan

Group Structure

View All

Industry

Veterinary activities

 +1

Registered Address

45 chigwell rise, chigwell, essex, IG7 6AQ

chadwell heath veterinary practice limited Estimated Valuation

£2.9m

Pomanda estimates the enterprise value of CHADWELL HEATH VETERINARY PRACTICE LIMITED at £2.9m based on a Turnover of £1.8m and 1.57x industry multiple (adjusted for size and gross margin).

chadwell heath veterinary practice limited Estimated Valuation

£0

Pomanda estimates the enterprise value of CHADWELL HEATH VETERINARY PRACTICE LIMITED at £0 based on an EBITDA of £-1.4k and a 3.8x industry multiple (adjusted for size and gross margin).

chadwell heath veterinary practice limited Estimated Valuation

£1.1m

Pomanda estimates the enterprise value of CHADWELL HEATH VETERINARY PRACTICE LIMITED at £1.1m based on Net Assets of £747.6k and 1.48x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Chadwell Heath Veterinary Practice Limited Overview

Chadwell Heath Veterinary Practice Limited is a live company located in essex, IG7 6AQ with a Companies House number of 04422515. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in April 2002, it's largest shareholder is hock seng tan with a 60% stake. Chadwell Heath Veterinary Practice Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.8m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Chadwell Heath Veterinary Practice Limited Health Check

Pomanda's financial health check has awarded Chadwell Heath Veterinary Practice Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

2 Strong

positive_score

2 Regular

positive_score

6 Weak

size

Size

annual sales of £1.8m, make it in line with the average company (£1.5m)

£1.8m - Chadwell Heath Veterinary Practice Limited

£1.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (8.4%)

1% - Chadwell Heath Veterinary Practice Limited

8.4% - Industry AVG

production

Production

with a gross margin of 37.6%, this company has a higher cost of product (75.2%)

37.6% - Chadwell Heath Veterinary Practice Limited

75.2% - Industry AVG

profitability

Profitability

an operating margin of -0.1% make it less profitable than the average company (19.4%)

-0.1% - Chadwell Heath Veterinary Practice Limited

19.4% - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (16)

2 - Chadwell Heath Veterinary Practice Limited

16 - Industry AVG

paystructure

Pay Structure

on an average salary of £34.8k, the company has an equivalent pay structure (£34.8k)

£34.8k - Chadwell Heath Veterinary Practice Limited

£34.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £916.2k, this is more efficient (£129.6k)

£916.2k - Chadwell Heath Veterinary Practice Limited

£129.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 100 days, this is later than average (25 days)

100 days - Chadwell Heath Veterinary Practice Limited

25 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 0 days, this is quicker than average (38 days)

0 days - Chadwell Heath Veterinary Practice Limited

38 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Chadwell Heath Veterinary Practice Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Chadwell Heath Veterinary Practice Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 0.5%, this is a lower level of debt than the average (52.9%)

0.5% - Chadwell Heath Veterinary Practice Limited

52.9% - Industry AVG

CHADWELL HEATH VETERINARY PRACTICE LIMITED financials

EXPORTms excel logo

Chadwell Heath Veterinary Practice Limited's latest turnover from April 2024 is estimated at £1.8 million and the company has net assets of £747.6 thousand. According to their latest financial statements, Chadwell Heath Veterinary Practice Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover1,832,4231,609,6411,765,4481,800,8531,800,6031,840,0243,497,1043,749,9342,760,9872,890,4631,597,77741,20444,74761,78469,231
Other Income Or Grants000000000000000
Cost Of Sales1,144,0251,003,7601,149,3441,195,4061,197,4271,192,4581,645,5311,756,5371,264,3301,395,511779,09620,49425,81336,95639,786
Gross Profit688,398605,882616,105605,448603,177647,5661,851,5731,993,3971,496,6571,494,952818,68020,71018,93424,82929,445
Admin Expenses689,836624,957635,383624,970615,148660,4101,863,2291,992,8541,501,2201,500,101642,308-9,123-61,638-22,707-784,819
Operating Profit-1,438-19,075-19,278-19,522-11,971-12,844-11,656543-4,563-5,149176,37229,83380,57247,536814,264
Interest Payable000000000000000
Interest Receivable00000002069091,5011,7891,4681,1461,407946
Pre-Tax Profit-1,438-19,075-19,278-19,522-11,971-12,844-11,656749-3,654-3,648178,16131,30181,71748,943815,210
Tax0000000-14200-37,414-7,199-19,612-12,725-228,259
Profit After Tax-1,438-19,075-19,278-19,522-11,971-12,844-11,656607-3,654-3,648140,74724,10262,10536,218586,951
Dividends Paid000000000000000
Retained Profit-1,438-19,075-19,278-19,522-11,971-12,844-11,656607-3,654-3,648140,74724,10262,10536,218586,951
Employee Costs69,61565,24462,10957,34858,75457,544815,326876,880638,359390,329221,50424,05822,62022,15522,679
Number Of Employees2222223133241591111
EBITDA*-1,438-19,075-19,278-19,522-11,971-12,844-11,656543-4,563-5,149176,37271,375105,45473,012839,295

