Wisemove Land And Property Consultants Limited

POWER SEARCH PRICING

SOLUTIONS

wisemove land and property consultants limited Company Information

Live

MatureMicroDeclining

Company Number

05054047

Website

www.wisemove.co.uk

Registered 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

Directors

Graeme Blenkinsopp20 Years

Louise Blenkinsopp1 Years

Shareholders

graeme blenkinsopp 50%

louise blenkinsopp 50%

wisemove land and property consultants limited Estimated Valuation

£331.5k

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).

Edit your figures and get a professional valuation report.

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.

View Sample

Upgrade for unlimited company reports & a free credit 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

Health Rating1.5out of 5

2 Strong

2 Regular

8 Weak

Size

annual sales of £177.6k, make it smaller than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of -20%, show it is growing at a slower rate (5%)

EXPORT

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	177,560	146,960	145,616	352,245	172,629	149,267	336,739	323,982	506,719	918,112	369,710	500,220	497,960	454,007
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	32,681	19,897	16,307	45,030	28,046	17,806	34,419	43,242	58,630	108,357	57,742	84,447	75,036	80,002
Gross Profit	144,880	127,063	129,309	307,215	144,584	131,460	302,320	280,741	448,089	809,755	311,967	415,773	422,924	374,004
Admin Expenses	160,159	128,376	172,773	308,286	123,147	123,838	308,690	284,733	468,462	804,966	298,409	411,310	414,678	372,918
Operating Profit	-15,279	-1,313	-43,464	-1,071	21,437	7,622	-6,370	-3,992	-20,373	4,789	13,558	4,463	8,246	1,086
Interest Payable	15,343	12,280	7,134	2,921	2,236	1,731	753	0	0	0	0	0	0	0
Interest Receivable	2,667	447	28	28	0	0	1	2	1	14	13	0	3	3
Pre-Tax Profit	-27,955	-13,146	-50,570	-3,964	19,201	5,891	-7,122	-3,990	-20,372	4,803	13,571	4,463	8,249	1,089
Tax	0	0	0	0	-3,648	-1,119	0	0	0	-1,009	-3,121	-1,071	-2,145	-305
Profit After Tax	-27,955	-13,146	-50,570	-3,964	15,553	4,772	-7,122	-3,990	-20,372	3,794	10,450	3,392	6,104	784
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-27,955	-13,146	-50,570	-3,964	15,553	4,772	-7,122	-3,990	-20,372	3,794	10,450	3,392	6,104	784
Employee Costs	145,626	153,385	143,630	150,623	158,112	70,127	35,852	36,788	272,411	488,379	200,737	251,278	261,723	237,707
Number Of Employees	4	4	4	4	4	2	1	1	7	13	6	8	8	7
EBITDA*	21,006	41,595	-27,312	7,179	28,794	10,566	-2,977	15,468	-16,510	9,068	16,778	7,918	14,593	3,962

* 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	-15,279	-1,313	-43,464	-1,071	21,437	7,622	-6,370	-3,992	-20,373	4,789	13,558	4,463	8,246	1,086
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	0	0	0	0	-3,648	-1,119	0	0	0	-1,009	-3,121	-1,071	-2,145	-305
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	234,747	172,320	-251,159	175,956	87,467	-39,178	-39,731	9,885	1,499	-1,386	14,581	9,669	20,628	61
Investing Activities
capital expenditure	-84,574	-62,400	-133,463	-7,354	-29,470	-898	45,688	-66,224	-1,770	-3,590	-9,410	5,775	-13,475	-22,666
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-84,574	-62,400	-133,463	-7,354	-29,470	-898	45,688	-66,224	-1,770	-3,590	-9,410	5,775	-13,475	-22,666
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	0	0	0	0	0	0	0	0	0	0	0	0	0	50
interest	-12,676	-11,833	-7,106	-2,893	-2,236	-1,731	-752	2	1	14	13	0	3	3
cash flow from financing	-58,807	48,780	66,370	51,518	-65,937	35,024	-31,346	57,625	1	14	13	-15,396	-8,194	23,646
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

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for wisemove land and property consultants limited. Get real-time insights into wisemove land and property consultants 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 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 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 Shareholders

graeme blenkinsopp	50%
louise blenkinsopp	50%

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 2023

turnover

177.6k

+21%

operating profit

-15.3k

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 2023

net assets

-82.2k

+0.52%

total assets

528.4k

-0.04%

cash

35.1k

-0.51%

net assets

Total assets minus all liabilities

Similar Companies

yellow estate agency limited

1.5

bailey & co. limited

4.5

riverside residential property services ltd

garner cole investment ltd

gbl projects (three) ltd

company number

05054047

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

February 2004

ultimate parent company

None

previous names

shark 10 limited (July 2004)

address

lake view, 9 brancepeth manor farm, crook, DL15 9AS

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 Company Information

wisemove land and property consultants limited Estimated Valuation

wisemove land and property consultants limited Estimated Valuation

wisemove land and property consultants limited Estimated Valuation

Wisemove Land And Property Consultants Limited Overview

Wisemove Land And Property Consultants Limited Health Check

WISEMOVE LAND AND PROPERTY CONSULTANTS LIMITED financials

wisemove land and property consultants limited Credit Report and Business Information

Wisemove Land And Property Consultants Limited Competitor Analysis

wisemove land and property consultants limited Ownership

wisemove land and property consultants limited directors

wisemove land and property consultants limited company details

wisemove land and property consultants limited Charges & Mortgages

wisemove land and property consultants limited Companies House Filings - See Documents