Heathrow Vehicle Solutions Limited

POWER SEARCH PRICING

SOLUTIONS

heathrow vehicle solutions limited Company Information

Company Number

06137824

Next Accounts

Sep 2025

Directors

William Dowling

Shareholders

william robert james dowling

Group Structure

View All

Industry

Sale of used cars and light motor vehicles

Registered Address

felstead manor long lane, stanwell, staines-upon-thames, middlesex, TW19 7AN

Website

www.wheelsvancentres.co.uk

heathrow vehicle solutions limited Estimated Valuation

£4.7m

Pomanda estimates the enterprise value of HEATHROW VEHICLE SOLUTIONS LIMITED at £4.7m based on a Turnover of £9.2m and 0.52x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Heathrow Vehicle Solutions Limited is a live company located in staines-upon-thames, TW19 7AN with a Companies House number of 06137824. It operates in the sale of used cars and light motor vehicles sector, SIC Code 45112. Founded in March 2007, it's largest shareholder is william robert james dowling with a 100% stake. Heathrow Vehicle Solutions Limited is a established, mid sized company, Pomanda has estimated its turnover at £9.2m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Heathrow Vehicle Solutions Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

2 Regular

5 Weak

Size

annual sales of £9.2m, make it in line with the average company (£10.4m)

Growth

3 year (CAGR) sales growth of 71%, show it is growing at a faster rate (9.3%)

EXPORT

Heathrow Vehicle Solutions Limited's latest turnover from December 2023 is estimated at £9.2 million and the company has net assets of £326.6 thousand. According to their latest financial statements, we estimate that Heathrow Vehicle Solutions Limited has 11 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	9,186,961	6,095,117	3,367,014	1,851,915	1,370,437	2,136,700	5,552,594	1,159,726	1,508,520	2,738,472	680,456	1,062,415	412,817	626,511	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	8,021,511	5,312,331	3,013,547	1,672,144	1,219,874	1,882,324	4,869,753	1,007,034	1,314,960	2,390,900	591,881	917,138	356,125	534,937	0
Gross Profit	1,165,449	782,787	353,467	179,771	150,563	254,376	682,841	152,693	193,561	347,572	88,575	145,276	56,692	91,573	0
Admin Expenses	1,132,809	804,052	289,360	162,243	89,245	234,501	683,463	141,426	164,360	332,200	52,113	74,051	64,214	89,641	-170,709
Operating Profit	32,640	-21,265	64,107	17,528	61,318	19,875	-622	11,267	29,201	15,372	36,462	71,225	-7,522	1,932	170,709
Interest Payable	0	0	0	12,837	33,032	18,827	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	7	3	0	0	91	69	120	322	303	59	6	89	88
Pre-Tax Profit	32,640	-21,265	64,114	4,694	28,286	1,048	-531	11,336	29,321	15,694	36,765	71,284	-7,516	2,021	170,797
Tax	-8,160	0	-12,182	-892	-5,374	-199	0	-2,267	-5,864	-3,296	-8,456	-17,108	0	-566	-47,823
Profit After Tax	24,480	-21,265	51,932	3,802	22,912	849	-531	9,069	23,457	12,398	28,309	54,176	-7,516	1,455	122,974
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	24,480	-21,265	51,932	3,802	22,912	849	-531	9,069	23,457	12,398	28,309	54,176	-7,516	1,455	122,974
Employee Costs	418,551	294,533	170,348	131,900	98,888	131,141	63,775	31,362	89,955	143,641	55,187	55,207	26,883	55,334	0
Number Of Employees	11	8	5	4	3	4	2	1	3	5	2	2	1	2	0
EBITDA*	39,104	-14,290	70,802	23,334	65,512	20,831	15,001	107,915	95,824	95,216	204,117	76,705	-4,601	5,946	183,690

