Walsingham Estate Management Limited

POWER SEARCH PRICING

SOLUTIONS

walsingham estate management limited Company Information

Live

EstablishedSmallDeclining

Company Number

07541257

Next Accounts

Sep 2025

Industry

Other business support service activities n.e.c.

Management consultancy activities (other than financial management)

Directors

William Meath Baker

Jerome Mayhew

View All

Shareholders

the walsingham estate company

Group Structure

View All

Contact

Registered Address

walsingham abbey sunk road, walsingham, norfolk, NR22 6DQ

Website

www.walsingham-estate.co.uk

walsingham estate management limited Estimated Valuation

£35.1m

Pomanda estimates the enterprise value of WALSINGHAM ESTATE MANAGEMENT LIMITED at £35.1m based on Net Assets of £13.9m and 2.52x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Walsingham Estate Management Limited is a live company located in norfolk, NR22 6DQ with a Companies House number of 07541257. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in February 2011, it's largest shareholder is the walsingham estate company with a 100% stake. Walsingham Estate Management Limited is a established, small sized company, Pomanda has estimated its turnover at £1m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Walsingham Estate Management Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

5 Strong

2 Regular

5 Weak

Size

annual sales of £1m, make it smaller than the average company (£2.5m)

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (7.4%)

EXPORT

Walsingham Estate Management Limited's latest turnover from December 2023 is estimated at £1 million and the company has net assets of £13.9 million. According to their latest financial statements, Walsingham Estate Management Limited has 22 employees and maintains cash reserves of £40 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011
Turnover	1,001,216	1,081,317	1,114,091	1,102,450	1,127,822	1,114,016	1,041,975	973,138	1,062,638	625,364	853,649	706,758	1,150,142
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	544,935	592,060	618,543	606,626	616,450	591,815	533,883	488,262	549,974	327,252	438,925	355,428	571,519
Gross Profit	456,282	489,257	495,547	495,824	511,372	522,201	508,092	484,876	512,664	298,112	414,724	351,331	578,623
Admin Expenses	159,578	523,513	567,671	-30,132	-1,246,579	389,608	538,577	441,631	302,825	-172,019	23,514	80,780	407,803
Operating Profit	296,704	-34,256	-72,124	525,956	1,757,951	132,593	-30,485	43,245	209,839	470,131	391,210	270,551	170,820
Interest Payable	108,337	106,442	113,230	125,309	100,552	68,955	57,302	43,428	33,758	17,243	0	0	0
Interest Receivable	7	8	1,014	651	1,982	209	412	183	1	5	5	266	266
Pre-Tax Profit	188,375	-140,690	-184,340	401,298	1,659,381	63,846	-87,375	0	176,083	452,894	391,214	270,817	171,085
Tax	-47,094	0	0	-76,247	-315,282	-12,131	0	0	-35,216	-95,108	-89,979	-64,996	-44,482
Profit After Tax	141,281	-140,690	-184,340	325,051	1,344,099	51,715	-87,375	0	140,866	357,786	301,235	205,821	126,603
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	141,281	-140,690	-184,340	325,051	1,344,099	51,715	-87,375	0	140,866	357,786	301,235	205,821	126,603
Employee Costs	1,135,280	1,235,447	1,202,051	1,131,746	1,184,982	1,226,463	1,138,273	1,069,528	1,084,276	249,691	294,613	246,504	432,182
Number Of Employees	22	25	25	25	25	25	25	22	22	5	6	5	9
EBITDA*	310,317	-23,036	-60,611	538,117	1,769,059	142,893	-20,732	51,608	218,302	480,232	400,657	272,436	177,041

