wisemove land and property consultants limited Company Information
Company Number
05054047
Website
www.wisemove.co.ukRegistered Address
lake view, 9 brancepeth manor farm, crook, DL15 9AS
Industry
Real estate agencies
Telephone
01388762156
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
graeme blenkinsopp 50%
louise blenkinsopp 50%
wisemove land and property consultants limited Estimated Valuation
Pomanda estimates the enterprise value of WISEMOVE LAND AND PROPERTY CONSULTANTS LIMITED at £331.5k based on a Turnover of £177.6k and 1.87x industry multiple (adjusted for size and gross margin).
wisemove land and property consultants limited Estimated Valuation
Pomanda estimates the enterprise value of WISEMOVE LAND AND PROPERTY CONSULTANTS LIMITED at £152.2k based on an EBITDA of £21k and a 7.24x industry multiple (adjusted for size and gross margin).
wisemove land and property consultants limited Estimated Valuation
Pomanda estimates the enterprise value of WISEMOVE LAND AND PROPERTY CONSULTANTS LIMITED at £0 based on Net Assets of £-82.2k and 1.91x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wisemove Land And Property Consultants Limited Overview
Wisemove Land And Property Consultants Limited is a live company located in crook, DL15 9AS with a Companies House number of 05054047. It operates in the real estate agencies sector, SIC Code 68310. Founded in February 2004, it's largest shareholder is graeme blenkinsopp with a 50% stake. Wisemove Land And Property Consultants Limited is a mature, micro sized company, Pomanda has estimated its turnover at £177.6k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Wisemove Land And Property Consultants Limited Health Check
Pomanda's financial health check has awarded Wisemove Land And Property Consultants Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 8 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
8 Weak
Size
annual sales of £177.6k, make it smaller than the average company (£1.2m)
- Wisemove Land And Property Consultants Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -20%, show it is growing at a slower rate (5%)
- Wisemove Land And Property Consultants Limited
5% - Industry AVG
Production
with a gross margin of 81.6%, this company has a comparable cost of product (81.6%)
- Wisemove Land And Property Consultants Limited
81.6% - Industry AVG
Profitability
an operating margin of -8.6% make it less profitable than the average company (9%)
- Wisemove Land And Property Consultants Limited
9% - Industry AVG
Employees
with 4 employees, this is below the industry average (15)
4 - Wisemove Land And Property Consultants Limited
15 - Industry AVG
Pay Structure
on an average salary of £36.4k, the company has an equivalent pay structure (£36.4k)
- Wisemove Land And Property Consultants Limited
£36.4k - Industry AVG
Efficiency
resulting in sales per employee of £44.4k, this is less efficient (£77.8k)
- Wisemove Land And Property Consultants Limited
£77.8k - Industry AVG
Debtor Days
it gets paid by customers after 8 days, this is earlier than average (32 days)
- Wisemove Land And Property Consultants Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 884 days, this is slower than average (34 days)
- Wisemove Land And Property Consultants Limited
34 days - Industry AVG
Stock Days
it holds stock equivalent to 909 days, this is more than average (18 days)
- Wisemove Land And Property Consultants Limited
18 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 3 weeks, this is less cash available to meet short term requirements (31 weeks)
3 weeks - Wisemove Land And Property Consultants Limited
31 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 115.6%, this is a higher level of debt than the average (62.4%)
115.6% - Wisemove Land And Property Consultants Limited
62.4% - Industry AVG
WISEMOVE LAND AND PROPERTY CONSULTANTS LIMITED financials
