Eden Veterinary Centre Limited

POWER SEARCH PRICING

SOLUTIONS

eden veterinary centre limited Company Information

Live

MatureMicro

Company Number

04861680

Next Accounts

Jun 2025

Industry

Veterinary activities

Directors

Amanda Davis

Mark Gillings

View All

Shareholders

independent vetcare limited

Group Structure

View All

Contact

Registered Address

the chocolate factory keynsham, bristol, BS31 2AU

Website

www.edenvet.co.uk

eden veterinary centre limited Estimated Valuation

£484

Pomanda estimates the enterprise value of EDEN VETERINARY CENTRE LIMITED at £484 based on a Turnover of £819 and 0.59x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Eden Veterinary Centre Limited is a live company located in bristol, BS31 2AU with a Companies House number of 04861680. It operates in the veterinary activities sector, SIC Code 75000. Founded in August 2003, it's largest shareholder is independent vetcare limited with a 100% stake. Eden Veterinary Centre Limited is a mature, micro sized company, Pomanda has estimated its turnover at £819.2 with unknown growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Eden Veterinary Centre Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating0.5out of 5

0 Strong

1 Regular

5 Weak

Size

annual sales of £819.2, make it smaller than the average company (£1.9m)

Growth

There is insufficient data available for this Key Performance Indicator!

EXPORT

Eden Veterinary Centre Limited's latest turnover from September 2023 is estimated at £819 and the company has net assets of £100. According to their latest financial statements, we estimate that Eden Veterinary Centre Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Sep 2019	Jun 2019	Aug 2018	Aug 2017	Aug 2016	Aug 2015	Aug 2014	Aug 2013	Aug 2012	Aug 2011	Aug 2010	Aug 2009
Turnover	819	842	862	87,814	316,064	357,742	310,230	411,893	714,641	1,363,797	689,081	396,451	37,823	129,422	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	452	457	491	54,906	187,620	88,882	81,128	97,699	174,008	332,189	171,946	153,860	15,794	63,173	0
Gross Profit	367	385	371	32,908	128,444	268,859	229,102	314,194	540,633	1,031,608	517,135	242,591	22,029	66,250	0
Admin Expenses	367	385	248	266,832	85,187	193,816	164,248	308,948	477,250	984,366	498,244	245,695	22,250	66,487	-21,295
Operating Profit	0	0	123	-233,924	43,257	75,043	64,854	5,246	63,383	47,242	18,891	-3,104	-221	-237	21,295
Interest Payable	0	0	0	446	446	446	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	446	1,464	717	169	191	410	316	261	234	221	237	121
Pre-Tax Profit	0	0	123	-233,924	44,274	75,314	65,022	5,438	63,793	47,558	19,152	-2,870	0	0	21,417
Tax	0	0	-23	0	-8,412	-14,310	-12,354	-1,087	-12,758	-9,987	-4,405	0	0	0	-5,997
Profit After Tax	0	0	100	-233,924	35,862	61,004	52,668	4,350	51,034	37,571	14,747	-2,870	0	0	15,420
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	0	0	100	-233,924	35,862	61,004	52,668	4,350	51,034	37,571	14,747	-2,870	0	0	15,420
Employee Costs	34,763	32,070	31,066	62,299	317,672	157,249	155,301	185,186	127,280	263,026	167,648	87,165	21,138	42,093	0
Number Of Employees	1	1	1	2	11	6	6	7	5	11	7	4	1	2	0
EBITDA*	0	0	123	-233,924	46,980	81,236	79,867	15,693	74,143	59,456	31,725	7,216	9,522	9,506	31,803

