meddoc locums limited
meddoc locums limited Company Information
Company Number
07354831
Website
www.meddoclocums.comRegistered Address
310 kenton road, harrow, HA3 8DF
Industry
Other human health activities
Telephone
02037300401
Next Accounts Due
May 2025
Group Structure
View All
Shareholders
zaid zewin 35%
haider zewin 35%
View Allmeddoc locums limited Estimated Valuation
Pomanda estimates the enterprise value of MEDDOC LOCUMS LIMITED at £151.5k based on a Turnover of £349.2k and 0.43x industry multiple (adjusted for size and gross margin).
meddoc locums limited Estimated Valuation
Pomanda estimates the enterprise value of MEDDOC LOCUMS LIMITED at £226.5k based on an EBITDA of £61.9k and a 3.66x industry multiple (adjusted for size and gross margin).
meddoc locums limited Estimated Valuation
Pomanda estimates the enterprise value of MEDDOC LOCUMS LIMITED at £1.5m based on Net Assets of £619.7k and 2.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Meddoc Locums Limited Overview
Meddoc Locums Limited is a live company located in harrow, HA3 8DF with a Companies House number of 07354831. It operates in the other human health activities sector, SIC Code 86900. Founded in August 2010, it's largest shareholder is zaid zewin with a 35% stake. Meddoc Locums Limited is a established, micro sized company, Pomanda has estimated its turnover at £349.2k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Meddoc Locums Limited Health Check
Pomanda's financial health check has awarded Meddoc Locums Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
1 Regular
4 Weak
Size
annual sales of £349.2k, make it smaller than the average company (£669.9k)
- Meddoc Locums Limited
£669.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (5.7%)
- Meddoc Locums Limited
5.7% - Industry AVG
Production
with a gross margin of 21%, this company has a higher cost of product (37.3%)
- Meddoc Locums Limited
37.3% - Industry AVG
Profitability
an operating margin of 17.7% make it more profitable than the average company (5.6%)
- Meddoc Locums Limited
5.6% - Industry AVG
Employees
with 11 employees, this is below the industry average (17)
11 - Meddoc Locums Limited
17 - Industry AVG
Pay Structure
on an average salary of £25.2k, the company has an equivalent pay structure (£25.2k)
- Meddoc Locums Limited
£25.2k - Industry AVG
Efficiency
resulting in sales per employee of £31.7k, this is less efficient (£46.2k)
- Meddoc Locums Limited
£46.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Meddoc Locums Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Meddoc Locums Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Meddoc Locums Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Meddoc Locums Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.5%, this is a lower level of debt than the average (25.3%)
2.5% - Meddoc Locums Limited
25.3% - Industry AVG
MEDDOC LOCUMS LIMITED financials
Meddoc Locums Limited's latest turnover from August 2023 is estimated at £349.2 thousand and the company has net assets of £619.7 thousand. According to their latest financial statements, Meddoc Locums Limited has 11 employees and maintains cash reserves of £336.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||
| Other Income Or Grants | |||||||||||||
| Cost Of Sales | |||||||||||||
| Gross Profit | |||||||||||||
| Admin Expenses | |||||||||||||
| Operating Profit | |||||||||||||
| Interest Payable | |||||||||||||
| Interest Receivable | |||||||||||||
| Pre-Tax Profit | |||||||||||||
| Tax | |||||||||||||
| Profit After Tax | |||||||||||||
| Dividends Paid | |||||||||||||
| Retained Profit | |||||||||||||
| Employee Costs | |||||||||||||
| Number Of Employees | 11 | 8 | 8 | 8 | 10 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 299,250 | 299,250 | 299,250 | 299,250 | 299,250 | 299,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 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 |
| Total Fixed Assets | 299,250 | 299,250 | 299,250 | 299,250 | 299,250 | 299,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 336,188 | 281,869 | 203,632 | 129,059 | 33,336 | 42,549 | 347,628 | 391,628 | 48,560 | 56,653 | 16,774 | 20,485 | 4,497 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 336,188 | 281,869 | 203,632 | 129,059 | 33,336 | 42,549 | 347,628 | 391,628 | 48,560 | 56,653 | 16,774 | 20,485 | 4,497 |
