Pomanda estimates the enterprise value of DOGS IN NEED at £32.3k based on a Turnover of £56.3k and 0.57x industry multiple (adjusted for size and gross margin).
dogs in needEstimated Valuation
£48.6k
Pomanda estimates the enterprise value of DOGS IN NEED at £48.6k based on an EBITDA of £15.2k and a 3.19x industry multiple (adjusted for size and gross margin).
dogs in needEstimated Valuation
£185.8k
Pomanda estimates the enterprise value of DOGS IN NEED at £185.8k based on Net Assets of £155.2k and 1.2x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Dogs In NeedOverview
Dogs In Need is a live company located in eastleigh, SO53 3TG with a Companies House number of 04678335. It operates in the veterinary activities sector, SIC Code 75000. Founded in February 2003, it's largest shareholder is
unknown.
Dogs In Need is a mature,
micro sized company, Pomanda has estimated its turnover at
£56.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Dogs In Need a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
1 Regular
4 Weak
Size
annual sales of £56.3k, make it smaller than the average company (£1.4m)
£56.3k - Dogs In Need
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -76%, show it is growing at a slower rate (10.7%)
-76% - Dogs In Need
10.7% - Industry AVG
Production
with a gross margin of 78.6%, this company has a comparable cost of product (78.6%)
78.6% - Dogs In Need
78.6% - Industry AVG
Profitability
an operating margin of 27% make it more profitable than the average company (9.8%)
27% - Dogs In Need
9.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (21)
1 - Dogs In Need
21 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Dogs In Need
- - Industry AVG
Efficiency
resulting in sales per employee of £56.3k, this is less efficient (£69.6k)
£56.3k - Dogs In Need
£69.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Dogs In Need
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Dogs In Need
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Dogs In Need
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 322 weeks, this is more cash available to meet short term requirements (19 weeks)
322 weeks - Dogs In Need
19 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4%, this is a lower level of debt than the average (45.9%)
4% - Dogs In Need
45.9% - Industry AVG
DOGS IN NEED financials
EXPORT
Dogs In Need's latest turnover from March 2024 is £56.3 thousand and the company has net assets of £155.2 thousand. According to their latest financial statements, we estimate that Dogs In Need has 1 employee and maintains cash reserves of £40.3 thousand 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
56,291
41,374
19,546
3,935,181
2,068,496
4,482,436
5,093,859
5,323,206
4,809
22,637
23,428
23,307
83,008
66,312
21,367
Other Income Or Grants
Cost Of Sales
12,075
9,183
4,455
869,014
451,848
999,418
1,147,770
1,165,810
1,011
4,819
5,027
5,041
18,326
14,809
4,848
Gross Profit
44,216
32,191
15,091
3,066,167
1,616,649
3,483,019
3,946,089
4,157,396
3,798
17,818
18,401
18,266
64,682
51,503
16,519
Admin Expenses
28,999
40,374
17,613
3,010,684
1,648,496
3,490,416
3,967,645
4,146,808
7,318
22,694
37,922
27,003
11,623
32,559
10,989
Operating Profit
15,217
-8,183
-2,522
55,483
-31,847
-7,397
-21,556
10,588
-3,520
-4,876
-19,521
-8,737
53,059
18,944
5,530
Interest Payable
Interest Receivable
27
76
Pre-Tax Profit
15,217
-8,183
-2,428
55,483
-31,847
-7,397
-21,556
10,615
-3,444
-4,823
-19,459
-8,581
39,415
13,727
4,012
Tax
-10,542
-2,123
Profit After Tax
15,217
-8,183
-2,428
44,941
-31,847
-7,397
-21,556
8,492
-3,444
-4,823
-19,459
-8,581
39,415
13,727
4,012
Dividends Paid
Retained Profit
15,217
-8,183
-2,428
44,941
-31,847
-7,397
-21,556
8,492
-3,444
-4,823
-19,459
-8,581
39,415
13,727
4,012
Employee Costs
1,987,612
1,116,456
2,280,000
2,403,150
2,566,800
26,056
24,627
23,804
22,710
42,307
42,015
21,046
Number Of Employees
1
1
1
66
36
80
90
93
1
1
1
1
2
2
1
EBITDA*
15,217
-8,183
-2,522
55,483
-31,847
-7,397
