Burke & Wills Removals Limited

POWER SEARCH PRICING

SOLUTIONS

burke & wills removals limited Company Information

Company Number

06912759

Next Accounts

Jun 2025

Directors

Charles Rickards

Anthony Ward-Thomas

View All

Shareholders

master removers group 2019 limited

Group Structure

View All

Industry

Removal services

Registered Address

141 acton lane, london, NW10 7PB

Website

www.burkeandwills.co.uk

burke & wills removals limited Estimated Valuation

£3.2m

Pomanda estimates the enterprise value of BURKE & WILLS REMOVALS LIMITED at £3.2m based on a Turnover of £4.8m and 0.67x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Burke & Wills Removals Limited is a live company located in london, NW10 7PB with a Companies House number of 06912759. It operates in the removal services sector, SIC Code 49420. Founded in May 2009, it's largest shareholder is master removers group 2019 limited with a 100% stake. Burke & Wills Removals Limited is a established, small sized company, Pomanda has estimated its turnover at £4.8m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Burke & Wills Removals Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

7 Strong

2 Regular

2 Weak

Size

annual sales of £4.8m, make it larger than the average company (£815.7k)

Growth

3 year (CAGR) sales growth of 100%, show it is growing at a faster rate (6.6%)

EXPORT

Burke & Wills Removals Limited's latest turnover from September 2023 is estimated at £4.8 million and the company has net assets of £545.2 thousand. According to their latest financial statements, Burke & Wills Removals Limited has 30 employees and maintains cash reserves of £166.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	4,760,903	205,002	396,594	592,323	594,390	446,481	267,991	542,728	1,301,812	1,254,283	777,892	1,128,757	861,872	607,810
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,863,169	133,798	236,134	365,204	365,980	273,372	157,715	333,231	791,390	777,483	485,805	698,826	542,262	376,531
Gross Profit	1,897,734	71,204	160,460	227,118	228,410	173,109	110,276	209,497	510,422	476,800	292,086	429,931	319,609	231,279
Admin Expenses	1,825,775	53,487	-30,494	279,026	268,800	241,763	145,384	177,349	425,424	341,718	241,271	313,841	238,285	58,338
Operating Profit	71,959	17,717	190,954	-51,908	-40,390	-68,654	-35,108	32,148	84,998	135,082	50,815	116,090	81,324	172,941
Interest Payable	7,579	9,359	7,856	6,473	4,525	1,198	0	0	0	0	0	0	0	0
Interest Receivable	22,634	5,170	561	431	3,257	1,894	843	2,133	2,371	2,139	2,064	1,753	1,267	580
Pre-Tax Profit	87,013	13,528	183,659	-57,949	-41,658	-67,958	-34,265	34,281	87,369	137,222	52,879	117,843	82,591	173,521
Tax	-21,753	-2,570	-34,895	0	0	0	0	-6,856	-17,474	-28,817	-12,162	-28,282	-21,474	-48,586
Profit After Tax	65,260	10,958	148,764	-57,949	-41,658	-67,958	-34,265	27,425	69,895	108,405	40,717	89,561	61,117	124,935
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	65,260	10,958	148,764	-57,949	-41,658	-67,958	-34,265	27,425	69,895	108,405	40,717	89,561	61,117	124,935
Employee Costs	1,051,844	95,660	192,584	253,578	276,583	204,755	114,611	213,622	521,418	490,537	278,376	436,454	332,793	245,774
Number Of Employees	30	3	7	9	9	7	4	8	19	18	11	18	13	11
EBITDA*	187,080	133,832	263,401	39,930	57,773	34,759	48,554	121,722	160,718	202,068	102,051	144,751	99,534	174,441

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	257,061	220,911	183,967	113,480	153,683	157,430	228,803	272,086	143,514	145,820	108,347	75,904	53,130	4,501
Intangible Assets	0	0	0	0	1,000	5,000	9,000	12,000	16,000	20,000	20,000	20,000	20,000	20,000
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	257,061	220,911	183,967	113,480	154,683	162,430	237,803	284,086	159,514	165,820	128,347	95,904	73,130	24,501
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	490,405	4,043	27,623	45,316	60,527	40,000	23,121	41,630	89,234	81,617	46,818	46,279	74,464	35,946
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	114,843	724	36,000	28,500	30,588	52,823	98,989	89,936	0	0	0	0	0	0
Cash	166,799	695,432	683,336	438,867	423,781	444,784	312,869	361,513	491,777	456,489	399,201	426,380	274,879	231,937
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	772,047	700,199	746,959	512,683	514,896	537,607	434,979	493,079	581,011	538,106	446,019	472,659	349,343	267,883
total assets	1,029,108	921,110	930,926	626,163	669,579	700,037	672,782	777,165	740,525	703,926	574,366	568,563	422,473	292,384
Bank overdraft	0	0	0	0	0	36,852	0	0	0	0	0	0	0	0
Bank loan	0	62,958	58,486	65,352	57,855	0	0	0	0	0	0	0	0	0
Trade Creditors	205,308	55,810	58,547	51,646	40,274	0	0	0	245,893	279,189	258,034	291,608	218,206	167,447
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	219,274	196,673	245,446	139,284	153,915	157,334	151,988	255,108	0	0	0	0	0	0
total current liabilities	424,582	315,441	362,479	256,282	252,044	194,186	151,988	255,108	245,893	279,189	258,034	291,608	218,206	167,447
loans	0	71,778	84,071	49,654	39,359	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	60,559	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	25,458	33,002	0	0	0	0	1,340	18,213	0
provisions	59,317	53,942	15,385	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	59,317	125,720	99,456	49,654	39,359	86,017	33,002	0	0	0	0	1,340	18,213	0
total liabilities	483,899	441,161	461,935	305,936	291,403	280,203	184,990	255,108	245,893	279,189	258,034	292,948	236,419	167,447
net assets	545,209	479,949	468,991	320,227	378,176	419,834	487,792	522,057	494,632	424,737	316,332	275,615	186,054	124,937
total shareholders funds	545,209	479,949	468,991	320,227	378,176	419,834	487,792	522,057	494,632	424,737	316,332	275,615	186,054	124,937