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	35,948	42,412	52,429	39,298	52,604	35,698	3,654	684,263	492,999	480,562	498,233	399,220	7,700	13,808	38,445
Intangible Assets	120,119	120,119	120,119	120,119	120,119	120,119	0	0	0	0	0	0	0	0	0
Investments & Other	197,500	165,000	135,000	135,000	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	0
Total Fixed Assets	353,567	327,531	307,548	294,417	172,723	155,817	3,654	684,263	492,999	480,562	498,233	399,220	7,700	13,808	38,445
Stock & work in progress	255,631	222,035	265,207	583,399	444,621	695,085	1,120,431	31,880	0	0	6,599	45,155	7,800	0	0
Trade Debtors	2,369,840	1,633,757	768,413	90,996	51,863	42,411	684,328	211,171	190,234	437,805	81,808	206,602	149,228	133,848	251,583
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	19,005	122,046	58,940	0	0	0	0	0	1,379	1,379	1,379	0
Cash	0	0	0	5,403	0	0	0	36,380	18,898	29,073	99,547	21,599	2,197	391	35,228
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,625,471	1,855,792	1,033,620	698,803	618,530	796,436	1,804,759	279,431	209,132	466,878	187,954	274,735	160,604	135,618	286,811
total assets	2,979,038	2,183,323	1,341,168	993,220	791,253	952,253	1,808,413	963,694	702,131	947,440	686,187	673,955	168,304	149,426	325,256
Bank overdraft	0	0	0	0	420,882	557,837	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	2,645,110	1,818,209	1,003,865	209,745	80,491	35,980	1,564,522	525,050	279,376	462,947	379,132	371,574	51,291	24,897	202,182
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	9,649	20,725	33,814	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	502,372	1,503	79,882	0	0	0	0	0	0	0	0	0
total current liabilities	2,645,110	1,818,209	1,003,865	721,766	523,601	707,513	1,564,522	525,050	279,376	462,947	379,132	371,574	51,291	24,897	202,182
loans	0	0	0	0	0	0	0	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	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	58,475	7,582	0	0	0	0	175,970	167,307	257,641	106,867	119,167	0	0	0
provisions	7,327	4,518	6,335	0	0	0	0	18,252	20,095	14,956	690	12,025	0	0	0
total long term liabilities	7,327	62,993	13,917	0	0	0	0	194,222	187,402	272,597	107,557	131,192	0	0	0
total liabilities	2,652,437	1,881,202	1,017,782	721,766	523,601	707,513	1,564,522	719,272	466,778	735,544	486,689	502,766	51,291	24,897	202,182
net assets	326,601	302,121	323,386	271,454	267,652	244,740	243,891	244,422	235,353	211,896	199,498	171,189	117,013	124,529	123,074
total shareholders funds	326,601	302,121	323,386	271,454	267,652	244,740	243,891	244,422	235,353	211,896	199,498	171,189	117,013	124,529	123,074