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 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	1,394,525	1,369,845	1,303,694	1,256,844	637,280	633,698	639,592	104,429	83,476	68,758	75,354	60,208	69,563
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)	13,443,062	13,753,062	13,906,562	14,306,562	14,388,062	12,897,612	12,597,612	13,097,612	12,769,928	12,667,983	11,718,382	11,518,397	10,967,207
Total Fixed Assets	14,837,587	15,122,907	15,210,256	15,563,406	15,025,342	13,531,310	13,237,204	13,202,041	12,853,404	12,736,741	11,793,736	11,578,605	11,036,770
Stock & work in progress	31,906	25,959	32,005	24,727	21,042	26,037	25,653	22,236	30,969	22,686	30,855	16,388	21,834
Trade Debtors	19,673	9,955	7,669	46,019	42,657	21,324	17,421	19,169	28,028	85,750	140,880	97,381	240,399
Group Debtors	107,729	91,836	100,394	50,869	112,649	108,714	44,806	39,568	53,179	0	0	0	0
Misc Debtors	26,934	268,539	66,583	16,427	17,566	15,186	19,749	35,368	16,275	0	0	0	0
Cash	40	226	227	810,730	490,949	37,693	17,909	146,739	14	237	1,871	31	106,236
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	186,282	396,515	206,878	948,772	684,863	208,954	125,538	263,080	128,465	108,673	173,606	113,800	368,469
total assets	15,023,869	15,519,422	15,417,134	16,512,178	15,710,205	13,740,264	13,362,742	13,465,121	12,981,869	12,845,414	11,967,342	11,692,405	11,405,239
Bank overdraft	1,017,711	908,275	1,332,617	0	0	0	0	0	508,141	530,553	0	0	0
Bank loan	0	0	0	0	0	0	881,562	0	0	0	0	0	0
Trade Creditors	7,860	29,495	103,269	42,319	21,887	30,425	20,219	35,638	22,280	128,809	137,444	167,266	84,920
Group/Directors Accounts	0	763,399	25,597	40,377	37,601	37,113	37,113	37,121	81,230	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	66,810	36,376	31,980	29,325	50,784	73,255	36,686	38,721	43,512	0	0	0	0
total current liabilities	1,092,381	1,737,545	1,493,463	112,021	110,272	140,793	975,580	111,480	655,163	659,362	137,444	167,266	84,920
loans	0	0	0	2,290,746	1,817,744	1,161,562	0	881,562	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	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	16,116	7,786	8,890	10,290	8,119	7,938	8,906	6,448	5,487	5,699	7,331	3,807	4,808
total long term liabilities	16,116	7,786	8,890	2,301,036	1,825,863	1,169,500	8,906	888,010	5,487	5,699	7,331	3,807	4,808
total liabilities	1,108,497	1,745,331	1,502,353	2,413,057	1,936,135	1,310,293	984,486	999,490	660,650	665,061	144,775	171,073	89,728
net assets	13,915,372	13,774,091	13,914,781	14,099,121	13,774,070	12,429,971	12,378,256	12,465,631	12,321,219	12,180,353	11,822,567	11,521,332	11,315,511
total shareholders funds	13,915,372	13,774,091	13,914,781	14,099,121	13,774,070	12,429,971	12,378,256	12,465,631	12,321,219	12,180,353	11,822,567	11,521,332	11,315,511

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011
Operating Activities
Operating Profit	296,704	-34,256	-72,124	525,956	1,757,951	132,593	-30,485	43,245	209,839	470,131	391,210	270,551	170,820
Depreciation	13,613	11,220	11,513	12,161	11,108	10,300	9,753	8,363	8,463	10,101	9,447	1,885	6,221
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-47,094	0	0	-76,247	-315,282	-12,131	0	0	-35,216	-95,108	-89,979	-64,996	-44,482
Stock	5,947	-6,046	7,278	3,685	-4,995	384	3,417	-8,733	8,283	-8,169	14,467	-5,446	21,834
Debtors	-525,994	42,184	-338,669	-141,057	1,518,098	363,248	-512,129	324,307	113,677	894,471	243,484	408,172	11,207,606
Creditors	-21,635	-73,774	60,950	20,432	-8,538	10,206	-15,419	13,358	-106,529	-8,635	-29,822	82,346	84,920
Accruals and Deferred Income	30,434	4,396	2,655	-21,459	-22,471	36,569	-2,035	-4,791	43,512	0	0	0	0
Deferred Taxes & Provisions	8,330	-1,104	-1,400	2,171	181	-968	2,458	961	-212	-1,632	3,524	-1,001	4,808
Cash flow from operations	800,399	-129,656	332,985	600,386	-90,154	-187,063	472,984	-254,438	-2,103	-511,445	26,429	-113,941	-11,007,153
Investing Activities
capital expenditure	-38,293	-77,371	-58,363	-631,725	-14,690	-4,406	-544,916	-29,316	-23,181	-3,505	-24,593	7,470	-75,784
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-38,293	-77,371	-58,363	-631,725	-14,690	-4,406	-544,916	-29,316	-23,181	-3,505	-24,593	7,470	-75,784
Financing Activities
Bank loans	0	0	0	0	0	-881,562	881,562	0	0	0	0	0	0
Group/Directors Accounts	-763,399	737,802	-14,780	2,776	488	0	-8	-44,109	81,230	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	-2,290,746	473,002	656,182	1,161,562	-881,562	881,562	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	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	144,412	0	0	0	0	11,188,908
interest	-108,330	-106,434	-112,216	-124,658	-98,570	-68,746	-56,890	-43,245	-33,757	-17,238	5	266	266
cash flow from financing	-871,729	631,368	-2,417,742	351,120	558,100	211,254	-56,898	938,620	47,473	-17,238	5	266	11,189,174
cash and cash equivalents
cash	-186	-1	-810,503	319,781	453,256	19,784	-128,830	146,725	-223	-1,634	1,840	-106,205	106,236
overdraft	109,436	-424,342	1,332,617	0	0	0	0	-508,141	-22,412	530,553	0	0	0
change in cash	-109,622	424,341	-2,143,120	319,781	453,256	19,784	-128,830	654,866	22,189	-532,187	1,840	-106,205	106,236

