Wayside Garage Ltd

POWER SEARCH PRICING

SOLUTIONS

wayside garage ltd Company Information

Company Number

04955932

Next Accounts

Dec 2025

Directors

Elizabeth Bridewell

Marcus Bridewell

Shareholders

marcus bridewell

elizabeth bridewell

Group Structure

View All

Industry

Sale, maintenance and repair of motorcycles and related parts and accessories

Registered Address

wayside garage, etchilhampton, devizes, wiltshire, SN10 3JT

Website

https://www.wayside-garage.co.uk

wayside garage ltd Estimated Valuation

£743.8k

Pomanda estimates the enterprise value of WAYSIDE GARAGE LTD at £743.8k based on Net Assets of £247.5k and 3.01x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Wayside Garage Ltd is a live company located in wiltshire, SN10 3JT with a Companies House number of 04955932. It operates in the sale, maintenance and repair of motorcycles and related parts and accessories sector, SIC Code 45400. Founded in November 2003, it's largest shareholder is marcus bridewell with a 50% stake. Wayside Garage Ltd is a mature, small sized company, Pomanda has estimated its turnover at £1.2m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Wayside Garage Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

1 Regular

8 Weak

Size

annual sales of £1.2m, make it smaller than the average company (£12.7m)

Growth

3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (9.6%)

EXPORT

Wayside Garage Ltd's latest turnover from March 2024 is estimated at £1.2 million and the company has net assets of £247.5 thousand. According to their latest financial statements, Wayside Garage Ltd has 5 employees and maintains cash reserves of 0 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	1,155,247	892,118	993,902	1,015,611	905,804	1,097,856	1,106,115	358,703	61,043	124,140	150,818	73,336	257,251	261,652	263,244
Other Income Or Grants
Cost Of Sales	1,002,059	782,376	895,227	909,840	800,349	973,796	970,373	307,801	52,993	104,820	129,851	62,754	94,023	91,352	107,673
Gross Profit	153,189	109,741	98,675	105,771	105,455	124,060	135,743	50,902	8,050	19,320	20,966	10,582	163,228	170,300	155,571
Admin Expenses	165,602	115,404	66,447	30,438	78,327	98,480	81,971	5,941	-42,359	11,268	28,934	14,432	135,749	136,826	135,064
Operating Profit	-12,413	-5,663	32,228	75,333	27,128	25,580	53,772	44,961	50,409	8,052	-7,968	-3,850	27,479	33,474	20,507
Interest Payable							999	2,012	1,094						775
Interest Receivable							424	395	581	290	125	124	9
Pre-Tax Profit	-12,413	-5,663	32,228	75,333	27,128	25,580	53,196	43,344	49,896	8,342	-7,843	-3,726	27,488	33,474	19,732
Tax			-6,123	-14,313	-5,154	-4,860	-10,107	-8,669	-9,979	-1,752			-6,097	-7,422	-4,359
Profit After Tax	-12,413	-5,663	26,105	61,020	21,974	20,720	43,089	34,675	39,917	6,590	-7,843	-3,726	21,391	26,052	15,373
Dividends Paid													20,000	20,000	30,000
Retained Profit	-12,413	-5,663	26,105	61,020	21,974	20,720	43,089	34,675	39,917	6,590	-7,843	-3,726	1,391	6,052	-14,627
Employee Costs	159,456	165,625	149,051	131,454	140,776	136,253	181,994	187,057	24,588	23,600	24,975	23,943	23,890	23,542	24,394
Number Of Employees	5	5	5	5	5	5	7	7	1	1	1	1	1	1	1
EBITDA*	-12,413	-5,663	32,228	75,333	27,128	25,580	53,772	62,753	58,134	16,624	2,940	6,347	36,707	45,227	33,107

* 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	22,328	23,803	17,354	24,246	16,611	11,560	25,754	33,839	46,736	12,658	17,227	17,188	18,539	12,680	14,245
Intangible Assets												2,000	4,000	6,000	8,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	22,328	23,803	17,354	24,246	16,611	11,560	25,754	33,839	46,736	12,658	17,227	19,188	22,539	18,680	22,245
Stock & work in progress								52,289	22,798	5,485	5,793	5,547	5,696	7,250	6,552
Trade Debtors	283,561	307,010	329,241	321,715	216,601	252,945	261,922	5,929	9,663	4,134	10,527	5,323	7,142	19,781	10,044
Group Debtors
Misc Debtors								276	2,802				1,522		562
Cash								169,448	146,446	85,908	29,963	20,090	29,630	22,387	12,329
misc current assets
total current assets	283,561	307,010	329,241	321,715	216,601	252,945	261,922	227,942	181,709	95,527	46,283	30,960	43,990	49,418	29,487
total assets	305,889	330,813	346,595	345,961	233,212	264,505	287,676	261,781	228,445	108,185	63,510	50,148	66,529	68,098	51,732
Bank overdraft								3,169	33,663
Bank loan															2,409
Trade Creditors	44,660	53,825	56,131	68,858	38,191	92,104	44,234	18,668	15,743	87,526	48,528	28,115	11,487	14,337	10,252
Group/Directors Accounts							81,001						18,627	11,041	566
other short term finances
hp & lease commitments														1,984	2,645
other current liabilities								117,658	120,995				10,750	18,462	12,574
total current liabilities	44,660	53,825	56,131	68,858	38,191	92,104	125,235	139,495	170,401	87,526	48,528	28,115	40,864	45,824	28,446
loans								27,565							5,243
hp & lease commitments															1,984
Accruals and Deferred Income	825	825	725	675	640	640	595
other liabilities	7,756	13,886	23,487	37,006	15,979	15,333	24,875
provisions	5,197	2,413	725				1,263	2,002		2,532	3,445	2,653	2,559	559	396
total long term liabilities	13,778	17,124	24,937	37,681	16,619	15,973	26,733	29,567		2,532	3,445	2,653	2,559	559	7,623
total liabilities	58,438	70,949	81,068	106,539	54,810	108,077	151,968	169,062	170,401	90,058	51,973	30,768	43,423	46,383	36,069
net assets	247,451	259,864	265,527	239,422	178,402	156,428	135,708	92,719	58,044	18,127	11,537	19,380	23,106	21,715	15,663
total shareholders funds	247,451	259,864	265,527	239,422	178,402	156,428	135,708	92,719	58,044	18,127	11,537	19,380	23,106	21,715	15,663