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	32,640	-21,265	64,107	17,528	61,318	19,875	-622	11,267	29,201	15,372	36,462	71,225	-7,522	1,932	170,709
Depreciation	6,464	6,975	6,695	5,806	4,194	956	15,623	96,648	66,623	79,844	167,655	5,480	2,921	4,014	12,981
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-8,160	0	-12,182	-892	-5,374	-199	0	-2,267	-5,864	-3,296	-8,456	-17,108	0	-566	-47,823
Stock	33,596	-43,172	-318,192	138,778	-250,464	-425,346	1,088,551	31,880	0	-6,599	-38,556	37,355	7,800	0	0
Debtors	736,083	865,344	658,412	-63,908	72,558	-582,977	473,157	20,937	-247,571	355,997	-126,173	57,374	15,380	-116,356	251,583
Creditors	826,901	814,344	794,120	129,254	44,511	-1,528,542	1,039,472	245,674	-183,571	83,815	7,558	320,283	26,394	-177,285	202,182
Accruals and Deferred Income	0	0	-502,372	500,869	-78,379	79,882	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	2,809	-1,817	6,335	0	0	0	-18,252	-1,843	5,139	14,266	-11,335	12,025	0	0	0
Cash flow from operations	90,975	-23,935	16,483	577,695	204,176	-419,705	-525,487	296,662	159,099	-159,397	356,613	297,176	-1,387	-55,549	86,466
Investing Activities
capital expenditure	0	3,042	-19,826	7,500	-21,100	-153,119	664,986	-287,912	-79,060	-62,173	-266,668	-397,000	3,187	20,623	-51,426
Change in Investments	32,500	30,000	0	135,000	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-32,500	-26,958	-19,826	-127,500	-21,100	-153,119	664,986	-287,912	-79,060	-62,173	-266,668	-397,000	3,187	20,623	-51,426
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	-9,649	-11,076	-13,089	33,814	0	0	0	0	0	0	0	0	0
other long term liabilities	-58,475	50,893	7,582	0	0	0	-175,970	8,663	-90,334	150,774	-12,300	119,167	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	0	0	7	-12,834	-33,032	-18,827	91	69	120	322	303	59	6	89	88
cash flow from financing	-58,475	50,893	-2,060	-23,910	-46,121	14,987	-175,879	8,732	-90,214	151,096	-11,997	119,226	6	89	188
cash and cash equivalents
cash	0	0	-5,403	5,403	0	0	-36,380	17,482	-10,175	-70,474	77,948	19,402	1,806	-34,837	35,228
overdraft	0	0	0	-420,882	-136,955	557,837	0	0	0	0	0	0	0	0	0
change in cash	0	0	-5,403	426,285	136,955	-557,837	-36,380	17,482	-10,175	-70,474	77,948	19,402	1,806	-34,837	35,228

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for heathrow vehicle solutions limited. Get real-time insights into heathrow vehicle solutions 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 heathrow vehicle solutions limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in TW19 area or any other competitors across 12 key performance metrics.

HEATHROW VEHICLE SOLUTIONS LIMITED group structure

Heathrow Vehicle Solutions Limited has no subsidiary companies.

Ultimate parent company

HEATHROW VEHICLE SOLUTIONS LIMITED

06137824

HEATHROW VEHICLE SOLUTIONS LIMITED Shareholders

william robert james dowling

100%

Heathrow Vehicle Solutions Limited currently has 2 directors. The longest serving directors include Mr William Dowling (Mar 2007) and Mr William Dowling (Dec 2016).

officer	country	age	start	end	role
Mr William Dowling	United Kingdom	53 years	Mar 2007	-	Director
Mr William Dowling	England	76 years	Dec 2016	-	Director

P&L

December 2023

turnover

9.2m

+51%

operating profit

32.6k

gross margin

12.7%

-1.22%

turnover

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

Balance Sheet

December 2023

net assets

326.6k

+0.08%

total assets

+0.36%

cash

net assets

Total assets minus all liabilities

Similar Companies

automotive couture (gb) limited

hattons autos (canning town) limited

ultimate vehicle solutions ltd

3.5

troika leasing limited

4.5

lmc of farnham ltd.

company number

06137824

Type

Private limited with Share Capital

industry

45112 - Sale of used cars and light motor vehicles

77110 - Renting and leasing of cars and light motor vehicles

incorporation date

March 2007

ultimate parent company

None

previous names

N/A

address

felstead manor long lane, stanwell, staines-upon-thames, middlesex, TW19 7AN

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 heathrow vehicle solutions limited.

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 HEATHROW VEHICLE SOLUTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.

heathrow vehicle solutions limited Company Information

heathrow vehicle solutions limited Estimated Valuation

heathrow vehicle solutions limited Estimated Valuation

heathrow vehicle solutions limited Estimated Valuation

Heathrow Vehicle Solutions Limited Overview

Heathrow Vehicle Solutions Limited Health Check

HEATHROW VEHICLE SOLUTIONS LIMITED financials

heathrow vehicle solutions limited Credit Report and Business Information

Heathrow Vehicle Solutions Limited Competitor Analysis

heathrow vehicle solutions limited Ownership

heathrow vehicle solutions limited directors

heathrow vehicle solutions limited company details

heathrow vehicle solutions limited Charges & Mortgages

heathrow vehicle solutions limited Capital Raised & Share Issues BETA

heathrow vehicle solutions limited Companies House Filings - See Documents