| total assets | 635,438 | 581,119 | 502,882 | 428,309 | 332,586 | 341,799 | 347,628 | 391,628 | 48,560 | 56,653 | 16,774 | 20,485 | 4,497 |
| Bank overdraft | 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 |
| Trade Creditors | 0 | 0 | 0 | 19,936 | 9,430 | 123,763 | 206,212 | 314,300 | 31,959 | 39,359 | 9,333 | 10,174 | 11,896 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 0 | 0 | 0 | 19,936 | 9,430 | 123,763 | 206,212 | 314,300 | 31,959 | 39,359 | 9,333 | 10,174 | 11,896 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 14,492 | 18,208 | 17,957 | 0 | 0 | 0 | 0 | 700 | 0 | 0 | 0 | 0 | 0 |
| provisions | 1,200 | 1,200 | 840 | 840 | 840 | 840 | 700 | 0 | 1,000 | 1,000 | 700 | 650 | 650 |
| total long term liabilities | 15,692 | 19,408 | 18,797 | 840 | 840 | 840 | 700 | 700 | 1,000 | 1,000 | 700 | 650 | 650 |
| total liabilities | 15,692 | 19,408 | 18,797 | 20,776 | 10,270 | 124,603 | 206,912 | 315,000 | 32,959 | 40,359 | 10,033 | 10,824 | 12,546 |
| net assets | 619,746 | 561,711 | 484,085 | 407,533 | 322,316 | 217,196 | 140,716 | 76,628 | 15,601 | 16,294 | 6,741 | 9,661 | -8,049 |
| total shareholders funds | 619,746 | 561,711 | 484,085 | 407,533 | 322,316 | 217,196 | 140,716 | 76,628 | 15,601 | 16,294 | 6,741 | 9,661 | -8,049 |
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Profit | |||||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Tax | |||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Creditors | 0 | 0 | -19,936 | 10,506 | -114,333 | -82,449 | -108,088 | 282,341 | -7,400 | 30,026 | -841 | -1,722 | 11,896 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 360 | 0 | 0 | 0 | 140 | 700 | -1,000 | 0 | 300 | 50 | 0 | 650 |
| Cash flow from operations | |||||||||||||
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||
| Financing Activities | |||||||||||||
| Bank loans | 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 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -3,716 | 251 | 17,957 | 0 | 0 | 0 | -700 | 700 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||
| interest | |||||||||||||
| cash flow from financing | |||||||||||||
| cash and cash equivalents | |||||||||||||
| cash | 54,319 | 78,237 | 74,573 | 95,723 | -9,213 | -305,079 | -44,000 | 343,068 | -8,093 | 39,879 | -3,711 | 15,988 | 4,497 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 54,319 | 78,237 | 74,573 | 95,723 | -9,213 | -305,079 | -44,000 | 343,068 | -8,093 | 39,879 | -3,711 | 15,988 | 4,497 |
meddoc locums limited Credit Report and Business Information
Meddoc Locums Limited Competitor Analysis
Perform a competitor analysis for meddoc locums limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in HA3 area or any other competitors across 12 key performance metrics.
meddoc locums limited Ownership
MEDDOC LOCUMS LIMITED group structure
Meddoc Locums Limited has no subsidiary companies.
Ultimate parent company
MEDDOC LOCUMS LIMITED
07354831
meddoc locums limited directors
Meddoc Locums Limited currently has 4 directors. The longest serving directors include Mr Mahdi Zewin (Aug 2010) and Mr Haider Zewin (Sep 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Mahdi Zewin | United Kingdom | 35 years | Aug 2010 | - | Director |
| Mr Haider Zewin | United Kingdom | 43 years | Sep 2016 | - | Director |
| Mr Zaid Zewin | England | 42 years | Oct 2019 | - | Director |
| Mr Ridha Zewin | England | 39 years | Oct 2019 | - | Director |
P&L
August 2023turnover
349.2k
+49%
operating profit
61.9k
0%
gross margin
21%
-2.63%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
619.7k
+0.1%
total assets
635.4k
+0.09%
cash
336.2k
+0.19%
net assets
Total assets minus all liabilities
meddoc locums limited company details
company number
07354831
Type
Private limited with Share Capital
industry
86900 - Other human health activities
incorporation date
August 2010
age
14
incorporated
UK
accounts
Unaudited Abridged
ultimate parent company
previous names
N/A
last accounts submitted
August 2023
address
310 kenton road, harrow, HA3 8DF
accountant
-
auditor
-
meddoc locums 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 meddoc locums limited.
meddoc locums limited Companies House Filings - See Documents
| date | description | view/download |
|---|