* Earnings Before Interest, Tax, Depreciation and Amortisation

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets245,991245,991245,991245,991245,991245,991245,991245,991245,991245,991245,991253,610255,514257,8969,119
Intangible Assets00000000000202,500225,000247,500270,000
Investments & Other000000000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets245,991245,991245,991245,991245,991245,991245,991245,991245,991245,991245,991456,110480,514505,396279,119
Stock & work in progress000000000002,8913,3002,8662,979
Trade Debtors505,496512,137531,021550,807569,494581,478596,318616,564450,000450,000250,00304,46500
Group Debtors000000000000000
Misc Debtors000000000000000
Cash00000000165,125198,424402,000313,494273,862184,360378,374
misc current assets000000000000000
total current assets505,496512,137531,021550,807569,494581,478596,318616,564615,125648,424652,003316,385281,627187,226381,353
total assets751,487758,128777,012796,798815,485827,469842,309862,555861,116894,415897,994772,495762,141692,622660,472
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 1,1436,3466,1556,6635,8295,5427,53616,12618,19547,84047,77163,01976,76769,35373,421
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities000000000000000
total current liabilities1,1436,3466,1556,6635,8295,5427,53616,12618,19547,84047,77163,01976,76769,35373,421
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income2,7002,7002,7002,7002,6992,9993,0013,0010000000
other liabilities000000000000000
provisions000000000000000
total long term liabilities2,7002,7002,7002,7002,6992,9993,0013,0010000000
total liabilities3,8439,0468,8559,3638,5288,54110,53719,12718,19547,84047,77163,01976,76769,35373,421
net assets747,644749,082768,157787,435806,957818,928831,772843,428842,921846,575850,223709,476685,374623,269587,051
total shareholders funds747,644749,082768,157787,435806,957818,928831,772843,428842,921846,575850,223709,476685,374623,269587,051
Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit-1,438-19,075-19,278-19,522-11,971-12,844-11,656543-4,563-5,149176,37229,83380,57247,536814,264
Depreciation0000000000019,0422,3822,9762,531
Amortisation0000000000022,50022,50022,50022,500
Tax0000000-14200-37,414-7,199-19,612-12,725-228,259
Stock0000000000-2,891-409434-1132,979
Debtors-6,641-18,884-19,786-18,687-11,984-14,840-20,246166,5640199,997250,003-4,4654,46500
Creditors-5,203191-508834287-1,994-8,590-2,069-29,64569-15,248-13,7487,414-4,06873,421
Accruals and Deferred Income0001-300-203,0010000000
Deferred Taxes & Provisions000000000000000
Cash flow from operations0000000-165,231-34,208-205,077-123,40255,30288,35756,332681,478
Investing Activities
capital expenditure0000000000210,119-17,1380-251,753-304,150
Change in Investments000000000000000
cash flow from investments0000000000210,119-17,1380-251,753-304,150
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue0000000-100000000100
interest00000002069091,5011,7891,4681,1461,407946
cash flow from financing00000001069091,5011,7891,4681,1461,4071,046
cash and cash equivalents
cash0000000-165,125-33,299-203,57688,50639,63289,502-194,014378,374
overdraft000000000000000
change in cash0000000-165,125-33,299-203,57688,50639,63289,502-194,014378,374

chadwell heath veterinary practice limited Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for chadwell heath veterinary practice limited. Get real-time insights into chadwell heath veterinary practice 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

Chadwell Heath Veterinary Practice Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for chadwell heath veterinary practice limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in IG7 area or any other competitors across 12 key performance metrics.

chadwell heath veterinary practice limited Ownership

CHADWELL HEATH VETERINARY PRACTICE LIMITED group structure

Chadwell Heath Veterinary Practice Limited has no subsidiary companies.

Ultimate parent company

CHADWELL HEATH VETERINARY PRACTICE LIMITED

04422515

CHADWELL HEATH VETERINARY PRACTICE LIMITED Shareholders

hock seng tan 60%
stew choo tan 40%

chadwell heath veterinary practice limited directors

Chadwell Heath Veterinary Practice Limited currently has 1 director, Mr Hock Tan serving since Apr 2002.

officercountryagestartendrole
Mr Hock Tan72 years Apr 2002- Director

P&L

April 2024

turnover

1.8m

+14%

operating profit

-1.4k

0%

gross margin

37.6%

-0.19%

turnover

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

Balance Sheet

April 2024

net assets

747.6k

0%

total assets

751.5k

-0.01%

cash

0

0%

net assets

Total assets minus all liabilities

chadwell heath veterinary practice limited company details

company number

04422515

Type

Private limited with Share Capital

industry

75000 - Veterinary activities

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

April 2002

age

23

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

April 2024

previous names

N/A

accountant

-

auditor

-

address

45 chigwell rise, chigwell, essex, IG7 6AQ

Bank

-

Legal Advisor

-

chadwell heath veterinary practice 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 did not find charges/mortgages relating to chadwell heath veterinary practice limited.

chadwell heath veterinary practice 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 CHADWELL HEATH VETERINARY PRACTICE LIMITED. This can take several minutes, an email will notify you when this has completed.

chadwell heath veterinary practice limited Companies House Filings - See Documents

datedescriptionview/download