Azets (west Country) Limited

POWER SEARCH PRICING

SOLUTIONS

azets (west country) limited Company Information

Dissolved

Company Number

05345239

Website

http://davisons-uk.com

Registered Address

2nd floor regis house, 45 king william street, london, EC4R 9AN

Industry

Accounting, and auditing activities

Telephone

01922611567

Next Accounts Due

September 2024

Group Structure

View All

Directors

John Baldwin4 Years

Adrian Norris4 Years

View All

Shareholders

azets holdings limited 100%

azets (west country) limited Estimated Valuation

£201.3k

Pomanda estimates the enterprise value of AZETS (WEST COUNTRY) LIMITED at £201.3k based on a Turnover of £212.8k and 0.95x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Azets (west Country) Limited is a dissolved company that was located in london, EC4R 9AN with a Companies House number of 05345239. It operated in the accounting and auditing activities sector, SIC Code 69201. Founded in January 2005, it's largest shareholder was azets holdings limited with a 100% stake. The last turnover for Azets (west Country) Limited was estimated at £212.8k.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Azets (West Country) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 0 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

1 Strong

4 Regular

0 Weak

Size

annual sales of £212.8k, make it larger than the average company (£136.1k)

Growth

There is insufficient data available for this Key Performance Indicator!

EXPORT

Azets (West Country) Limited's latest turnover from June 2023 is estimated at £212.8 thousand and the company has net assets of £45.8 thousand. According to their latest financial statements, Azets (West Country) Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2023	Jun 2022	Jun 2020	Jun 2019	Jun 2018	Apr 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	212,826	198,287	0	4,207,726	3,553,027	3,182,639	4,802,681	8,854,433	8,562,017	8,285,306	8,507,441	6,694,121	5,639,169
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	56,003	67,566	0	525,296	307,606	145,872	371,833	789,669	694,977	991,114	958,460	527,932	561,793
Gross Profit	156,822	130,720	0	3,682,429	3,245,421	3,036,766	4,430,848	8,064,764	7,867,039	7,294,192	7,548,981	6,166,188	5,077,376
Admin Expenses	156,822	130,720	13,222	5,316,639	2,220,473	3,407,455	4,009,908	7,839,674	7,521,161	7,320,219	7,369,950	5,804,997	4,934,347
Operating Profit	0	0	-13,222	-1,634,210	1,024,948	-370,689	420,940	225,090	345,878	-26,027	179,031	361,191	143,029
Interest Payable	0	0	0	14,752	18,994	9,466	9,092	8,332	8,859	4,564	0	0	0
Interest Receivable	0	0	75	585	421	430	641	195	11	2	61	174	115
Pre-Tax Profit	0	0	-13,147	-1,648,377	1,006,375	-379,724	412,489	216,953	337,030	-30,588	179,092	361,365	143,144
Tax	0	0	0	0	-191,211	0	-82,498	-45,560	-77,517	0	-46,564	-101,182	-40,080
Profit After Tax	0	0	-13,147	-1,648,377	815,164	-379,724	329,991	171,393	259,513	-30,588	132,528	260,183	103,064
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	0	0	-13,147	-1,648,377	815,164	-379,724	329,991	171,393	259,513	-30,588	132,528	260,183	103,064
Employee Costs	59,394	66,825	0	1,773,632	1,471,095	2,558,905	1,940,966	3,881,210	4,211,706	4,000,399	4,200,139	3,117,656	1,939,278
Number Of Employees	3	3	0	72	62	58	58	138	141	142	156	118	88
EBITDA*	0	0	-13,222	-1,308,905	1,047,697	-284,413	514,881	336,534	463,327	101,885	298,189	491,665	246,846

