Wiser Recycling Limited

POWER SEARCH PRICING

SOLUTIONS

wiser recycling limited Company Information

Live

MatureMidHigh

Company Number

04920416

Website

www.wiserrecycling.co.uk

Registered Address

suite 11 manor mews, bridge street, st. ives, cambridgeshire, PE27 5UW

Industry

Recovery of sorted materials

Telephone

Next Accounts Due

December 2024

Group Structure

View All

Directors

Russell Hirst20 Years

Dominic Hirst2 Years

Shareholders

russell hirst 69.7%

dominic james hirst 18.6%

View All

wiser recycling limited Estimated Valuation

£5.6m

Pomanda estimates the enterprise value of WISER RECYCLING LIMITED at £5.6m based on a Turnover of £8.3m and 0.68x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Wiser Recycling Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Wiser Recycling Limited is a live company located in st. ives, PE27 5UW with a Companies House number of 04920416. It operates in the recovery of sorted materials sector, SIC Code 38320. Founded in October 2003, it's largest shareholder is russell hirst with a 69.7% stake. Wiser Recycling Limited is a mature, mid sized company, Pomanda has estimated its turnover at £8.3m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Wiser Recycling Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

4 Strong

2 Regular

6 Weak

Size

annual sales of £8.3m, make it smaller than the average company (£14.9m)

Growth

3 year (CAGR) sales growth of 23%, show it is growing at a faster rate (10.3%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for wiser recycling limited. Get real-time insights into wiser recycling 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 wiser recycling limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

WISER RECYCLING LIMITED group structure

Wiser Recycling Limited has no subsidiary companies.

Ultimate parent company

WISER RECYCLING LIMITED

04920416

WISER RECYCLING LIMITED Shareholders

russell hirst	69.7%
dominic james hirst	18.59%
heather bolter	8.92%
howard john handley	2.79%

Wiser Recycling Limited currently has 2 directors. The longest serving directors include Mr Russell Hirst (Oct 2003) and Mr Dominic Hirst (Sep 2021).

officer	country	age	start	end	role
Mr Russell Hirst	England	56 years	Oct 2003	-	Director
Mr Dominic Hirst	England	54 years	Sep 2021	-	Director

EXPORT

Wiser Recycling Limited's latest turnover from March 2023 is estimated at £8.3 million and the company has net assets of £181.8 thousand. According to their latest financial statements, Wiser Recycling Limited has 76 employees and maintains cash reserves of £21.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	8,265,199	6,605,075	4,327,767	4,492,628	4,357,395	4,304,751	5,354,983	3,107,787	2,668,387	3,165,321	2,576,367	1,385,304	1,103,275	974,013
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	6,419,270	5,088,435	3,398,734	3,543,001	3,420,825	3,367,692	4,170,500	1,019,857	971,705	2,633,648	2,131,657	1,122,149	876,104	740,525
Gross Profit	1,845,929	1,516,639	929,033	949,627	936,571	937,059	1,184,483	2,087,930	1,696,682	531,673	444,710	263,155	227,171	233,489
Admin Expenses	1,701,308	1,351,111	878,999	849,107	1,121,445	1,030,796	1,127,417	2,075,070	1,603,404	522,540	493,415	234,582	152,288	255,754
Operating Profit	144,621	165,528	50,034	100,520	-184,874	-93,737	57,066	12,860	93,278	9,133	-48,705	28,573	74,883	-22,265
Interest Payable	20,859	3,771	18,306	21,059	21,541	20,582	28,221	21,068	16,040	0	0	0	0	0
Interest Receivable	595	135	15	0	4	38	20	0	0	46	109	178	153	44
Pre-Tax Profit	125,038	150,749	31,743	79,462	-206,411	-114,281	31,095	-8,208	77,238	9,179	-48,596	28,751	75,036	-22,221
Tax	-23,757	-28,642	-6,031	-15,098	0	0	-6,219	-1,050	-15,500	-2,111	0	-7,475	-21,010	0
Profit After Tax	101,281	122,107	25,712	64,364	-206,411	-114,281	24,876	-9,258	61,738	7,068	-48,596	21,276	54,026	-22,221
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	101,281	122,107	25,712	64,364	-206,411	-114,281	24,876	-9,258	61,738	7,068	-48,596	21,276	54,026	-22,221
Employee Costs	2,825,092	2,195,647	1,604,796	1,490,763	1,469,324	1,595,447	2,068,134	536,720	402,970	433,833	336,800	203,000	200,459	197,885
Number Of Employees	76	66	50	46	46	52	72	19	14	15	12	7	7	7
EBITDA*	267,794	409,474	109,958	162,213	-119,531	-16,958	141,919	162,856	225,971	90,833	29,633	114,360	152,064	43,730