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Jun 2019	Aug 2018	Aug 2017	Aug 2016	Aug 2015	Aug 2014	Aug 2013	Aug 2012	Aug 2011	Aug 2010	Aug 2009
Tangible Assets	0	0	0	0	0	15,064	18,550	24,743	21,844	21,061	23,025	30,112	29,974	22,632	16,301	17,785
Intangible Assets	0	0	0	0	0	0	0	0	4,662	9,324	13,986	18,648	23,310	27,972	32,634	37,296
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	100	100	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	0	0	100	100	15,064	18,550	24,743	26,506	30,385	37,011	48,760	53,284	50,604	48,935	55,081
Stock & work in progress	0	0	0	0	0	13,673	30,329	29,449	17,829	19,176	12,655	10,460	9,500	9,586	9,734	9,383
Trade Debtors	100	100	100	0	0	17,673	30,045	20,970	34,838	47,688	79,790	41,898	29,909	3,360	12,050	14,416
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	13,735	131,464	96,511	38,895	0	0	0	0	0	0	0
Cash	0	0	0	0	0	271,255	119,041	72,254	62,564	90,586	73,226	53,322	51,044	42,415	46,152	48,553
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	100	100	100	0	0	316,336	310,879	219,184	154,126	157,450	165,671	105,680	90,453	55,361	67,936	72,352
total assets	100	100	100	100	100	331,400	329,429	243,927	180,632	187,835	202,682	154,440	143,737	105,965	116,871	127,433
Bank overdraft	0	0	0	0	0	0	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	0
Trade Creditors	0	0	0	0	0	24,069	24,785	17,103	21,022	54,685	88,550	76,510	80,637	41,545	56,920	59,672
Group/Directors Accounts	0	0	0	0	0	0	0	0	824	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	13,224	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	0
other current liabilities	0	0	0	0	0	37,445	53,871	49,219	34,213	0	0	0	0	0	0	0
total current liabilities	0	0	0	0	0	61,514	91,880	66,322	56,059	54,685	88,550	76,510	80,637	41,545	56,920	59,672
loans	0	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	0
Accruals and Deferred Income	0	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	0	0	0	0	0	0
provisions	0	0	0	0	0	0	3,525	4,585	4,221	4,030	4,384	5,753	5,670	4,120	2,890	3,068
total long term liabilities	0	0	0	0	0	0	3,525	4,585	4,221	4,030	4,384	5,753	5,670	4,120	2,890	3,068
total liabilities	0	0	0	0	0	61,514	95,405	70,907	60,280	58,715	92,934	82,263	86,307	45,665	59,810	62,740
net assets	100	100	100	100	100	269,886	234,024	173,020	120,352	129,120	109,748	72,177	57,430	60,300	57,061	64,693
total shareholders funds	100	100	100	100	100	269,886	234,024	173,020	120,352	129,120	109,748	72,177	57,430	60,300	57,061	64,693

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Jun 2019	Aug 2018	Aug 2017	Aug 2016	Aug 2015	Aug 2014	Aug 2013	Aug 2012	Aug 2011	Aug 2010	Aug 2009
Operating Activities
Operating Profit	0	0	123	0	-233,924	43,257	75,043	64,854	5,246	63,383	47,242	18,891	-3,104	-221	-237	21,295
Depreciation	0	0	0	0	0	3,723	6,193	10,351	5,785	6,098	7,552	8,172	5,658	5,081	5,081	5,846
Amortisation	0	0	0	0	0	0	0	4,662	4,662	4,662	4,662	4,662	4,662	4,662	4,662	4,662
Tax	0	0	-23	0	0	-8,412	-14,310	-12,354	-1,087	-12,758	-9,987	-4,405	0	0	0	-5,997
Stock	0	0	0	0	-30,329	-16,656	880	11,620	-1,347	6,521	2,195	960	-86	-148	351	9,383
Debtors	0	0	0	0	-161,409	-130,101	44,028	43,748	26,045	-32,102	37,892	11,989	26,549	-8,690	-2,366	14,416
Creditors	0	0	0	0	-24,785	-716	7,682	-3,919	-33,663	-33,865	12,040	-4,127	39,092	-15,375	-2,752	59,672
Accruals and Deferred Income	0	0	0	0	-53,871	-16,426	4,652	15,006	34,213	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	-3,525	-3,525	-1,060	364	191	-354	-1,369	83	1,550	1,230	-178	3,068
Cash flow from operations	0	0	100	0	-124,367	164,658	33,292	23,596	-9,351	52,747	20,053	10,327	21,395	4,215	8,591	64,747
Investing Activities
capital expenditure	0	0	0	0	18,550	-237	0	-13,250	-6,568	-4,134	-465	-8,310	-13,000	-11,412	-3,597	-65,589
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	18,550	-237	0	-13,250	-6,568	-4,134	-465	-8,310	-13,000	-11,412	-3,597	-65,589
Financing Activities
Bank loans	0	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	-824	824	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	-13,224	-13,224	13,224	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	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	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	-100	0	0	0	0	0	-13,118	-31,662	0	0	0	3,239	-7,632	49,273
interest	0	0	0	0	0	1,018	271	169	191	410	316	261	234	221	237	121
cash flow from financing	0	0	-100	0	-13,224	-12,206	13,495	-655	-12,103	-31,252	316	261	234	3,460	-7,395	49,394
cash and cash equivalents
cash	0	0	0	0	-119,041	152,214	46,787	9,690	-28,022	17,360	19,904	2,278	8,629	-3,737	-2,401	48,553
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	-119,041	152,214	46,787	9,690	-28,022	17,360	19,904	2,278	8,629	-3,737	-2,401	48,553

