Independent Will Makers Limited

POWER SEARCH PRICING

SOLUTIONS

independent will makers limited Company Information

Live

EstablishedMicroHigh

Company Number

06180658

Website

Registered Address

the old vicarage, 51 st john, street, ashbourne, derbyshire, DE6 1GP

Industry

Activities of patent and copyright agents; other legal activities (other than those of barristers and solicitors) n.e.c.

Telephone

02084454198

Next Accounts Due

December 2024

Group Structure

View All

Directors

Andrew Oakes17 Years

Shareholders

andrew robert oakes 100%

independent will makers limited Estimated Valuation

£42k

Pomanda estimates the enterprise value of INDEPENDENT WILL MAKERS LIMITED at £42k based on a Turnover of £54.6k and 0.77x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Independent Will Makers Limited is a live company located in derbyshire, DE6 1GP with a Companies House number of 06180658. It operates in the activities of patent and copyright agents sector, SIC Code 69109. Founded in March 2007, it's largest shareholder is andrew robert oakes with a 100% stake. Independent Will Makers Limited is a established, micro sized company, Pomanda has estimated its turnover at £54.6k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Independent Will Makers Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £54.6k, make it smaller than the average company (£598.7k)

Growth

3 year (CAGR) sales growth of 24%, show it is growing at a faster rate (8.6%)

EXPORT

Independent Will Makers Limited's latest turnover from March 2023 is estimated at £54.6 thousand and the company has net assets of -£2.2 thousand. According to their latest financial statements, Independent Will Makers Limited has 1 employee and maintains cash reserves of £14.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	54,580	48,674	53,128	28,658	31,415	25,037	47,640	49,656	56,436	93,709	91,363	26,471	37,518	19,072
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	19,466	21,002	22,133	6,685	9,485	9,062	21,438	20,970	20,283	34,360	33,312	10,061	14,456	4,543
Gross Profit	35,114	27,672	30,995	21,973	21,930	15,975	26,202	28,685	36,153	59,349	58,051	16,410	23,062	14,528
Admin Expenses	36,702	26,789	30,481	25,364	30,301	29,285	16,398	10,375	34,037	59,292	61,310	12,798	22,342	14,207
Operating Profit	-1,588	883	514	-3,391	-8,371	-13,310	9,804	18,310	2,116	57	-3,259	3,612	720	321
Interest Payable	1,365	1,097	534	0	0	3	5	3	0	0	0	0	0	0
Interest Receivable	614	205	26	12	183	175	74	106	62	25	59	77	33	8
Pre-Tax Profit	-2,339	-10	6	-3,379	-8,188	-13,137	9,874	18,414	2,178	82	-3,200	3,689	753	329
Tax	0	0	-1	0	0	0	-1,975	-3,683	-457	-19	0	-959	-211	-92
Profit After Tax	-2,339	-10	5	-3,379	-8,188	-13,137	7,899	14,731	1,721	63	-3,200	2,730	542	237
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-2,339	-10	5	-3,379	-8,188	-13,137	7,899	14,731	1,721	63	-3,200	2,730	542	237
Employee Costs	31,675	28,807	28,430	28,964	28,561	28,636	30,868	30,868	28,704	57,409	54,176	28,225	27,378	27,241
Number Of Employees	1	1	1	1	1	1	1	1	1	2	2	1	1	1
EBITDA*	-1,265	1,072	1,161	-2,506	-7,486	-13,181	9,995	18,459	2,915	1,256	-2,057	4,253	1,550	1,278

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	1,158	781	0	647	1,532	2,417	2,629	1,020	106	904	2,103	1,507	169	199
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	200	1,000
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	1,158	781	0	647	1,532	2,417	2,629	1,020	106	904	2,103	1,507	369	1,199
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	0	0	0	539	1,315	238	0	0	6,151	14,917	14,032	3,031	6,057	3,674
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	5,607	19,069	5,112	3,233	3,104	3,386	15,363	13,740	0	0	0	0	0	0
Cash	14,641	14,245	40,350	11,569	13,348	35,428	34,710	24,772	17,599	7,206	2,811	20,903	9,906	3,324
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	20,248	33,314	45,462	15,341	17,767	39,052	50,073	38,512	23,750	22,123	16,843	23,934	15,963	6,998
total assets	21,406	34,095	45,462	15,988	19,299	41,469	52,702	39,532	23,856	23,027	18,946	25,441	16,332	8,197
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	3,476	3,390	2,488	0	0	0	80	80	0	0	0	0	0	0
Trade Creditors	573	199	669	267	208	994	762	921	21,642	22,374	18,116	21,531	15,419	7,820
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	11,286	18,620	27,169	15,477	15,293	28,330	26,511	21,403	0	0	0	0	0	0
total current liabilities	15,335	22,209	30,326	15,744	15,501	29,324	27,353	22,404	21,642	22,374	18,116	21,531	15,419	7,820
loans	8,146	11,622	15,012	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
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	0	0
provisions	150	150	0	125	300	459	526	204	21	181	421	301	34	40
total long term liabilities	8,296	11,772	15,012	125	300	459	526	204	21	181	421	301	34	40
total liabilities	23,631	33,981	45,338	15,869	15,801	29,783	27,879	22,608	21,663	22,555	18,537	21,832	15,453	7,860
net assets	-2,225	114	124	119	3,498	11,686	24,823	16,924	2,193	472	409	3,609	879	337
total shareholders funds	-2,225	114	124	119	3,498	11,686	24,823	16,924	2,193	472	409	3,609	879	337