	Sep 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	71,959	17,717	190,954	-51,908	-40,390	-68,654	-35,108	32,148	84,998	135,082	50,815	116,090	81,324	172,941
Depreciation	115,121	116,115	72,447	90,838	94,163	99,413	80,662	85,574	71,720	66,986	51,236	28,661	18,210	1,500
Amortisation	0	0	0	1,000	4,000	4,000	3,000	4,000	4,000	0	0	0	0	0
Tax	-21,753	-2,570	-34,895	0	0	0	0	-6,856	-17,474	-28,817	-12,162	-28,282	-21,474	-48,586
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	600,481	-58,856	-10,193	-17,299	-1,708	-29,287	-9,456	42,332	7,617	34,799	539	-28,185	38,518	35,946
Creditors	149,498	-2,737	6,901	11,372	40,274	0	0	-245,893	-33,296	21,155	-33,574	73,402	50,759	167,447
Accruals and Deferred Income	22,601	-48,773	106,162	-14,631	-3,419	5,346	-103,120	255,108	0	0	0	0	0	0
Deferred Taxes & Provisions	5,375	38,557	15,385	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-257,680	177,165	367,147	53,970	96,336	69,392	-45,110	81,749	102,331	159,607	55,776	218,056	90,301	257,356
Investing Activities
capital expenditure	-151,271	-153,059	-142,934	-50,635	-90,416	-28,040	-37,379	-214,146	-69,414	-104,459	-83,679	-51,435	-66,839	-26,001
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-151,271	-153,059	-142,934	-50,635	-90,416	-28,040	-37,379	-214,146	-69,414	-104,459	-83,679	-51,435	-66,839	-26,001
Financing Activities
Bank loans	-62,958	4,472	-6,866	7,497	57,855	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
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-71,778	-12,293	34,417	10,295	39,359	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	-60,559	60,559	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	-25,458	-7,544	33,002	0	0	0	-1,340	-16,873	18,213	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	2
interest	15,055	-4,189	-7,295	-6,042	-1,268	696	843	2,133	2,371	2,139	2,064	1,753	1,267	580
cash flow from financing	-119,681	-12,010	20,256	11,750	9,929	53,711	33,845	2,133	2,371	2,139	724	-15,120	19,480	582
cash and cash equivalents
cash	-528,633	12,096	244,469	15,086	-21,003	131,915	-48,644	-130,264	35,288	57,288	-27,179	151,501	42,942	231,937
overdraft	0	0	0	0	-36,852	36,852	0	0	0	0	0	0	0	0
change in cash	-528,633	12,096	244,469	15,086	15,849	95,063	-48,644	-130,264	35,288	57,288	-27,179	151,501	42,942	231,937

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for burke & wills removals limited. Get real-time insights into burke & wills removals 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 burke & wills removals limited by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other small companies, companies in NW10 area or any other competitors across 12 key performance metrics.

BURKE & WILLS REMOVALS LIMITED group structure

Burke & Wills Removals Limited has no subsidiary companies.

Ultimate parent company

MASTER REMOVERS GROUP 2019 LTD

11800346

1 parent

BURKE & WILLS REMOVALS LIMITED

06912759

BURKE & WILLS REMOVALS LIMITED Shareholders

master removers group 2019 limited

100%

Burke & Wills Removals Limited currently has 3 directors. The longest serving directors include Mr Charles Rickards (Jan 2023) and Mr Anthony Ward-Thomas (Jan 2023).

officer	country	age	start	end	role
Mr Charles Rickards	England	62 years	Jan 2023	-	Director
Mr Anthony Ward-Thomas	England	66 years	Jan 2023	-	Director
Mr Timothy Bloch	Northern Ireland	60 years	Jan 2023	-	Director

P&L

September 2023

turnover

4.8m

+2222%

operating profit

72k

gross margin

39.9%

+14.76%

turnover

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

Balance Sheet

September 2023

net assets

545.2k

+0.14%

total assets

+0.12%

cash

166.8k

-0.76%

net assets

Total assets minus all liabilities

Similar Companies

lmv services ltd

fine art transport services limited

2.5

the london removal company (uk) ltd

r g coker ltd

swift moves limited

company number

06912759

Type

Private limited with Share Capital

industry

49420 - Removal services

incorporation date

May 2009

ultimate parent company

MASTER REMOVERS GROUP 2019 LTD

previous names

N/A

address

141 acton lane, london, NW10 7PB

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 burke & wills removals 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 BURKE & WILLS REMOVALS LIMITED. This can take several minutes, an email will notify you when this has completed.

burke & wills removals limited Company Information

burke & wills removals limited Estimated Valuation

burke & wills removals limited Estimated Valuation

burke & wills removals limited Estimated Valuation

Burke & Wills Removals Limited Overview

Burke & Wills Removals Limited Health Check

BURKE & WILLS REMOVALS LIMITED financials

burke & wills removals limited Credit Report and Business Information

Burke & Wills Removals Limited Competitor Analysis

burke & wills removals limited Ownership

burke & wills removals limited directors

burke & wills removals limited company details

burke & wills removals limited Charges & Mortgages

burke & wills removals limited Capital Raised & Share Issues BETA

burke & wills removals limited Companies House Filings - See Documents