Pomanda estimates the enterprise value of WILDFIRE SOLUTIONS LIMITED at £232.6k based on a Turnover of £466.6k and 0.5x industry multiple (adjusted for size and gross margin).
wildfire solutions limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of WILDFIRE SOLUTIONS LIMITED at £0 based on an EBITDA of £-159.2k and a 3.57x industry multiple (adjusted for size and gross margin).
wildfire solutions limitedEstimated Valuation
£3m
Pomanda estimates the enterprise value of WILDFIRE SOLUTIONS LIMITED at £3m based on Net Assets of £1.3m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wildfire Solutions LimitedOverview
Wildfire Solutions Limited is a live company located in northampton, NN5 5LF with a Companies House number of 04720177. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in April 2003, it's largest shareholder is
david clifford huke
with a 50% stake. Wildfire Solutions Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£466.6k with
low
growth in recent years.
Pomanda's financial health check has awarded Wildfire Solutions Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
2 Strong
3 Regular
4 Weak
Size
annual sales of £466.6k, make it smaller than the average company (£4.3m)
£466.6k - Wildfire Solutions Limited
£4.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (9.1%)
1% - Wildfire Solutions Limited
9.1% - Industry AVG
Production
with a gross margin of 37.6%, this company has a comparable cost of product (37.6%)
37.6% - Wildfire Solutions Limited
37.6% - Industry AVG
Profitability
an operating margin of -34.3% make it less profitable than the average company (5.5%)
-34.3% - Wildfire Solutions Limited
5.5% - Industry AVG
Employees
with 3 employees, this is below the industry average (25)
3 - Wildfire Solutions Limited
25 - Industry AVG
Pay Structure
on an average salary of £50.6k, the company has an equivalent pay structure (£50.6k)
£50.6k - Wildfire Solutions Limited
£50.6k - Industry AVG
Efficiency
resulting in sales per employee of £155.5k, this is equally as efficient (£155.5k)
£155.5k - Wildfire Solutions Limited
£155.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Wildfire Solutions Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Wildfire Solutions Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Wildfire Solutions Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 34112 weeks, this is more cash available to meet short term requirements (23 weeks)
34112 weeks - Wildfire Solutions Limited
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.2%, this is a lower level of debt than the average (60.4%)
0.2% - Wildfire Solutions Limited
60.4% - Industry AVG
WILDFIRE SOLUTIONS LIMITED financials
EXPORT
Wildfire Solutions Limited's latest turnover from April 2024 is estimated at £466.6 thousand and the company has net assets of £1.3 million. According to their latest financial statements, Wildfire Solutions Limited has 3 employees and maintains cash reserves of £1.3 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
466,566
278,031
283,074
453,686
230,388
384,625
460,503
450,330
932,704
831,761
679,448
1,072,793
610,066
767,602
449,963
Other Income Or Grants
Cost Of Sales
291,262
172,025
175,834
287,061
144,085
241,376
288,222
277,112
582,293
528,844
438,181
691,552
381,824
466,117
268,178
Gross Profit
175,304
106,006
107,241
166,626
86,303
143,249
172,281
173,218
350,411
302,917
241,267
381,241
228,242
301,485
181,786
Admin Expenses
335,424
169,665
25,676
-57,515
-260,795
67,987
103,503
92,169
370,020
15,623
125,275
134,357
143,798
242,486
153,354
Operating Profit
-160,120
-63,659
81,565
224,141
347,098
75,262
68,778
81,049
-19,609
287,294
115,992
246,884
84,444
58,999
28,432
Interest Payable
Interest Receivable
68,741
59,258
10,155
1,216
976
5,737
3,459
1,501
2,925
2,489
1,633
1,042
546
328
121
Pre-Tax Profit
-91,379
-4,401
91,720
225,357
348,074
80,999
72,237
82,551
-16,684
289,783
117,624
247,926
84,989
59,327
28,553
Tax
-17,427
-42,818
-66,134
-15,390
-13,725
-15,685
-57,956
-24,701
-57,023
-20,397
-15,425
-7,995
Profit After Tax
-91,379
-4,401
74,293
182,539
281,940
65,609
58,512
66,866
-16,684
231,826
92,923
190,903
64,592
43,902
20,558
Dividends Paid
Retained Profit
-91,379
-4,401
74,293
182,539
281,940
65,609
58,512
66,866
-16,684
231,826
92,923
190,903
64,592
43,902
20,558
Employee Costs
151,915
193,258
182,906
128,616
127,279
124,500
117,597
114,986
268,604
266,986
229,361
298,410
186,167
254,597
143,258
Number Of Employees
3
4
4
3
3
3
3
3
7
7
6
8
5
7
4
EBITDA*
-159,167
-62,293
83,169
225,361
347,580
75,347
69,822
83,378
-12,708
301,479
129,215
252,352
90,865
63,530
32,696
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
391
3,176
3,745
2,849
1,124
199
284
3,269
4,900
9,801
19,547
12,681
17,286
13,452
13,552
Intangible Assets
Investments & Other
2
2
2
2
2
Debtors (Due After 1 year)
Total Fixed Assets
393
3,178
3,747
2,851
1,126
199
284
3,269
4,900
9,801
19,547
12,681
17,286
13,452
13,552
Stock & work in progress
511
4,100
12,319
70,433
51,946
50,300
33,300
25,862
7,886
Trade Debtors
22,330
39,492
98,265
31,548
