green counties vets ltd.
green counties vets ltd. Company Information
Company Number
05538359
Next Accounts
Dec 2025
Shareholders
oliver maxwell
sarah edis
View AllGroup Structure
View All
Industry
Veterinary activities
Registered Address
27 portland road, east grinstead, west sussex, RH19 4EB
Website
ashdownvetservices.co.ukgreen counties vets ltd. Estimated Valuation
Pomanda estimates the enterprise value of GREEN COUNTIES VETS LTD. at £302.1k based on a Turnover of £510.2k and 0.59x industry multiple (adjusted for size and gross margin).
green counties vets ltd. Estimated Valuation
Pomanda estimates the enterprise value of GREEN COUNTIES VETS LTD. at £15.3k based on an EBITDA of £4.8k and a 3.2x industry multiple (adjusted for size and gross margin).
green counties vets ltd. Estimated Valuation
Pomanda estimates the enterprise value of GREEN COUNTIES VETS LTD. at £960 based on Net Assets of £746 and 1.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Green Counties Vets Ltd. Overview
Green Counties Vets Ltd. is a live company located in west sussex, RH19 4EB with a Companies House number of 05538359. It operates in the veterinary activities sector, SIC Code 75000. Founded in August 2005, it's largest shareholder is oliver maxwell with a 40% stake. Green Counties Vets Ltd. is a mature, small sized company, Pomanda has estimated its turnover at £510.2k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Green Counties Vets Ltd. Health Check
Pomanda's financial health check has awarded Green Counties Vets Ltd. a 2 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 £510.2k, make it smaller than the average company (£1.4m)
- Green Counties Vets Ltd.
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 45%, show it is growing at a faster rate (10.7%)
- Green Counties Vets Ltd.
10.7% - Industry AVG
Production
with a gross margin of 78.7%, this company has a comparable cost of product (78.7%)
- Green Counties Vets Ltd.
78.7% - Industry AVG
Profitability
an operating margin of -0.8% make it less profitable than the average company (9.5%)
- Green Counties Vets Ltd.
9.5% - Industry AVG
Employees
with 5 employees, this is below the industry average (21)
5 - Green Counties Vets Ltd.
21 - Industry AVG
Pay Structure
on an average salary of £35.7k, the company has an equivalent pay structure (£35.7k)
- Green Counties Vets Ltd.
£35.7k - Industry AVG
Efficiency
resulting in sales per employee of £102k, this is more efficient (£69.7k)
- Green Counties Vets Ltd.
£69.7k - Industry AVG
Debtor Days
it gets paid by customers after 29 days, this is later than average (18 days)
- Green Counties Vets Ltd.
18 days - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (59 days)
- Green Counties Vets Ltd.
59 days - Industry AVG
Stock Days
it holds stock equivalent to 60 days, this is more than average (32 days)
- Green Counties Vets Ltd.
32 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 7 weeks, this is less cash available to meet short term requirements (19 weeks)
7 weeks - Green Counties Vets Ltd.
19 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.3%, this is a higher level of debt than the average (46.1%)
99.3% - Green Counties Vets Ltd.
46.1% - Industry AVG
GREEN COUNTIES VETS LTD. financials
Green Counties Vets Ltd.'s latest turnover from March 2024 is estimated at £510.2 thousand and the company has net assets of £746. According to their latest financial statements, Green Counties Vets Ltd. has 5 employees and maintains cash reserves of £12.4 thousand 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 | |||||||||||||||
| 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 | 5 | 5 | 4 | 3 | 3 | 1 | 3 | ||||||||
| EBITDA* |
* 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 | 23,219 | 30,582 | 42,431 | 26,844 | 35,329 | 42,856 | 17,250 | ||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 23,219 | 30,582 | 42,431 | 26,844 | 35,329 | 42,856 | 17,250 | ||||||||
| Stock & work in progress | 18,000 | 16,000 | 18,000 | 40,000 | 15,000 | 14,600 | 10,000 | ||||||||
| Trade Debtors | 41,671 | 45,983 | 47,164 | 1,286 | 2,832 | 4,834 | 100 | 100 | 1,510 | 1,984 | |||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 4,027 | 3,422 | 21,075 | 19,458 | 41 | 41 | 41 | 10,245 | 2 | ||||||
| Cash | 12,391 | 13,703 | 18,200 | 27,855 | 13,323 | 9,982 | 1,259 | 2,795 | 1,412 | 5,304 | 3,681 | 1,960 | 1,228 | 547 | |
| misc current assets | 2,400 | ||||||||||||||
| total current assets | 76,089 | 79,108 | 104,439 | 87,313 | 28,364 | 24,623 | 12,441 | 12,790 | 2,797 | 4,244 | 10,138 | 3,781 | 2,060 | 2,738 | 2,531 |
| total assets | 99,308 | 109,690 | 146,870 | 114,157 | 63,693 | 67,479 | 29,691 | 12,790 | 2,797 | 4,244 | 10,138 | 3,781 | 2,060 | 2,738 | 2,531 |
