Hamishwilson Limited

POWER SEARCH PRICING

SOLUTIONS

hamishwilson limited Company Information

Company Number

07536948

Next Accounts

Dec 2025

Directors

Roy Botterill

Rocky Leanders

Shareholders

censeo actuaries & consultants limited

Group Structure

View All

Industry

Non-trading company

Registered Address

5a dominus way, meridian business park, leicester, LE19 1RP

Website

www.hamishwilson.com

hamishwilson limited Estimated Valuation

£250.8k

Pomanda estimates the enterprise value of HAMISHWILSON LIMITED at £250.8k based on Net Assets of £221.1k and 1.13x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Hamishwilson Limited is a live company located in leicester, LE19 1RP with a Companies House number of 07536948. It operates in the non-trading company sector, SIC Code 74990. Founded in February 2011, it's largest shareholder is censeo actuaries & consultants limited with a 100% stake. Hamishwilson Limited is a established, micro sized company, Pomanda has estimated its turnover at £494k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Hamishwilson Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

2 Strong

1 Regular

7 Weak

Size

annual sales of £494k, make it smaller than the average company (£2.6m)

Growth

3 year (CAGR) sales growth of -39%, show it is growing at a slower rate (6.8%)

EXPORT

Hamishwilson Limited's latest turnover from March 2024 is estimated at £494 thousand and the company has net assets of £221.1 thousand. According to their latest financial statements, Hamishwilson Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Apr 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012
Turnover	494,016	484,888	2,272,365	2,195,211	1,993,201	427,854	704,647	292,223	219,328	485,368	1,576,156	2,226,217	2,137,472
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	397,953	396,098	1,933,230	1,860,119	1,649,615	353,434	581,812	239,621	179,725	392,853	1,302,864	1,834,036	1,787,713
Gross Profit	96,063	88,790	339,135	335,092	343,586	74,420	122,835	52,602	39,604	92,515	273,292	392,181	349,759
Admin Expenses	90,835	919,177	341,452	280,734	258,929	25,027	173,469	69,404	-29,133	130,439	-231,804	216,045	-197,136
Operating Profit	5,228	-830,387	-2,317	54,358	84,657	49,393	-50,634	-16,802	68,737	-37,924	505,096	176,136	546,895
Interest Payable	0	0	0	0	0	112	185	75	0	0	0	0	0
Interest Receivable	0	0	0	0	459	5,946	3,548	1,686	2,327	3,018	3,264	2,348	1,268
Pre-Tax Profit	5,228	-830,387	-2,317	54,358	85,116	55,227	-47,271	-15,191	71,064	-34,906	508,360	178,484	548,164
Tax	-1,307	0	0	-10,328	-16,172	-10,493	0	0	-14,213	0	-116,923	-42,836	-142,523
Profit After Tax	3,921	-830,387	-2,317	44,030	68,944	44,734	-47,271	-15,191	56,851	-34,906	391,437	135,648	405,641
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	3,921	-830,387	-2,317	44,030	68,944	44,734	-47,271	-15,191	56,851	-34,906	391,437	135,648	405,641
Employee Costs	79,277	76,233	71,594	69,985	109,287	69,030	299,546	319,870	31,130	63,787	188,814	250,933	247,714
Number Of Employees	2	2	2	2	3	2	9	10	1	2	6	8	8
EBITDA*	5,228	-830,387	-2,317	54,358	84,657	50,908	116,134	150,689	236,922	116,894	545,016	215,369	575,964

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Apr 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012
Tangible Assets	0	0	0	0	0	1,061	2,576	4,455	6,556	5,938	7,550	8,331	6,483
Intangible Assets	0	0	0	0	0	0	0	164,889	329,779	494,669	646,875	684,375	721,875
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	0	0	0	0	0	1,061	2,576	169,344	336,335	500,607	654,425	692,706	728,358
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	221,745	223,622	1,169,268	1,170,351	1,047,634	105,209	299,463	50,910	64,172	129,483	169,653	315,834	234,076
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	4,300	5,258	0	69,503	63,206	91,660	0	0	0	0
Cash	0	0	0	0	0	918,149	667,351	751,790	596,880	333,813	873,483	431,981	507,306
misc current assets	0	0	0	0	0	9,187	0	0	0	0	0	0	0
total current assets	221,745	223,622	1,169,268	1,174,651	1,052,892	1,032,545	1,036,317	865,906	752,712	463,296	1,043,136	747,815	741,382
total assets	221,745	223,622	1,169,268	1,174,651	1,052,892	1,033,606	1,038,893	1,035,250	1,089,047	963,903	1,697,561	1,440,521	1,469,740
Bank overdraft	0	0	0	0	0	0	3,311	2,384	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	11	4,605	120,768	124,466	44,251	96,510	1,932	3,790	14,470	65,983	764,735	899,132	1,063,999
Group/Directors Accounts	0	0	0	0	0	0	0	0	28,374	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	140,903	88,779	90,333	0	0	0	0
total current liabilities	11	4,605	120,768	124,466	44,251	96,510	146,146	94,953	133,177	65,983	764,735	899,132	1,063,999
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	900	268	2,754	53	0	0	0	0	0	0	0
other liabilities	600	1,804	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	438	717	1,099	0	0	0	0
total long term liabilities	600	1,804	900	268	2,754	53	438	717	1,099	0	0	0	0
total liabilities	611	6,409	121,668	124,734	47,005	96,563	146,584	95,670	134,276	65,983	764,735	899,132	1,063,999
net assets	221,134	217,213	1,047,600	1,049,917	1,005,887	937,043	892,309	939,580	954,771	897,920	932,826	541,389	405,741
total shareholders funds	221,134	217,213	1,047,600	1,049,917	1,005,887	937,043	892,309	939,580	954,771	897,920	932,826	541,389	405,741