-21,556
10,588
-3,520
-4,876
-19,521
-8,737
54,265
20,553
5,530
* 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
3,618
4,824
6,433
Intangible Assets
Investments & Other
120,853
115,111
127,619
Debtors (Due After 1 year)
Total Fixed Assets
120,853
115,111
127,619
3,618
4,824
6,433
Stock & work in progress
Trade Debtors
155,347
111,182
143,183
150,728
171,788
164
399
1,388
238
378
460
389
Group Debtors
Misc Debtors
586
564
250
Cash
40,284
19,018
25,169
21,602
8,767
12,508
12,140
50,142
31,849
16,849
misc current assets
144,150
161,800
164,434
185,897
154,941
131,040
127,680
total current assets
40,870
19,582
25,419
155,347
111,182
143,183
150,728
171,788
165,916
170,966
178,330
198,275
205,461
163,349
144,918
total assets
161,723
134,693
153,038
155,347
111,182
143,183
150,728
171,788
165,916
170,966
178,330
198,275
209,079
168,173
151,351
Bank overdraft
Bank loan
Trade Creditors
853
1,629
1,783
1,931
1,435
4,055
5,661
5,661
6,147
8,370
6,879
3,784
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
6,492
1,800
846
total current liabilities
6,492
1,800
846
853
1,629
1,783
1,931
1,435
4,055
5,661
5,661
6,147
8,370
6,879
3,784
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
6,492
1,800
846
853
1,629
1,783
1,931
1,435
4,055
5,661
5,661
6,147
8,370
6,879
3,784
net assets
155,231
132,893
152,192
154,494
109,553
141,400
148,797
170,353
161,861
165,305
172,669
192,128
200,709
161,294
147,567
total shareholders funds
155,231
132,893
152,192
154,494
109,553
141,400
148,797
170,353
161,861
165,305
172,669
192,128
200,709
161,294
147,567
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
15,217
-8,183
-2,522
55,483
-31,847
-7,397
-21,556
10,588
-3,520
-4,876
-19,521
-8,737
53,059
18,944
5,530
Depreciation
1,206
1,609
Amortisation
Tax
-10,542
-2,123
Stock
Debtors
22
314
-155,097
44,165
-32,001
-7,545
-21,060
171,624
-235
-989
1,150
-140
-82
71
389
Creditors
-853
-776
-154
-148
496
-2,620
-1,606
-486
-2,223
1,491
3,095
3,784
Accruals and Deferred Income
4,692
954
846
Deferred Taxes & Provisions
Cash flow from operations
19,887
-7,543
152,568
-165,779
-4,891
-3,887
-21,157
-10,820
55,838
23,577
8,925
Investing Activities
capital expenditure
3,618
-6,433
Change in Investments
5,742
-12,508
127,619
cash flow from investments
-5,742
12,508
-127,619
3,618
-6,433
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
7,121
-11,116
126
-2,541
143,555
interest
27
76
cash flow from financing
7,121
-11,116
126
27
76
-2,541
143,555
cash and cash equivalents
cash
21,266
-6,151
25,169
-21,602
12,835
-3,741
368
-38,002
18,293
15,000
16,849
overdraft
change in cash
21,266
-6,151
25,169
-21,602
12,835
-3,741
368
-38,002
18,293
15,000
16,849
dogs in need 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 dogs in need. Get real-time insights into dogs in need's credit score, group structure and payment trends.
Perform a competitor analysis for dogs in need by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SO53 area or any other competitors across 12 key performance metrics.
dogs in need Ownership
DOGS IN NEED group structure
Dogs In Need has no subsidiary companies.
Ultimate parent company
DOGS IN NEED
04678335
DOGS IN NEED Shareholders
The sole shareholder of Dogs In Need is -.
-
-
dogs in need directors
Dogs In Need currently has 4 directors.
The longest serving directors include
Mr Richard Powles (Jul 2007) and
Mr Neil Coode (Mar 2016).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
75000 - Veterinary activities
incorporation date
February 2003
age
22
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
BERNARD BRACE
auditor
-
address
first floor gateway house tollga, tollgate, eastleigh, SO53 3TG
Bank
-
Legal Advisor
-
dogs in need 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 dogs in need.
dogs in need 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 DOGS IN NEED. This can take several minutes, an email will notify you when this has completed.
dogs in needCompanies House Filings - See Documents
