Blaircourt Equine Veterinary Clinic Limited

POWER SEARCH PRICING

SOLUTIONS

blaircourt equine veterinary clinic limited Company Information

Company Number

07023390

Next Accounts

Jun 2025

Directors

Mark Gillings

Donna Simpson

View All

Shareholders

independent vetcare limited

Group Structure

View All

Industry

Veterinary activities

Registered Address

the chocolate factory keynsham, bristol, BS31 2AU

Website

www.blaircourtpetclinic.co.uk

blaircourt equine veterinary clinic limited Estimated Valuation

£1.8m

Pomanda estimates the enterprise value of BLAIRCOURT EQUINE VETERINARY CLINIC LIMITED at £1.8m based on Net Assets of £1.4m and 1.25x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Blaircourt Equine Veterinary Clinic Limited is a live company located in bristol, BS31 2AU with a Companies House number of 07023390. It operates in the veterinary activities sector, SIC Code 75000. Founded in September 2009, it's largest shareholder is independent vetcare limited with a 100% stake. Blaircourt Equine Veterinary Clinic Limited is a established, small sized company, Pomanda has estimated its turnover at £2.3m with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Blaircourt Equine Veterinary Clinic Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

3 Regular

3 Weak

Size

annual sales of £2.3m, make it larger than the average company (£1.8m)

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (8.2%)

EXPORT

Blaircourt Equine Veterinary Clinic Limited's latest turnover from September 2023 is £2.3 million and the company has net assets of £1.4 million. According to their latest financial statements, Blaircourt Equine Veterinary Clinic Limited has 25 employees and maintains cash reserves of £581.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Jun 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011
Turnover	2,344,695	665,281	1,261,530	1,332,740	2,257,191	1,108,833	2,640,453	2,233,984	2,010,321	2,105,427	2,324,671	1,434,334	678,658	764,396
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,293,308	330,105	679,056	789,118	1,382,721	706,314	667,785	596,946	484,945	521,000	596,944	365,609	318,720	402,329
Gross Profit	1,051,387	335,176	582,474	543,622	874,470	402,520	1,972,668	1,637,038	1,525,376	1,584,428	1,727,728	1,068,725	359,938	362,068
Admin Expenses	589,962	248,397	391,266	396,733	571,413	404,572	2,020,390	1,673,230	1,492,789	1,445,105	1,575,140	1,004,695	315,676	293,731
Operating Profit	461,425	86,779	191,208	146,889	303,057	-2,052	-47,722	-36,192	32,587	139,323	152,588	64,030	44,262	68,337
Interest Payable	0	0	1,727	1,542	0	0	0	0	0	0	0	0	0	0
Interest Receivable	27,960	0	5,694	985	356	1,430	743	580	324	331	25	1	43	43
Pre-Tax Profit	489,385	86,779	195,175	146,332	303,414	-622	-46,979	-35,612	32,911	139,654	152,614	64,031	44,305	68,380
Tax	14,432	27,344	-37,083	-27,803	-57,649	0	0	0	-6,582	-27,931	-32,049	-14,727	-10,633	-17,779
Profit After Tax	503,817	114,123	158,092	118,529	245,765	-622	-46,979	-35,612	26,329	111,723	120,565	49,304	33,672	50,601
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	503,817	114,123	158,092	118,529	245,765	-622	-46,979	-35,612	26,329	111,723	120,565	49,304	33,672	50,601
Employee Costs	869,604	833,821	789,630	688,449	630,781	787,061	987,962	787,028	736,252	291,006	380,234	227,697	118,804	214,234
Number Of Employees	25	26	25	22	20	25	37	31	29	11	15	9	5	10
EBITDA*	530,380	198,375	213,124	204,911	361,078	84,939	38,960	44,347	116,004	210,273	220,010	120,730	105,056	131,801