Wisemove Land And Property Consultants Limited's latest turnover from June 2023 is estimated at £177.6 thousand and the company has net assets of -£82.2 thousand. According to their latest financial statements, Wisemove Land And Property Consultants Limited has 4 employees and maintains cash reserves of £35.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | ||||||||||||||
Other Income Or Grants | ||||||||||||||
Cost Of Sales | ||||||||||||||
Gross Profit | ||||||||||||||
Admin Expenses | ||||||||||||||
Operating Profit | ||||||||||||||
Interest Payable | ||||||||||||||
Interest Receivable | ||||||||||||||
Pre-Tax Profit | ||||||||||||||
Tax | ||||||||||||||
Profit After Tax | ||||||||||||||
Dividends Paid | ||||||||||||||
Retained Profit | ||||||||||||||
Employee Costs | ||||||||||||||
Number Of Employees | 4 | 4 | 4 | 4 | 4 | 2 | 1 | 1 | ||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 223,042 | 174,753 | 155,261 | 37,950 | 38,846 | 16,733 | 18,779 | 67,860 | 21,096 | 23,189 | 23,878 | 17,688 | 26,918 | 19,790 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 223,042 | 174,753 | 155,261 | 37,950 | 38,846 | 16,733 | 18,779 | 67,860 | 21,096 | 23,189 | 23,878 | 17,688 | 26,918 | 19,790 |
Stock & work in progress | 81,410 | 169,233 | 306,660 | 0 | 0 | 50,000 | 25,000 | 0 | 25,000 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 4,218 | 216 | 570 | 34,027 | 5,932 | 14,103 | 56,741 | 50,042 | 43,760 | 79,132 | 34,014 | 45,965 | 43,964 | 42,706 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 57,936 | 132,125 | 136,753 | 75,958 | 135,000 | 135,000 | 0 | 25,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 35,088 | 71,589 | 0 | 55,128 | 0 | 0 | 0 | 738 | 0 | 270 | 5,232 | 48 | 0 | 1,041 |
misc current assets | 126,717 | 0 | 0 | 136,573 | 0 | 0 | 0 | 548 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 305,369 | 373,163 | 443,983 | 301,686 | 140,932 | 199,103 | 81,741 | 76,328 | 68,760 | 79,402 | 39,246 | 46,013 | 43,964 | 43,747 |
total assets | 528,411 | 547,916 | 599,244 | 339,636 | 179,778 | 215,836 | 100,520 | 144,188 | 89,856 | 102,591 | 63,124 | 63,701 | 70,882 | 63,537 |
Bank overdraft | 46,966 | 48,116 | 135,227 | 8,676 | 37,095 | 29,155 | 24,103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 79,217 | 23,706 | 91,866 | 105,613 | 55,460 | 70,026 | 32,739 | 17,288 | 85,654 | 73,379 | 38,978 | 49,833 | 48,548 | 39,110 |
Group/Directors Accounts | 0 | 1,654 | 19,414 | 0 | 83 | 63,784 | 27,029 | 0 | 0 | 0 | 0 | 0 | 11,768 | 20,495 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 18,581 | 10,425 | 68,556 | 2,074 | 0 | 0 | 0 | 13,373 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 341,996 | 341,776 | 285,300 | 161,402 | 73,725 | 55,009 | 23,559 | 69,065 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 486,760 | 425,677 | 600,363 | 277,765 | 166,363 | 217,974 | 107,430 | 99,726 | 85,654 | 73,379 | 38,978 | 49,833 | 60,316 | 59,605 |
loans | 68,455 | 115,421 | 40,000 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 55,416 | 61,083 | 0 | 2,420 | 0 | 0 | 0 | 44,250 | 0 | 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 | 0 | 0 | 0 | 3,628 | 3,098 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,638 | 3,366 | 3,538 | 0 | 0 |
total long term liabilities | 123,871 | 176,504 | 40,000 | 52,420 | 0 | 0 | 0 | 44,250 | 0 | 4,638 | 3,366 | 3,538 | 3,628 | 3,098 |
total liabilities | 610,631 | 602,181 | 640,363 | 330,185 | 166,363 | 217,974 | 107,430 | 143,976 | 85,654 | 78,017 | 42,344 | 53,371 | 63,944 | 62,703 |
net assets | -82,220 | -54,265 | -41,119 | 9,451 | 13,415 | -2,138 | -6,910 | 212 | 4,202 | 24,574 | 20,780 | 10,330 | 6,938 | 834 |
total shareholders funds | -82,220 | -54,265 | -41,119 | 9,451 | 13,415 | -2,138 | -6,910 | 212 | 4,202 | 24,574 | 20,780 | 10,330 | 6,938 | 834 |
Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | ||||||||||||||
Depreciation | 36,285 | 42,908 | 16,152 | 8,250 | 7,357 | 2,944 | 3,393 | 19,460 | 3,863 | 4,279 | 3,220 | 3,455 | 6,347 | 2,876 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | ||||||||||||||
Stock | -87,823 | -137,427 | 306,660 | 0 | -50,000 | 25,000 | 25,000 | -25,000 | 25,000 | 0 | 0 | 0 | 0 | 0 |
Debtors | -70,187 | -4,982 | 27,338 | -30,947 | -8,171 | 92,362 | -18,301 | 31,282 | -35,372 | 45,118 | -11,951 | 2,001 | 1,258 | 42,706 |
Creditors | 55,511 | -68,160 | -13,747 | 50,153 | -14,566 | 37,287 | 15,451 | -68,366 | 12,275 | 34,401 | -10,855 | 1,285 | 9,438 | 39,110 |
Accruals and Deferred Income | 220 | 56,476 | 123,898 | 87,677 | 18,716 | 31,450 | -45,506 | 69,065 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,638 | 1,272 | -172 | 3,538 | 0 | 0 |
Cash flow from operations | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | -1,654 | -17,760 | 19,414 | -83 | -63,701 | 36,755 | 27,029 | 0 | 0 | 0 | 0 | -11,768 | -8,727 | 20,495 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -46,966 | 75,421 | -10,000 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 2,489 | 2,952 | 64,062 | 4,494 | 0 | 0 | -57,623 | 57,623 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,628 | 530 | 3,098 |
share issue | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
cash and cash equivalents | ||||||||||||||
cash | -36,501 | 71,589 | -55,128 | 55,128 | 0 | 0 | -738 | 738 | -270 | -4,962 | 5,184 | 48 | -1,041 | 1,041 |
overdraft | -1,150 | -87,111 | 126,551 | -28,419 | 7,940 | 5,052 | 24,103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -35,351 | 158,700 | -181,679 | 83,547 | -7,940 | -5,052 | -24,841 | 738 | -270 | -4,962 | 5,184 | 48 | -1,041 | 1,041 |
wisemove land and property consultants limited Credit Report and Business Information
Wisemove Land And Property Consultants Limited Competitor Analysis
Perform a competitor analysis for wisemove land and property consultants limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in DL15 area or any other competitors across 12 key performance metrics.
wisemove land and property consultants limited Ownership
WISEMOVE LAND AND PROPERTY CONSULTANTS LIMITED group structure
Wisemove Land And Property Consultants Limited has no subsidiary companies.
Ultimate parent company
WISEMOVE LAND AND PROPERTY CONSULTANTS LIMITED
05054047
wisemove land and property consultants limited directors
Wisemove Land And Property Consultants Limited currently has 2 directors. The longest serving directors include Mr Graeme Blenkinsopp (Mar 2004) and Ms Louise Blenkinsopp (Jul 2023).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Graeme Blenkinsopp | England | 53 years | Mar 2004 | - | Director |
Ms Louise Blenkinsopp | England | 53 years | Jul 2023 | - | Director |
P&L
June 2023turnover
177.6k
+21%
operating profit
-15.3k
0%
gross margin
81.6%
-5.63%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
-82.2k
+0.52%
total assets
528.4k
-0.04%
cash
35.1k
-0.51%
net assets
Total assets minus all liabilities
wisemove land and property consultants limited company details
company number
05054047
Type
Private limited with Share Capital
industry
68310 - Real estate agencies
incorporation date
February 2004
age
20
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
June 2023
previous names
shark 10 limited (July 2004)
accountant
-
auditor
-
address
lake view, 9 brancepeth manor farm, crook, DL15 9AS
Bank
-
Legal Advisor
-
wisemove land and property consultants 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 found 1 charges/mortgages relating to wisemove land and property consultants limited. Currently there are 0 open charges and 1 have been satisfied in the past.
wisemove land and property consultants limited Companies House Filings - See Documents
date | description | view/download |
---|