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for eden veterinary centre limited. Get real-time insights into eden veterinary centre 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 eden veterinary centre limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in BS31 area or any other competitors across 12 key performance metrics.

EDEN VETERINARY CENTRE LIMITED group structure

Eden Veterinary Centre Limited has no subsidiary companies.

Ultimate parent company

ISLAY NEW GROUP HOLDING SA

#0146137

INDEPENDENT VETCARE LIMITED

07746795

2 parents

EDEN VETERINARY CENTRE LIMITED

04861680

EDEN VETERINARY CENTRE LIMITED Shareholders

independent vetcare limited

100%

Eden Veterinary Centre Limited currently has 3 directors. The longest serving directors include Mrs Amanda Davis (Jun 2019) and Mr Mark Gillings (Sep 2019).

officer	country	age	start	end	role
Mrs Amanda Davis	Scotland	56 years	Jun 2019	-	Director
Mr Mark Gillings	Scotland	45 years	Sep 2019	-	Director
Mr Clark Grant		48 years	Jul 2022	-	Director

P&L

September 2023

turnover

819.2

-3%

operating profit

gross margin

44.9%

-1.94%

turnover

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

Balance Sheet

September 2023

net assets

100

total assets

100

cash

net assets

Total assets minus all liabilities

Similar Companies

premier vet alliance (us) limited

4.5

vet on the hill limited

0.5

r c m g oxford ltd

2.5

woodlands veterinary clinic limited

2.5

st david's equine veterinary practice limited

3.5

company number

04861680

Type

Private limited with Share Capital

industry

75000 - Veterinary activities

incorporation date

August 2003

ultimate parent company

ISLAY NEW GROUP HOLDING SA

previous names

N/A

address

the chocolate factory keynsham, bristol, BS31 2AU

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 eden veterinary centre limited.

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 EDEN VETERINARY CENTRE LIMITED. This can take several minutes, an email will notify you when this has completed.

eden veterinary centre limited Company Information

eden veterinary centre limited Estimated Valuation

eden veterinary centre limited Estimated Valuation

eden veterinary centre limited Estimated Valuation

Eden Veterinary Centre Limited Overview

Eden Veterinary Centre Limited Health Check

EDEN VETERINARY CENTRE LIMITED financials

eden veterinary centre limited Credit Report and Business Information

Eden Veterinary Centre Limited Competitor Analysis

eden veterinary centre limited Ownership

eden veterinary centre limited directors

eden veterinary centre limited company details

eden veterinary centre limited Charges & Mortgages

eden veterinary centre limited Capital Raised & Share Issues BETA

eden veterinary centre limited Companies House Filings - See Documents