Pomanda estimates the enterprise value of VERISK CLAIMS UK LIMITED at £9m based on a Turnover of £11.5m and 0.78x industry multiple (adjusted for size and gross margin).
verisk claims uk limitedEstimated Valuation
£15.5m
Pomanda estimates the enterprise value of VERISK CLAIMS UK LIMITED at £15.5m based on an EBITDA of £3.1m and a 5x industry multiple (adjusted for size and gross margin).
verisk claims uk limitedEstimated Valuation
£39.6m
Pomanda estimates the enterprise value of VERISK CLAIMS UK LIMITED at £39.6m based on Net Assets of £19.2m and 2.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Verisk Claims Uk LimitedOverview
Verisk Claims Uk Limited is a live company located in london, EC2N 4BQ with a Companies House number of 06233602. It operates in the other activities auxiliary to insurance and pension funding sector, SIC Code 66290. Founded in May 2007, it's largest shareholder is
verisk limited
with a 100% stake. Verisk Claims Uk Limited is a established,
mid sized company, Pomanda has estimated its turnover at
£11.5m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Verisk Claims Uk Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
7 Strong
0 Regular
3 Weak
Size
annual sales of £11.5m, make it larger than the average company (£1.7m)
£11.5m - Verisk Claims Uk Limited
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (7%)
11% - Verisk Claims Uk Limited
7% - Industry AVG
Production
with a gross margin of 57.3%, this company has a higher cost of product (100%)
57.3% - Verisk Claims Uk Limited
100% - Industry AVG
Profitability
an operating margin of 25.6% make it more profitable than the average company (10.4%)
25.6% - Verisk Claims Uk Limited
10.4% - Industry AVG
Employees
with 183 employees, this is above the industry average (9)
183 - Verisk Claims Uk Limited
9 - Industry AVG
Pay Structure
on an average salary of £36.5k, the company has a lower pay structure (£59.8k)
£36.5k - Verisk Claims Uk Limited
£59.8k - Industry AVG
Efficiency
resulting in sales per employee of £62.6k, this is less efficient (£124.2k)
£62.6k - Verisk Claims Uk Limited
£124.2k - Industry AVG
Debtor Days
it gets paid by customers after 39 days, this is earlier than average (50 days)
39 days - Verisk Claims Uk Limited
50 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Verisk Claims Uk Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Verisk Claims Uk Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 5 weeks, this is less cash available to meet short term requirements (42 weeks)
5 weeks - Verisk Claims Uk Limited
42 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 46.6%, this is a lower level of debt than the average (55.3%)
46.6% - Verisk Claims Uk Limited
55.3% - Industry AVG
VERISK CLAIMS UK LIMITED financials
EXPORT
Verisk Claims Uk Limited's latest turnover from December 2023 is £11.5 million and the company has net assets of £19.2 million. According to their latest financial statements, Verisk Claims Uk Limited has 183 employees and maintains cash reserves of £1.8 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
11,451,348
10,595,356
8,749,944
8,325,473
11,251,531
7,290,943
9,735,382
7,181,356
6,680,744
7,199,136
6,839,191
6,558,429
6,893,956
2,597,493
2,102,840
Other Income Or Grants
Cost Of Sales
4,894,481
3,938,228
2,993,812
2,719,458
3,629,929
2,181,708
3,169,924
2,697,670
2,928,293
2,618,779
2,582,708
2,346,531
1,725,842
1,761,774
1,222,876
Gross Profit
6,556,867
6,657,128
5,756,132
5,606,015
7,621,602
5,109,235
6,565,458
4,483,686
3,752,451
4,580,357
4,256,483
4,211,898
5,168,114
835,719
879,964
Admin Expenses
3,630,349
3,439,267
2,895,472
3,036,487
3,885,318
3,123,176
4,655,779
4,435,056
4,395,345
4,406,200
3,739,684
4,137,681
4,406,638
396,479
266,430
Operating Profit
2,926,518
3,217,861
2,860,660
2,569,528
3,736,284
1,986,059
1,909,679
48,630
-642,894
174,157
516,799
74,217
761,476
439,240
613,534
Interest Payable
1,210
11,703
13,598
581
441
217