| Bank overdraft | 10,000 | 10,000 | 10,000 | 50,000 | 2,885 | ||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 1,965 | 5,124 | 6,407 | 20,909 | 12,959 | 10,979 | 13,166 | 77,739 | 76,004 | 75,882 | 60,105 | 1,146 | 385 | ||
| Group/Directors Accounts | 29,472 | 33,347 | 5,567 | ||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | 5,475 | 5,475 | 5,475 | ||||||||||||
| other current liabilities | 45,508 | 32,322 | 69,058 | 16,721 | 27,400 | 35,314 | 26,505 | 2,183 | 3,756 | 2,529 | 876 | ||||
| total current liabilities | 86,945 | 80,793 | 91,032 | 93,105 | 45,834 | 51,768 | 29,390 | 15,349 | 3,756 | 77,739 | 76,004 | 75,882 | 60,105 | 3,675 | 1,261 |
| loans | 11,617 | 21,667 | 31,667 | ||||||||||||
| hp & lease commitments | 4,563 | 10,038 | 15,514 | ||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 45,287 | 27,590 | |||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 11,617 | 21,667 | 31,667 | 4,563 | 10,038 | 15,514 | 45,287 | 27,590 | |||||||
| total liabilities | 98,562 | 102,460 | 122,699 | 97,668 | 55,872 | 67,282 | 29,390 | 15,349 | 3,756 | 77,739 | 76,004 | 75,882 | 60,105 | 48,962 | 28,851 |
| net assets | 746 | 7,230 | 24,171 | 16,489 | 7,821 | 197 | 301 | -2,559 | -959 | -73,495 | -65,866 | -72,101 | -58,045 | -46,224 | -26,320 |
| total shareholders funds | 746 | 7,230 | 24,171 | 16,489 | 7,821 | 197 | 301 | -2,559 | -959 | -73,495 | -65,866 | -72,101 | -58,045 | -46,224 | -26,320 |
| 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 | |||||||||||||||
| Depreciation | 8,944 | 11,849 | 7,467 | 9,302 | 6,363 | 5,613 | 750 | ||||||||
| Amortisation | 1,678 | ||||||||||||||
| Tax | |||||||||||||||
| Stock | 2,000 | -2,000 | -22,000 | 25,000 | 400 | 4,600 | 10,000 | ||||||||
| Debtors | -3,707 | -18,834 | 48,781 | 19,417 | -11,490 | 11,529 | -2,830 | -2,002 | 4,734 | -1,410 | -474 | 1,984 | |||
| Creditors | -3,159 | -1,283 | -14,502 | 7,950 | 1,980 | 10,979 | -13,166 | 13,166 | -77,739 | 1,735 | 122 | 15,777 | 58,959 | 761 | 385 |
| Accruals and Deferred Income | 13,186 | -36,736 | 52,337 | -10,679 | -7,914 | 8,809 | 24,322 | -1,573 | 3,756 | -2,529 | 1,653 | 876 | |||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -3,875 | 27,780 | 5,567 | ||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -10,050 | -10,000 | 31,667 | ||||||||||||
| Hire Purchase and Lease Commitments | -10,038 | -5,475 | -5,476 | 20,989 | |||||||||||
| other long term liabilities | -45,287 | 17,697 | 27,590 | ||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -1,312 | -4,497 | -9,655 | 14,532 | 3,341 | 9,982 | -1,259 | -1,536 | 1,383 | -3,892 | 1,623 | 1,721 | 732 | 681 | 547 |
| overdraft | -40,000 | 50,000 | -2,885 | 2,885 | |||||||||||
| change in cash | -1,312 | -4,497 | 30,345 | -35,468 | 3,341 | 12,867 | -4,144 | -1,536 | 1,383 | -3,892 | 1,623 | 1,721 | 732 | 681 | 547 |
green counties vets ltd. Credit Report and Business Information
Green Counties Vets Ltd. Competitor Analysis
Perform a competitor analysis for green counties vets ltd. by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in RH19 area or any other competitors across 12 key performance metrics.
green counties vets ltd. Ownership
GREEN COUNTIES VETS LTD. group structure
Green Counties Vets Ltd. has no subsidiary companies.
Ultimate parent company
GREEN COUNTIES VETS LTD.
05538359
green counties vets ltd. directors
Green Counties Vets Ltd. currently has 2 directors. The longest serving directors include Mr George Christopherson (Aug 2005) and Mrs Jennifer Christopherson (Aug 2005).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr George Christopherson | United Kingdom | 57 years | Aug 2005 | - | Director |
| Mrs Jennifer Christopherson | United Kingdom | 52 years | Aug 2005 | - | Director |
P&L
March 2024turnover
510.2k
-6%
operating profit
-4.2k
0%
gross margin
78.7%
+1.11%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
746
-0.9%
total assets
99.3k
-0.09%
cash
12.4k
-0.1%
net assets
Total assets minus all liabilities
green counties vets ltd. company details
company number
05538359
Type
Private limited with Share Capital
industry
75000 - Veterinary activities
incorporation date
August 2005
age
20
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
ashdown veterinary services limited (March 2018)
accountant
GBJ FINANCIAL LIMITED
auditor
-
address
27 portland road, east grinstead, west sussex, RH19 4EB
Bank
-
Legal Advisor
-
green counties vets ltd. 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 did not find charges/mortgages relating to green counties vets ltd..
green counties vets ltd. Capital Raised & Share Issues BETA
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 GREEN COUNTIES VETS LTD.. This can take several minutes, an email will notify you when this has completed.
green counties vets ltd. Companies House Filings - See Documents
| date | description | view/download |
|---|