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	333,821	300,726	139,191	182,781	246,915	315,194	341,275	621,569	444,719	353,492	257,856	202,582	217,726	223,797
Intangible Assets	0	0	0	0	0	0	0	0	0	0	37	74	111	148
Investments & Other	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
Total Fixed Assets	333,821	300,726	139,191	182,781	246,915	315,194	341,275	621,569	444,719	353,492	257,893	202,656	217,837	223,945
Stock & work in progress	78,723	87,445	80,375	79,838	60,687	69,874	75,434	110,458	121,654	68,875	50,500	15,764	14,755	15,909
Trade Debtors	498,363	551,885	324,870	346,053	284,409	332,089	428,727	692,570	452,722	309,711	294,222	203,292	163,806	139,391
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	333,239	269,441	264,246	181,211	205,293	246,453	502,296	230,949	227,772	0	0	0	0	0
Cash	21,856	6,129	29,841	99	144	808	14,477	1,288	8	2,548	15,849	27,726	43,597	17,617
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	932,181	914,900	699,332	607,201	550,533	649,224	1,020,934	1,035,265	802,156	381,134	360,571	246,782	222,158	172,917
total assets	1,266,002	1,215,626	838,523	789,982	797,448	964,418	1,362,209	1,656,834	1,246,875	734,626	618,464	449,438	439,995	396,862
Bank overdraft	187,106	119,256	118,319	301,552	261,693	201,693	242,944	346,797	143,115	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	374,615	439,613	317,019	363,152	388,604	344,157	451,018	466,120	408,812	530,242	380,417	179,601	157,918	171,651
Group/Directors Accounts	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
hp & lease commitments	97,670	57,490	10,148	13,670	43,048	76,990	121,726	111,855	100,780	0	0	0	0	0
other current liabilities	217,205	314,748	283,441	132,625	115,337	110,479	103,714	232,892	185,706	0	0	0	0	0
total current liabilities	876,596	931,107	728,927	810,999	808,682	733,319	919,402	1,157,664	838,413	530,242	380,417	179,601	157,918	171,651
loans	30,000	57,341	146,954	33,365	93,842	81,012	107,655	134,299	166,083	0	0	0	0	0
hp & lease commitments	134,201	127,057	4,249	12,937	26,607	67,427	107,918	169,988	139,288	0	0	0	0	0
Accruals and Deferred Income	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	178,531	208,062	195,156	233,172	244,332
provisions	43,424	19,621	0	0	0	7,932	38,225	30,750	29,700	14,200	25,400	21,500	17,000	3,000
total long term liabilities	207,625	204,019	151,203	46,302	120,449	156,371	253,798	335,037	335,071	192,731	233,462	216,656	250,172	247,332
total liabilities	1,084,221	1,135,126	880,130	857,301	929,131	889,690	1,173,200	1,492,701	1,173,484	722,973	613,879	396,257	408,090	418,983
net assets	181,781	80,500	-41,607	-67,319	-131,683	74,728	189,009	164,133	73,391	11,653	4,585	53,181	31,905	-22,121
total shareholders funds	181,781	80,500	-41,607	-67,319	-131,683	74,728	189,009	164,133	73,391	11,653	4,585	53,181	31,905	-22,121