8,212
14,346
14,425
1,637
Interest Receivable
1,414
2
1
Pre-Tax Profit
2,926,518
3,217,861
2,860,660
2,569,528
3,736,284
1,986,263
1,897,976
35,032
-643,475
173,716
516,582
66,005
747,130
424,816
611,897
Tax
-721,220
2,357
473,485
-489,999
-714,427
31,833
-252,058
23,910
154,748
55,337
35,480
107,969
43,778
-110,452
-171,331
Profit After Tax
2,205,298
3,220,218
3,334,145
2,079,529
3,021,857
2,018,096
1,645,918
58,942
-488,727
229,053
552,062
173,974
790,908
314,364
440,566
Dividends Paid
Retained Profit
2,205,298
3,220,218
3,334,145
2,079,529
3,021,857
2,018,096
1,645,918
58,942
-488,727
229,053
552,062
173,974
790,908
314,364
440,566
Employee Costs
6,687,737
5,556,342
4,844,717
4,757,504
5,200,945
3,542,351
5,096,594
4,549,601
4,948,130
4,094,612
4,010,998
4,290,282
4,523,894
592,671
444,116
Number Of Employees
183
179
150
173
185
178
184
163
185
169
166
155
151
14
10
EBITDA*
3,108,148
3,380,006
2,966,591
2,612,147
3,843,710
2,151,433
2,199,732
374,238
-222,505
643,921
1,133,941
859,852
1,062,590
702,602
756,522
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
140,444
96,361
110,106
97,810
79,137
115,808
105,837
45,275
50,115
66,537
71,740
149,552
313,337
470,721
425,976
Intangible Assets
659,289
606,492
585,516
488,169
334,176
211,184
277,162
420,016
577,946
801,162
826,518
805,250
916,894
659,254
193,212
Investments & Other
30,084
8,609
4,570
100
100
100
100
30,446
100
100
100
Debtors (Due After 1 year)
Total Fixed Assets
799,733
702,853
725,706
594,588
417,883
326,992
383,099
465,391
628,161
867,799
928,704
954,902
1,230,331
1,130,075
619,188
Stock & work in progress
Trade Debtors
1,227,059
1,570,091
1,216,515
926,888
915,468
982,298
911,890
771,941
459,066
586,103
498,658
496,505
403,296
830,951
715,390
Group Debtors
31,364,050
27,774,445
12,421,537
23,776,853
13,204,015
2,618,156
1,349,958
626,529
583,387
365,242
327,315
48,112
Misc Debtors
808,215
1,300,428
2,406,535
1,136,208
984,114
1,241,671
1,005,851
1,065,837
665,294
1,039,371
735,413
556,043
592,591
Cash
1,781,624
374,527
1,166,786
1,974,953
3,145,933
1,420,423
999,518
174
38
100
127,446
277,264
60,033
276
349
misc current assets
207,242
183,332
41,123
total current assets
35,180,948
31,019,491
17,211,373
27,814,902
18,249,530
6,262,548
4,267,217
2,671,723
1,891,117
2,031,939
1,688,832
1,329,812
1,104,032
831,227
715,739
total assets
35,980,681
31,722,344
17,937,079
28,409,490
18,667,413
6,589,540
4,650,316
3,137,114
2,519,278
2,899,738
2,617,536
2,284,714
2,334,363
1,961,302
1,334,927
Bank overdraft
462,759
111,980
31,454
16,761
Bank loan
168,300
50,382
Trade Creditors
8,647
165,937
223,367
140,419
130,872
144,181
94,970
174,445
126,901
25,975
Group/Directors Accounts
15,335,649
13,737,023
2,906,997
16,927,815
8,328,554
other short term finances
hp & lease commitments
1,568
3,222
3,460
2,187
3,032
2,833
57,127
other current liabilities
1,406,048
959,881
967,758
753,496
1,690,209
939,549
833,346
478,173
367,340
354,122
291,171
336,940
299,058
461,989
489,406
total current liabilities
16,741,697
14,696,904
3,874,755
17,681,311
10,018,763
949,764
1,002,505
1,167,759
621,926
519,480
438,185
431,910
547,391
757,190
565,763
loans
225,000
225,173
hp & lease commitments
4,021
894
1,587
4,619
Accruals and Deferred Income
other liabilities
799
3,420
225,173
57,128
249,880
provisions
17,446
9,200
12,983
44,816
5,134
113,103
156,881
68,718
total long term liabilities
17,446
9,200
12,983
45,615
7,441
894
1,587
4,619
230,134
338,276
439,182
318,598
total liabilities
16,759,143
14,706,104
3,874,755
17,681,311
10,018,763
962,747
1,048,120
1,175,200
622,820
521,067
442,804
662,044
885,667
1,196,372
884,361
net assets
19,221,538
17,016,240
14,062,324
10,728,179
8,648,650
5,626,793
3,602,196
1,961,914
1,896,458
2,378,671
2,174,732
1,622,670
1,448,696
764,930
450,566
total shareholders funds
19,221,538
17,016,240
14,062,324
10,728,179
8,648,650
5,626,793
3,602,196
1,961,914
1,896,458
2,378,671
2,174,732
1,622,670
1,448,696