	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	-12,413	-5,663	32,228	75,333	27,128	25,580	53,772	44,961	50,409	8,052	-7,968	-3,850	27,479	33,474	20,507
Depreciation								17,792	7,725	8,572	8,908	8,197	7,228	9,753	10,600
Amortisation											2,000	2,000	2,000	2,000	2,000
Tax			-6,123	-14,313	-5,154	-4,860	-10,107	-8,669	-9,979	-1,752			-6,097	-7,422	-4,359
Stock							-52,289	29,491	17,313	-308	246	-149	-1,554	698	6,552
Debtors	-23,449	-22,231	7,526	105,114	-36,344	-8,977	255,717	-6,260	8,331	-6,393	5,204	-3,341	-11,117	9,175	10,606
Creditors	-9,165	-2,306	-12,727	30,667	-53,913	47,870	25,566	2,925	-71,783	38,998	20,413	16,628	-2,850	4,085	10,252
Accruals and Deferred Income		100	50	35		45	-117,063	-3,337	120,995			-10,750	-7,712	5,888	12,574
Deferred Taxes & Provisions	2,784	1,688	725			-1,263	-739	2,002	-2,532	-913	792	94	2,000	163	396
Cash flow from operations	4,655	16,050	6,627	-13,392	4,405	76,349	-251,999	32,443	69,191	59,658	18,695	15,809	34,719	38,068	34,812
Investing Activities
capital expenditure	1,475	-6,449	6,892	-7,635	-5,051	14,194	8,085	-4,895	-41,803	-4,003	-8,947	-6,846	-13,087	-8,188	-34,845
Change in Investments
cash flow from investments	1,475	-6,449	6,892	-7,635	-5,051	14,194	8,085	-4,895	-41,803	-4,003	-8,947	-6,846	-13,087	-8,188	-34,845
Financing Activities
Bank loans														-2,409	2,409
Group/Directors Accounts						-81,001	81,001					-18,627	7,586	10,475	566
Other Short Term Loans
Long term loans							-27,565	27,565						-5,243	5,243
Hire Purchase and Lease Commitments													-1,984	-2,645	4,629
other long term liabilities	-6,130	-9,601	-13,519	21,027	646	-9,542	24,875
share issue							-100								30,290
interest							-575	-1,617	-513	290	125	124	9		-775
cash flow from financing	-6,130	-9,601	-13,519	21,027	646	-90,543	77,636	25,948	-513	290	125	-18,503	5,611	178	42,362
cash and cash equivalents
cash							-169,448	23,002	60,538	55,945	9,873	-9,540	7,243	10,058	12,329
overdraft							-3,169	-30,494	33,663
change in cash							-166,279	53,496	26,875	55,945	9,873	-9,540	7,243	10,058	12,329

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for wayside garage ltd. Get real-time insights into wayside garage ltd'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 wayside garage ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in SN10 area or any other competitors across 12 key performance metrics.

WAYSIDE GARAGE LTD group structure

Wayside Garage Ltd has no subsidiary companies.

Ultimate parent company

WAYSIDE GARAGE LTD

04955932

WAYSIDE GARAGE LTD Shareholders

marcus bridewell	50%
elizabeth bridewell	50%

Wayside Garage Ltd currently has 2 directors. The longest serving directors include Ms Elizabeth Bridewell (Nov 2003) and Mr Marcus Bridewell (Nov 2003).

officer	country	age	start	end	role
Ms Elizabeth Bridewell		68 years	Nov 2003	-	Director
Mr Marcus Bridewell		63 years	Nov 2003	-	Director

P&L

March 2024

turnover

1.2m

+29%

operating profit

-12.4k

gross margin

13.3%

+7.8%

turnover

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

Balance Sheet

March 2024

net assets

247.5k

-0.05%

total assets

305.9k

-0.08%

cash

net assets

Total assets minus all liabilities

Similar Companies

metisse motor cycles limited

2.5

bikenation mcs limited

stomp racing limited

off road only limited

vision mx limited

company number

04955932

Type

Private limited with Share Capital

industry

45400 - Sale, maintenance and repair of motorcycles and related parts and accessories

incorporation date

November 2003

ultimate parent company

None

previous names

N/A

address

wayside garage, etchilhampton, devizes, wiltshire, SN10 3JT

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 wayside garage ltd.

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 WAYSIDE GARAGE LTD. This can take several minutes, an email will notify you when this has completed.

wayside garage ltd Company Information

wayside garage ltd Estimated Valuation

wayside garage ltd Estimated Valuation

wayside garage ltd Estimated Valuation

Wayside Garage Ltd Overview

Wayside Garage Ltd Health Check

WAYSIDE GARAGE LTD financials

wayside garage ltd Credit Report and Business Information

Wayside Garage Ltd Competitor Analysis

wayside garage ltd Ownership

wayside garage ltd directors

wayside garage ltd company details

wayside garage ltd Charges & Mortgages

wayside garage ltd Capital Raised & Share Issues BETA

wayside garage ltd Companies House Filings - See Documents