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Apr 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012
Operating Activities
Operating Profit	5,228	-830,387	-2,317	54,358	84,657	49,393	-50,634	-16,802	68,737	-37,924	505,096	176,136	546,895
Depreciation	0	0	0	0	0	1,515	1,879	2,601	3,295	2,612	2,420	1,733	944
Amortisation	0	0	0	0	0	0	164,889	164,890	164,890	152,206	37,500	37,500	28,125
Tax	-1,307	0	0	-10,328	-16,172	-10,493	0	0	-14,213	0	-116,923	-42,836	-142,523
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-1,877	-945,646	-5,383	121,759	947,683	-263,757	254,850	-41,716	26,349	-40,170	-146,181	81,758	234,076
Creditors	-4,594	-116,163	-3,698	80,215	-52,259	94,578	-1,858	-10,680	-51,513	-698,752	-134,397	-164,867	1,063,999
Accruals and Deferred Income	0	-900	632	-2,486	2,701	-140,850	52,124	-1,554	90,333	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	-438	-279	-382	1,099	0	0	0	0
Cash flow from operations	1,204	-1,804	0	0	-928,756	257,462	-88,729	179,789	236,279	-541,688	439,877	-74,092	1,263,364
Investing Activities
capital expenditure	0	0	0	0	1,061	0	0	-500	-3,913	-1,000	-1,639	-3,581	-757,427
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	1,061	0	0	-500	-3,913	-1,000	-1,639	-3,581	-757,427
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	-28,374	28,374	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	-1,204	1,804	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	-100	0	0	0	0	0	0	0	100
interest	0	0	0	0	459	5,834	3,363	1,611	2,327	3,018	3,264	2,348	1,268
cash flow from financing	-1,204	1,804	0	0	359	5,834	3,363	-26,763	30,701	3,018	3,264	2,348	1,368
cash and cash equivalents
cash	0	0	0	0	-918,149	250,798	-84,439	154,910	263,067	-539,670	441,502	-75,325	507,306
overdraft	0	0	0	0	0	-3,311	927	2,384	0	0	0	0	0
change in cash	0	0	0	0	-918,149	254,109	-85,366	152,526	263,067	-539,670	441,502	-75,325	507,306

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for hamishwilson limited. Get real-time insights into hamishwilson 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 hamishwilson limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in LE19 area or any other competitors across 12 key performance metrics.

HAMISHWILSON LIMITED group structure

Hamishwilson Limited has no subsidiary companies.

Ultimate parent company

CENSEO ACTUARIES & CONSULTANTS LIMITED

05321651

1 parent

HAMISHWILSON LIMITED

07536948

HAMISHWILSON LIMITED Shareholders

censeo actuaries & consultants limited

100%

Hamishwilson Limited currently has 2 directors. The longest serving directors include Mr Roy Botterill (Dec 2024) and Mr Rocky Leanders (Dec 2024).

officer	country	age	start	end	role
Mr Roy Botterill	England	60 years	Dec 2024	-	Director
Mr Rocky Leanders	England	46 years	Dec 2024	-	Director

P&L

March 2024

turnover

494k

+2%

operating profit

5.2k

gross margin

19.5%

+6.19%

turnover

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

Balance Sheet

March 2024

net assets

221.1k

+0.02%

total assets

221.7k

-0.01%

cash

net assets

Total assets minus all liabilities

Similar Companies

charles wheatcroft and associates limited

0.5

p.d.f. limited

greenway consulting limited

3.5

insignia clinical solutions uk ltd

greensand consulting (uk) limited

company number

07536948

Type

Private limited with Share Capital

industry

74990 - Non-trading company

incorporation date

February 2011

ultimate parent company

CENSEO ACTUARIES & CONSULTANTS LIMITED

previous names

bellcraft consultancy limited (July 2011)

address

5a dominus way, meridian business park, leicester, LE19 1RP

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 hamishwilson 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 HAMISHWILSON LIMITED. This can take several minutes, an email will notify you when this has completed.

hamishwilson limited Company Information

hamishwilson limited Estimated Valuation

hamishwilson limited Estimated Valuation

hamishwilson limited Estimated Valuation

Hamishwilson Limited Overview

Hamishwilson Limited Health Check

HAMISHWILSON LIMITED financials

hamishwilson limited Credit Report and Business Information

Hamishwilson Limited Competitor Analysis

hamishwilson limited Ownership

hamishwilson limited directors

hamishwilson limited company details

hamishwilson limited Charges & Mortgages

hamishwilson limited Capital Raised & Share Issues BETA

hamishwilson limited Companies House Filings - See Documents