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Apr 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	0	0	0	0	85,457	78,078	25,000	182,978	155,776	148,730	195,627	205,341	89,668	89,506
Intangible Assets	0	0	0	0	409,703	723,333	232,153	280,179	340,494	294,942	324,892	362,714	230,727	339,648
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	0	0	0	0	495,160	801,411	257,153	463,157	496,270	443,672	520,519	568,055	320,395	429,154
Stock & work in progress	0	0	0	0	0	0	416,903	324,389	88,447	95,094	84,341	75,135	82,219	64,783
Trade Debtors	0	0	0	0	1,093,002	886,280	690,159	868,270	1,339,713	1,173,971	1,168,781	1,227,314	947,126	761,311
Group Debtors	45,771	45,771	45,771	45,771	4,372,667	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	1,382,175	0	173,366	331,760	0	0	0	0	0	0
Cash	0	0	0	0	149,034	6,889	161,685	182,485	73,833	4,089	268	679	23,587	45,995
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	45,771	45,771	45,771	45,771	6,996,878	2,366,260	1,442,113	1,706,904	1,501,993	1,273,154	1,253,390	1,303,128	1,052,932	872,089
total assets	45,771	45,771	45,771	45,771	7,492,038	3,167,671	1,699,266	2,170,061	1,998,263	1,716,826	1,773,909	1,871,183	1,373,327	1,301,243
Bank overdraft	0	0	0	0	0	326,005	7,499	7,480	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	0	0	0	0	190,741	291,440	151,257	140,278	887,906	772,161	1,070,987	1,122,698	760,476	946,773
Group/Directors Accounts	0	0	0	0	6,872,889	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	111,090	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
other current liabilities	0	0	0	0	366,258	0	505,310	583,102	0	0	0	0	0	0
total current liabilities	0	0	0	0	7,429,888	1,265,700	664,066	730,860	887,906	772,161	1,070,987	1,122,698	760,476	946,773
loans	0	0	0	0	0	0	139,837	148,082	124,198	132,170	140,421	0	0	0
hp & lease commitments	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
other liabilities	0	0	0	0	0	0	0	347	31,361	30,638	29,406	176,709	183,287	189,632
provisions	0	0	0	0	3,232	0	3,232	18,917	12,934	11,386	22,137	30,230	20,597	16,054
total long term liabilities	0	0	0	0	3,232	194,676	143,069	167,346	168,493	174,194	191,964	206,939	203,884	205,686
total liabilities	0	0	0	0	7,433,120	1,460,376	807,135	898,206	1,056,399	946,355	1,262,951	1,329,637	964,360	1,152,459
net assets	45,771	45,771	45,771	45,771	58,918	1,707,295	892,131	1,271,855	941,864	770,471	510,958	541,546	408,967	148,784
total shareholders funds	45,771	45,771	45,771	45,771	58,918	1,707,295	892,131	1,271,855	941,864	770,471	510,958	541,546	408,967	148,784