	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	-1,588	883	514	-3,391	-8,371	-13,310	9,804	18,310	2,116	57	-3,259	3,612	720	321
Depreciation	323	189	647	885	885	129	191	149	799	1,199	1,202	441	30	457
Amortisation	0	0	0	0	0	0	0	0	0	0	0	200	800	500
Tax	0	0	-1	0	0	0	-1,975	-3,683	-457	-19	0	-959	-211	-92
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-13,462	13,957	1,340	-647	795	-11,739	1,623	7,589	-8,766	885	11,001	-3,026	2,383	3,674
Creditors	374	-470	402	59	-786	232	-159	-20,721	-732	4,258	-3,415	6,112	7,599	7,820
Accruals and Deferred Income	-7,334	-8,549	11,692	184	-13,037	1,819	5,108	21,403	0	0	0	0	0	0
Deferred Taxes & Provisions	0	150	-125	-175	-159	-67	322	183	-160	-240	120	267	-6	40
Cash flow from operations	5,237	-21,754	11,789	-1,791	-22,263	542	11,668	8,052	10,332	4,370	-16,353	12,699	6,549	5,372
Investing Activities
capital expenditure	-700	-970	0	0	0	83	-1,800	-1,063	-1	0	-1,798	-1,779	0	-2,156
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-700	-970	0	0	0	83	-1,800	-1,063	-1	0	-1,798	-1,779	0	-2,156
Financing Activities
Bank loans	86	902	2,488	0	0	-80	0	80	0	0	0	0	0	0
Group/Directors Accounts	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
Long term loans	-3,476	-3,390	15,012	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	-751	-892	-508	12	183	172	69	103	62	25	59	77	33	8
cash flow from financing	-4,141	-3,380	16,992	12	183	92	69	183	62	25	59	77	33	108
cash and cash equivalents
cash	396	-26,105	28,781	-1,779	-22,080	718	9,938	7,173	10,393	4,395	-18,092	10,997	6,582	3,324
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	396	-26,105	28,781	-1,779	-22,080	718	9,938	7,173	10,393	4,395	-18,092	10,997	6,582	3,324

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for independent will makers limited. Get real-time insights into independent will makers 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 independent will makers limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in DE6 area or any other competitors across 12 key performance metrics.

INDEPENDENT WILL MAKERS LIMITED group structure

Independent Will Makers Limited has no subsidiary companies.

Ultimate parent company

INDEPENDENT WILL MAKERS LIMITED

06180658

INDEPENDENT WILL MAKERS LIMITED Shareholders

andrew robert oakes

100%

Independent Will Makers Limited currently has 1 director, Mr Andrew Oakes serving since Mar 2007.

officer	country	age	start	end	role
Mr Andrew Oakes		62 years	Mar 2007	-	Director

P&L

March 2023

turnover

54.6k

+12%

operating profit

-1.6k

gross margin

64.4%

+13.16%

turnover

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

Balance Sheet

March 2023

net assets

-2.2k

-20.52%

total assets

21.4k

-0.37%

cash

14.6k

+0.03%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

goode advice ltd

just legal (leicester) limited

1.5

ace accident investigations limited

dempsey legal limited

pelin savas ltd

1.5

company number

06180658

Type

Private limited with Share Capital

industry

69109 - Activities of patent and copyright agents; other legal activities (other than those of barristers and solicitors) n.e.c.

incorporation date

March 2007

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

March 2023

address

the old vicarage, 51 st john, street, ashbourne, derbyshire, DE6 1GP

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 independent will makers limited.

independent will makers limited Company Information

independent will makers limited Estimated Valuation

independent will makers limited Estimated Valuation

independent will makers limited Estimated Valuation

Independent Will Makers Limited Overview

Independent Will Makers Limited Health Check

INDEPENDENT WILL MAKERS LIMITED financials

independent will makers limited Credit Report and Business Information

Independent Will Makers Limited Competitor Analysis

independent will makers limited Ownership

independent will makers limited directors

independent will makers limited company details

independent will makers limited Charges & Mortgages

independent will makers limited Companies House Filings - See Documents