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Jun 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011
Tangible Assets	116,213	163,652	274,953	294,172	261,201	227,505	223,308	213,870	218,940	180,041	155,660	104,612	124,232	136,821
Intangible Assets	0	0	0	0	0	36,851	73,701	110,551	147,401	184,251	221,101	257,951	294,801	331,651
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	779,944	410,422	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	896,157	574,074	274,953	294,172	261,201	264,356	297,009	324,421	366,341	364,292	376,761	362,563	419,033	468,472
Stock & work in progress	78,484	57,591	50,532	105,562	80,223	56,758	43,349	43,301	52,626	37,042	45,189	20,852	29,554	23,710
Trade Debtors	148,974	121,389	140,924	196,098	348,982	183,209	177,938	144,135	137,731	145,522	156,337	95,246	57,899	81,897
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	154,780	101,817	55,959	112,440	0	0	0	0	0	0	0	0	0	0
Cash	581,889	527,453	784,867	353,902	434,200	278,126	103,182	95,030	136,789	122,231	10,181	0	289	17,100
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	964,127	808,250	1,032,282	768,002	863,405	518,093	324,469	282,466	327,146	304,795	211,707	116,098	87,742	122,707
total assets	1,860,284	1,382,324	1,307,235	1,062,174	1,124,606	782,449	621,478	606,887	693,487	669,087	588,468	478,661	506,775	591,179
Bank overdraft	0	0	0	0	0	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
Trade Creditors	111,324	100,355	72,361	102,819	481,284	433,152	272,417	214,568	263,528	262,533	280,108	316,353	382,020	482,812
Group/Directors Accounts	0	0	54,757	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	49,337	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	285,789	308,269	293,196	175,736	0	0	0	0	0	0	0	0	0	0
total current liabilities	397,113	408,624	420,314	327,892	481,284	433,152	272,417	214,568	263,528	262,533	280,108	316,353	382,020	482,812
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	42,000	0	0	0	0	11,717	31,286	14,950	24,389	41,188
provisions	13,624	27,970	55,314	60,767	46,336	40,076	39,218	35,497	37,525	28,732	22,692	13,581	15,893	16,378
total long term liabilities	13,624	27,970	55,314	60,767	88,336	40,076	39,218	35,497	37,525	40,449	53,978	28,531	40,282	57,566
total liabilities	410,737	436,594	475,628	388,659	569,620	473,228	311,635	250,065	301,053	302,982	334,086	344,884	422,302	540,378
net assets	1,449,547	945,730	831,607	673,515	554,986	309,221	309,843	356,822	392,434	366,105	254,382	133,777	84,473	50,801
total shareholders funds	1,449,547	945,730	831,607	673,515	554,986	309,221	309,843	356,822	392,434	366,105	254,382	133,777	84,473	50,801

	Sep 2023	Sep 2022	Jun 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
Operating Activities
Operating Profit	461,425	86,779	191,208	146,889	303,057	-2,052	-47,722	-36,192	32,587	139,323	152,588	64,030	44,262	68,337	0
Depreciation	68,955	111,596	21,916	58,022	58,021	50,141	49,832	43,689	46,567	34,100	30,572	19,850	23,944	26,614	0
Amortisation	0	0	0	0	0	36,850	36,850	36,850	36,850	36,850	36,850	36,850	36,850	36,850	0
Tax	14,432	27,344	-37,083	-27,803	-57,649	0	0	0	-6,582	-27,931	-32,049	-14,727	-10,633	-17,779	0
Stock	20,893	-47,971	-55,030	25,339	23,465	13,409	48	-9,325	15,584	-8,147	24,337	-8,702	5,844	23,710	0
Debtors	450,070	325,090	-111,655	-40,444	165,773	5,271	33,803	6,404	-7,791	-10,815	61,091	37,347	-23,998	81,897	0
Creditors	10,969	-2,464	-30,458	-378,465	48,132	160,735	57,849	-48,960	995	-17,575	-36,245	-65,667	-100,792	482,812	0
Accruals and Deferred Income	-22,480	132,533	117,460	175,736	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	-14,346	-32,797	-5,453	14,431	6,260	858	3,721	-2,028	8,793	6,040	9,111	-2,312	-485	16,378	0
Cash flow from operations	47,992	45,872	424,275	3,915	168,583	227,852	66,679	-3,720	111,417	189,769	75,399	9,379	11,300	507,605	0
Investing Activities
capital expenditure	-21,516	18,924	-2,697	-90,993	-54,866	-54,338	-59,270	-38,619	-85,466	-58,481	-81,620	-230	-11,355	-531,936	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-21,516	18,924	-2,697	-90,993	-54,866	-54,338	-59,270	-38,619	-85,466	-58,481	-81,620	-230	-11,355	-531,936	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	54,757	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	-49,337	-49,337	49,337	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	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	-42,000	42,000	0	0	0	-11,717	-19,569	16,336	-9,439	-16,799	41,188	0
share issue	0	158,092	0	0	0	0	0	0	0	0	40	0	0	200	0
interest	27,960	0	3,967	-557	356	1,430	743	580	324	331	25	1	43	43	0
cash flow from financing	27,960	108,755	9,387	6,780	42,356	1,430	743	580	-11,393	-19,238	16,401	-9,438	-16,756	41,431	0
cash and cash equivalents
cash	54,436	173,551	430,965	-80,298	156,074	174,944	8,152	-41,759	14,558	112,050	10,181	-289	-16,811	17,100	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	54,436	173,551	430,965	-80,298	156,074	174,944	8,152	-41,759	14,558	112,050	10,181	-289	-16,811	17,100	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for blaircourt equine veterinary clinic limited. Get real-time insights into blaircourt equine veterinary clinic 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 blaircourt equine veterinary clinic limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in BS31 area or any other competitors across 12 key performance metrics.