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Apr 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	0	0	0	-13,222	-1,634,210	1,024,948	-370,689	420,940	225,090	345,878	-26,027	179,031	361,191	143,029
Depreciation	0	0	0	0	17,119	22,749	38,250	32,336	28,786	49,399	54,785	44,262	30,114	19,893
Amortisation	0	0	0	0	308,186	0	48,026	61,605	82,658	68,050	73,127	74,896	100,360	83,924
Tax	0	0	0	0	0	-191,211	0	-82,498	-45,560	-77,517	0	-46,564	-101,182	-40,080
Stock	0	0	0	0	0	-416,903	92,514	235,942	-6,647	10,753	9,206	-7,084	17,436	64,783
Debtors	0	0	0	-6,802,073	5,961,564	22,755	-336,505	-139,683	165,742	5,190	-58,533	280,188	185,815	761,311
Creditors	0	0	0	-190,741	-100,699	140,183	10,979	-747,628	115,745	-298,826	-51,711	362,222	-186,297	946,773
Accruals and Deferred Income	0	0	0	-366,258	366,258	-505,310	-77,792	583,102	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	-3,232	3,232	-3,232	-15,685	5,983	1,548	-10,751	-8,093	9,633	4,543	16,054
Cash flow from operations	0	0	0	6,228,620	-7,001,678	882,275	-122,920	177,581	249,172	60,290	91,408	350,376	5,478	343,499
Investing Activities
capital expenditure	0	0	0	495,160	-19,054	-567,007	119,728	-60,828	-164,042	-40,602	-80,376	-366,818	-21,715	-532,971
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	495,160	-19,054	-567,007	119,728	-60,828	-164,042	-40,602	-80,376	-366,818	-21,715	-532,971
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	-6,872,889	6,872,889	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	-111,090	111,090	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	-139,837	-8,245	23,884	-7,972	-8,251	140,421	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	-347	-31,014	723	1,232	-147,303	-6,578	-6,345	189,632
share issue	0	0	0	0	0	0	0	0	0	0	0	51	0	45,720
interest	0	0	0	75	-14,167	-18,573	-9,036	-8,451	-8,137	-8,848	-4,562	61	174	115
cash flow from financing	0	0	0	-6,872,814	6,747,632	-47,320	-17,628	-15,581	-15,386	-15,867	-11,444	-6,466	-6,171	235,467
cash and cash equivalents
cash	0	0	0	-149,034	142,145	-154,796	-20,800	108,652	69,744	3,821	-411	-22,908	-22,408	45,995
overdraft	0	0	0	0	-326,005	318,506	19	7,480	0	0	0	0	0	0
change in cash	0	0	0	-149,034	468,150	-473,302	-20,819	101,172	69,744	3,821	-411	-22,908	-22,408	45,995

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for azets (west country) limited. Get real-time insights into azets (west country) 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 azets (west country) limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in EC4R area or any other competitors across 12 key performance metrics.

AZETS (WEST COUNTRY) LIMITED group structure

Azets (West Country) Limited has no subsidiary companies.

Ultimate parent company

AZETS TOPCO LTD

#0083407

AZETS HOLDINGS LIMITED

06365189

2 parents

AZETS (WEST COUNTRY) LIMITED

05345239

AZETS (WEST COUNTRY) LIMITED Shareholders

azets holdings limited

100%

Azets (West Country) Limited currently has 4 directors. The longest serving directors include Mr John Baldwin (Dec 2019) and Mr Adrian Norris (Jun 2020).

officer	country	age	start	end	role
Mr John Baldwin	England	70 years	Dec 2019	-	Director
Mr Adrian Norris		53 years	Jun 2020	-	Director
Mr David Aikman	England	46 years	Jun 2021	-	Director
Mr Vikas Sagar	England	38 years	Jun 2021	-	Director

P&L

June 2023

turnover

212.8k

+7%

operating profit

gross margin

73.7%

+11.77%

turnover

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

Balance Sheet

June 2023

net assets

45.8k

total assets

45.8k

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

baldwins (cheltenham) limited

rostance edwards limited

baldwins (portobello) limited

bache brown & co. limited

saxons limited

3.5

company number

05345239

Type

Private limited with Share Capital

industry

69201 - Accounting, and auditing activities

incorporation date

January 2005

accounts

Total Exemption Full

ultimate parent company

AZETS TOPCO LTD

previous names

baldwins (west country) limited (September 2020)

davisons limited (February 2019)

last accounts submitted

June 2023

address

2nd floor regis house, 45 king william street, london, EC4R 9AN

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 azets (west country) limited. Currently there are 0 open charges and 4 have been satisfied in the past.

azets (west country) limited Company Information

azets (west country) limited Estimated Valuation

azets (west country) limited Estimated Valuation

azets (west country) limited Estimated Valuation

Azets (west Country) Limited Overview

Azets (west Country) Limited Health Check

AZETS (WEST COUNTRY) LIMITED financials

azets (west country) limited Credit Report and Business Information

Azets (west Country) Limited Competitor Analysis

azets (west country) limited Ownership

azets (west country) limited directors

azets (west country) limited company details

azets (west country) limited Charges & Mortgages

azets (west country) limited Companies House Filings - See Documents