75,739
99,015
81,296
119,467
97,027
87,784
145,902
76,556
93,885
49,130
Group Debtors
Misc Debtors
7,259
49
1,078
1,014
447
1,588
1,807
1,477
91,717
Cash
1,256,266
1,362,420
1,426,182
1,281,782
1,150,213
801,063
728,716
654,996
545,990
623,943
371,610
281,411
135,530
82,735
48,486
misc current assets
total current assets
1,263,525
1,384,799
1,467,263
1,385,161
1,194,527
878,390
829,538
808,202
809,120
771,270
492,694
453,175
219,972
176,620
97,616
total assets
1,263,918
1,387,977
1,471,010
1,388,012
1,195,653
878,589
829,822
811,471
814,020
781,071
512,241
465,856
237,258
190,072
111,168
Bank overdraft
Bank loan
Trade Creditors
4,877
167
10,776
1,743
2,502
4,238
26,270
141,398
136,365
99,361
145,899
108,204
125,610
90,608
Group/Directors Accounts
30
4,204
9,558
4,251
10,210
313
10,421
21,451
710
other short term finances
hp & lease commitments
other current liabilities
1,885
25,514
103,502
89,495
82,749
56,731
61,715
68,306
43,081
total current liabilities
1,915
34,595
113,227
104,522
94,702
59,546
76,374
116,027
185,189
136,365
99,361
145,899
108,204
125,610
90,608
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
34
48
556
809
total long term liabilities
34
48
556
809
total liabilities
1,915
34,595
113,227
104,522
94,702
59,580
76,422
116,583
185,998
136,365
99,361
145,899
108,204
125,610
90,608
net assets
1,262,003
1,353,382
1,357,783
1,283,490
1,100,951
819,009
753,400
694,888
628,022
644,706
412,880
319,957
129,054
64,462
20,560
total shareholders funds
1,262,003
1,353,382
1,357,783
1,283,490
1,100,951
819,009
753,400
694,888
628,022
644,706
412,880
319,957
129,054
64,462
20,560
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
-160,120
-63,659
81,565
224,141
347,098
75,262
68,778
81,049
-19,609
287,294
115,992
246,884
84,444
58,999
28,432
Depreciation
953
1,366
1,604
1,220
482
85
1,044
2,329
6,901
14,185
13,223
5,468
6,421
4,531
4,264
Amortisation
Tax
-17,427
-42,818
-66,134
-15,390
-13,725
-15,685
-57,956
-24,701
-57,023
-20,397
-15,425
-7,995
Stock
-511
-3,589
-8,219
12,319
-70,433
18,487
1,646
17,000
7,438
17,976
7,886
Debtors
-15,120
-18,191
-58,709
67,284
-45,332
-23,495
18,049
-128,411
114,157
9,243
-58,118
69,346
-17,329
44,755
49,130
Creditors
-4,877
4,710
-10,609
9,033
-759
-1,736
-22,032
-115,128
5,033
37,004
-46,538
37,695
-17,406
35,002
90,608
Accruals and Deferred Income
-23,629
-77,988
14,007
6,746
26,018
-4,984
-6,591
25,225
43,081
Deferred Taxes & Provisions
-34
-14
-508
-253
809
Cash flow from operations
-172,553
-116,869
131,438
139,257
339,684
76,718
79,350
87,461
-79,588
254,284
108,656
145,702
62,505
38,352
66,179
Investing Activities
capital expenditure
1,832
-797
-2,500
-2,945
-1,407
1,941
-698
-2,000
-4,439
-20,089
-863
-10,255
-4,431
-17,816
Change in Investments
2
cash flow from investments
1,832
-797
-2,500
-2,945
-1,409
1,941
-698
-2,000
-4,439
-20,089
-863
-10,255
-4,431
-17,816
Financing Activities
Bank loans
Group/Directors Accounts
-4,174
-5,354
5,307
-5,959
9,897
-10,108
-11,030
20,741
710
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
2
interest
68,741
59,258
10,155
1,216
976
5,737
3,459
1,501
2,925
2,489
1,633
1,042
546
328
121
cash flow from financing
64,567
53,904
15,462
-4,743
10,875
-4,371
-7,571
22,242
3,635
2,489
1,633
1,042
546
328
123
cash and cash equivalents
cash
-106,154
-63,762
144,400
131,569
349,150
72,347
73,720
109,006
-77,953
252,333
90,199
145,881
52,795
34,249
48,486
overdraft
change in cash
-106,154
-63,762
144,400
131,569
349,150
72,347
73,720
109,006
-77,953
252,333
90,199
145,881
52,795
34,249
48,486
wildfire solutions 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 wildfire solutions limited. Get real-time insights into wildfire solutions limited's credit score, group structure and payment trends.
Perform a competitor analysis for wildfire solutions limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in NN5 area or any other competitors across 12 key performance metrics.
wildfire solutions limited Ownership
WILDFIRE SOLUTIONS LIMITED group structure
Wildfire Solutions Limited has no subsidiary companies.
Ultimate parent company
WILDFIRE SOLUTIONS LIMITED
04720177
WILDFIRE SOLUTIONS LIMITED Shareholders
The largest shareholders in Wildfire Solutions Limited include David Clifford Huke and Jennifer Huke.
david clifford huke
50%
jennifer huke
50%
wildfire solutions limited directors
Wildfire Solutions Limited currently has 2 directors.
The longest serving directors include
Mrs Jennifer Huke (Apr 2003) and
Mr David Huke (Apr 2003).
82990 - Other business support service activities n.e.c.
incorporation date
April 2003
age
22
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
N/A
accountant
WILLSONS
auditor
-
address
100 st. james road, northampton, NN5 5LF
Bank
-
Legal Advisor
-
wildfire solutions 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 wildfire solutions limited.
wildfire solutions 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 WILDFIRE SOLUTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
wildfire solutions limitedCompanies House Filings - See Documents