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for walsingham estate management limited. Get real-time insights into walsingham estate management 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 walsingham estate management limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in NR22 area or any other competitors across 12 key performance metrics.

WALSINGHAM ESTATE MANAGEMENT LIMITED group structure

Walsingham Estate Management Limited has no subsidiary companies.

Ultimate parent company

WALSINGHAM ESTATE COMPANY,(THE)

00215638

1 parent

WALSINGHAM ESTATE MANAGEMENT LIMITED

07541257

WALSINGHAM ESTATE MANAGEMENT LIMITED Shareholders

the walsingham estate company

100%

Walsingham Estate Management Limited currently has 4 directors. The longest serving directors include Mr William Meath Baker (Feb 2011) and The Honourable Jerome Mayhew (Mar 2011).

officer	country	age	start	end	role
Mr William Meath Baker	England	65 years	Feb 2011	-	Director
The Honourable Jerome Mayhew	United Kingdom	54 years	Mar 2011	-	Director
Mrs Priscilla Meath Baker	United Kingdom	87 years	Mar 2011	-	Director
Ms Priscilla Meath Baker	United Kingdom	87 years	Mar 2011	-	Director

P&L

December 2023

turnover

-7%

operating profit

296.7k

gross margin

45.6%

+0.72%

turnover

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

Balance Sheet

December 2023

net assets

13.9m

+0.01%

total assets

15m

-0.03%

cash

-0.82%

net assets

Total assets minus all liabilities

Similar Companies

edgely-smith consulting limited

1.5

chelmer consultants limited

1.5

calverley smith consultants limited

2.5

long run agency ltd

2.5

fabrix int limited

company number

07541257

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

70229 - Management consultancy activities (other than financial management)

incorporation date

February 2011

ultimate parent company

WALSINGHAM ESTATE COMPANY,(THE)

previous names

N/A

address

walsingham abbey sunk road, walsingham, norfolk, NR22 6DQ

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 walsingham estate management 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 WALSINGHAM ESTATE MANAGEMENT LIMITED. This can take several minutes, an email will notify you when this has completed.

walsingham estate management limited Company Information

walsingham estate management limited Estimated Valuation

walsingham estate management limited Estimated Valuation

walsingham estate management limited Estimated Valuation

Walsingham Estate Management Limited Overview

Walsingham Estate Management Limited Health Check

WALSINGHAM ESTATE MANAGEMENT LIMITED financials

walsingham estate management limited Credit Report and Business Information

Walsingham Estate Management Limited Competitor Analysis

walsingham estate management limited Ownership

walsingham estate management limited directors

walsingham estate management limited company details

walsingham estate management limited Charges & Mortgages

walsingham estate management limited Capital Raised & Share Issues BETA

walsingham estate management limited Companies House Filings - See Documents