BLAIRCOURT EQUINE VETERINARY CLINIC LIMITED group structure

Blaircourt Equine Veterinary Clinic Limited has no subsidiary companies.

Ultimate parent company

ISLAY NEW GROUP HOLDING SA

#0146137

INDEPENDENT VETCARE LIMITED

07746795

2 parents

BLAIRCOURT EQUINE VETERINARY CLINIC LIMITED

07023390

BLAIRCOURT EQUINE VETERINARY CLINIC LIMITED Shareholders

independent vetcare limited

100%

Blaircourt Equine Veterinary Clinic Limited currently has 3 directors. The longest serving directors include Mr Mark Gillings (Jun 2022) and Mrs Donna Simpson (Jun 2022).

officer	country	age	start	end	role
Mr Mark Gillings	Scotland	45 years	Jun 2022	-	Director
Mrs Donna Simpson	Scotland	44 years	Jun 2022	-	Director
Mr Clark Grant		48 years	Jul 2022	-	Director

P&L

September 2023

turnover

2.3m

+252%

operating profit

461.4k

+432%

gross margin

44.9%

-11%

turnover

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

Balance Sheet

September 2023

net assets

1.4m

+0.53%

total assets

1.9m

+0.35%

cash

581.9k

+0.1%

net assets

Total assets minus all liabilities

Similar Companies

pb vet limited

baskervilles limited

2.5

the thaxted vets ltd

vet ct specialists ltd.

3.5

vwj ltd

2.5

company number

07023390

Type

Private limited with Share Capital

industry

75000 - Veterinary activities

incorporation date

September 2009

ultimate parent company

ISLAY NEW GROUP HOLDING SA

previous names

N/A

address

the chocolate factory keynsham, bristol, BS31 2AU

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 found 2 charges/mortgages relating to blaircourt equine veterinary clinic limited. Currently there are 0 open charges and 2 have been satisfied in the past.

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 BLAIRCOURT EQUINE VETERINARY CLINIC LIMITED. This can take several minutes, an email will notify you when this has completed.

blaircourt equine veterinary clinic limited Company Information

blaircourt equine veterinary clinic limited Estimated Valuation

blaircourt equine veterinary clinic limited Estimated Valuation

blaircourt equine veterinary clinic limited Estimated Valuation

Blaircourt Equine Veterinary Clinic Limited Overview

Blaircourt Equine Veterinary Clinic Limited Health Check

BLAIRCOURT EQUINE VETERINARY CLINIC LIMITED financials

blaircourt equine veterinary clinic limited Credit Report and Business Information

Blaircourt Equine Veterinary Clinic Limited Competitor Analysis

blaircourt equine veterinary clinic limited Ownership

blaircourt equine veterinary clinic limited directors

blaircourt equine veterinary clinic limited company details

blaircourt equine veterinary clinic limited Charges & Mortgages

blaircourt equine veterinary clinic limited Capital Raised & Share Issues BETA

blaircourt equine veterinary clinic limited Companies House Filings - See Documents