764,930
450,566
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
2,926,518
3,217,861
2,860,660
2,569,528
3,736,284
1,986,059
1,909,679
48,630
-642,894
174,157
516,799
74,217
761,476
439,240
613,534
Depreciation
56,932
50,174
41,811
21,014
55,606
9,847
42,311
36,448
39,978
45,801
96,303
169,719
206,475
190,207
120,315
Amortisation
124,698
111,971
64,120
21,605
51,820
155,527
247,742
289,160
380,411
423,963
520,839
615,916
94,639
73,155
22,673
Tax
-721,220
2,357
473,485
-489,999
-714,427
31,833
-252,058
23,910
154,748
55,337
35,480
107,969
43,778
-110,452
-171,331
Stock
Debtors
2,754,360
14,600,377
-9,795,362
10,736,352
10,261,472
2,377,818
803,392
756,560
-282,969
429,330
508,838
8,549
213,048
115,561
715,390
Creditors
-8,647
-214,720
-57,430
82,948
9,547
-13,309
49,211
-79,475
47,544
100,926
25,975
Accruals and Deferred Income
446,167
-7,877
214,262
-936,713
750,660
461,376
355,173
110,833
13,218
62,951
-45,769
37,882
-162,931
-27,417
489,406
Deferred Taxes & Provisions
8,246
9,200
-12,983
12,983
44,816
-5,134
-107,969
-43,778
88,163
68,718
Cash flow from operations
86,981
-11,216,691
13,449,700
-9,550,917
-6,403,159
65,087
1,486,841
-164,631
237,977
319,570
658,891
809,710
734,155
638,261
453,900
Investing Activities
capital expenditure
-278,510
-169,376
-215,574
-215,285
-193,747
-27,075
-207,881
-151,788
-178,821
-439,205
-551,701
-510,206
-401,370
-774,149
-762,176
Change in Investments
-30,084
21,475
4,039
4,570
-100
-30,346
30,346
100
cash flow from investments
-278,510
-139,292
-237,049
-219,324
-198,317
-26,975
-207,881
-151,788
-178,821
-408,859
-582,047
-510,206
-401,370
-774,249
-762,176
Financing Activities
Bank loans
-168,300
117,918
50,382
Group/Directors Accounts
1,598,626
10,830,026
-14,020,818
8,599,261
8,328,554
Other Short Term Loans
Long term loans
-225,000
225,000
-225,173
225,173
Hire Purchase and Lease Commitments
-1,568
-5,913
-4,259
4,400
-1,538
-2,833
7,452
-57,127
57,127
other long term liabilities
-3,420
-2,621
3,420
-225,173
168,045
-192,752
249,880
share issue
-266,302
1,646,783
-5,636
6,514
6,514
-25,114
-107,142
10,000
interest
204
-11,703
-13,598
-581
-441
-217
-8,212
-14,346
-14,423
-1,636
cash flow from financing
1,598,626
10,563,724
-14,020,818
8,599,261
8,326,986
1,637,654
-24,219
736
4,395
-28,388
-217,765
-65,512
-289,789
135,916
308,626
cash and cash equivalents
cash
1,407,097
-792,259
-808,167
-1,170,980
1,725,510
1,420,249
999,344
136
-62
-127,346
-149,818
217,231
59,757
-73
349
overdraft
-462,759
-462,759
350,779
80,526
31,454
-16,761
16,761
change in cash
1,407,097
-792,259
-808,167
-1,170,980
1,725,510
1,883,008
1,462,103
-350,643
-80,588
-158,800
-149,818
233,992
42,996
-73
349
verisk claims uk limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for verisk claims uk limited. Get real-time insights into verisk claims uk limited's credit score, group structure and payment trends.
Perform a competitor analysis for verisk claims uk limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other mid companies, companies in EC2N area or any other competitors across 12 key performance metrics.
verisk claims uk limited Ownership
VERISK CLAIMS UK LIMITED group structure
Verisk Claims Uk Limited has 1 subsidiary company.
66290 - Other activities auxiliary to insurance and pension funding
incorporation date
May 2007
age
18
incorporated
UK
ultimate parent company
VERISK ANALYTICS INC
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
validus-ivc ltd (November 2020)
accountant
-
auditor
-
address
22 bishopsgate, london, EC2N 4BQ
Bank
HSBC BANK PLC
Legal Advisor
DICKSON MINTO WS
verisk claims uk limited 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 verisk claims uk limited.
verisk claims uk limited 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 VERISK CLAIMS UK LIMITED. This can take several minutes, an email will notify you when this has completed.
verisk claims uk limitedCompanies House Filings - See Documents