	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	144,621	165,528	50,034	100,520	-184,874	-93,737	57,066	12,860	93,278	9,133	-48,705	28,573	74,883	-22,265
Depreciation	123,173	243,946	59,924	61,693	65,343	76,779	84,853	149,996	132,693	81,663	78,301	85,750	77,144	65,958
Amortisation	0	0	0	0	0	0	0	0	0	37	37	37	37	37
Tax	-23,757	-28,642	-6,031	-15,098	0	0	-6,219	-1,050	-15,500	-2,111	0	-7,475	-21,010	0
Stock	-8,722	7,070	537	19,151	-9,187	-5,560	-35,024	-11,196	52,779	18,375	34,736	1,009	-1,154	15,909
Debtors	10,276	232,210	61,852	37,562	-88,840	-352,481	7,504	243,025	370,783	15,489	90,930	39,486	24,415	139,391
Creditors	-64,998	122,594	-46,133	-25,452	44,447	-106,861	-15,102	57,308	-121,430	149,825	200,816	21,683	-13,733	171,651
Accruals and Deferred Income	-97,543	31,307	150,816	17,288	4,858	6,765	-129,178	47,186	185,706	0	0	0	0	0
Deferred Taxes & Provisions	23,803	19,621	0	0	-7,932	-30,293	7,475	1,050	15,500	-11,200	3,900	4,500	14,000	3,000
Cash flow from operations	103,745	315,074	146,221	82,238	19,869	210,694	26,415	35,521	-133,315	193,483	108,683	92,573	108,060	63,081
Investing Activities
capital expenditure	-156,268	-405,481	-16,334	2,441	2,936	-50,698	195,441	-326,846	-223,920	-177,299	-133,575	-70,606	-71,073	-289,940
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-156,268	-405,481	-16,334	2,441	2,936	-50,698	195,441	-326,846	-223,920	-177,299	-133,575	-70,606	-71,073	-289,940
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	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
Long term loans	-27,341	-89,613	113,589	-60,477	12,830	-26,643	-26,644	-31,784	166,083	0	0	0	0	0
Hire Purchase and Lease Commitments	47,324	170,150	-12,210	-43,048	-74,762	-85,227	-52,199	41,775	240,068	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	-178,531	-29,531	12,906	-38,016	-11,160	244,332
share issue	0	0	0	0	0	0	0	100,000	0	0	0	0	0	100
interest	-20,264	-3,636	-18,291	-21,059	-21,537	-20,544	-28,201	-21,068	-16,040	46	109	178	153	44
cash flow from financing	-281	76,901	83,088	-124,584	-83,469	-132,414	-107,044	88,923	211,580	-29,485	13,015	-37,838	-11,007	244,476
cash and cash equivalents
cash	15,727	-23,712	29,742	-45	-664	-13,669	13,189	1,280	-2,540	-13,301	-11,877	-15,871	25,980	17,617
overdraft	67,850	937	-183,233	39,859	60,000	-41,251	-103,853	203,682	143,115	0	0	0	0	0
change in cash	-52,123	-24,649	212,975	-39,904	-60,664	27,582	117,042	-202,402	-145,655	-13,301	-11,877	-15,871	25,980	17,617

P&L

March 2023

turnover

8.3m

+25%

operating profit

144.6k

gross margin

22.4%

-2.73%

turnover

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

Balance Sheet

March 2023

net assets

181.8k

+1.26%

total assets

1.3m

+0.04%

cash

21.9k

+2.57%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

paul riches skips limited

4.5

greenworld sales limited

4.5

a 1 metal recycling limited

1.5

european polymers limited

platinum recoveries limited

company number

04920416

Type

Private limited with Share Capital

industry

38320 - Recovery of sorted materials

incorporation date

October 2003

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

suite 11 manor mews, bridge street, st. ives, cambridgeshire, PE27 5UW

last accounts submitted

March 2023

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 4 charges/mortgages relating to wiser recycling limited. Currently there are 2 open charges and 2 have been satisfied in the past.

wiser recycling limited Company Information

wiser recycling limited Estimated Valuation

wiser recycling limited Estimated Valuation

wiser recycling limited Estimated Valuation

Wiser Recycling Limited AI Business Plan

Wiser Recycling Limited Overview

Wiser Recycling Limited Health Check

wiser recycling limited Credit Report and Business Information

Wiser Recycling Limited Competitor Analysis

wiser recycling limited Ownership

wiser recycling limited directors

WISER RECYCLING LIMITED financials

wiser recycling limited company details

wiser recycling limited Charges & Mortgages

wiser recycling limited Companies House Filings - See Documents