dwps (uk) limited

Live EstablishedSmallLow

dwps (uk) limited Company Information

Share DWPS (UK) LIMITED

Company Number

07581320

Shareholders

lisa waterfield

mark waterfield

View All

Group Structure

View All

Industry

Other personal service activities n.e.c.

 

Registered Address

six oaks grove, retford, nottinghamshire, DN22 0RJ

dwps (uk) limited Estimated Valuation

£1.1m

Pomanda estimates the enterprise value of DWPS (UK) LIMITED at £1.1m based on a Turnover of £1.4m and 0.75x industry multiple (adjusted for size and gross margin).

dwps (uk) limited Estimated Valuation

£140.4k

Pomanda estimates the enterprise value of DWPS (UK) LIMITED at £140.4k based on an EBITDA of £31.4k and a 4.47x industry multiple (adjusted for size and gross margin).

dwps (uk) limited Estimated Valuation

£437.4k

Pomanda estimates the enterprise value of DWPS (UK) LIMITED at £437.4k based on Net Assets of £181.4k and 2.41x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dwps (uk) Limited Overview

Dwps (uk) Limited is a live company located in nottinghamshire, DN22 0RJ with a Companies House number of 07581320. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in March 2011, it's largest shareholder is lisa waterfield with a 70% stake. Dwps (uk) Limited is a established, small sized company, Pomanda has estimated its turnover at £1.4m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Dwps (uk) Limited Health Check

Pomanda's financial health check has awarded Dwps (Uk) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

3 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £1.4m, make it larger than the average company (£840.3k)

£1.4m - Dwps (uk) Limited

£840.3k - Industry AVG

growth

Growth

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

1% - Dwps (uk) Limited

8.2% - Industry AVG

production

Production

with a gross margin of 39.8%, this company has a comparable cost of product (39.8%)

39.8% - Dwps (uk) Limited

39.8% - Industry AVG

profitability

Profitability

an operating margin of 1.3% make it less profitable than the average company (5.7%)

1.3% - Dwps (uk) Limited

5.7% - Industry AVG

employees

Employees

with 20 employees, this is above the industry average (14)

20 - Dwps (uk) Limited

14 - Industry AVG

paystructure

Pay Structure

on an average salary of £29k, the company has an equivalent pay structure (£29k)

£29k - Dwps (uk) Limited

£29k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £72k, this is equally as efficient (£72.6k)

£72k - Dwps (uk) Limited

£72.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 27 days, this is near the average (27 days)

27 days - Dwps (uk) Limited

27 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Dwps (uk) Limited

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Dwps (uk) Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 15 weeks, this is less cash available to meet short term requirements (58 weeks)

15 weeks - Dwps (uk) Limited

58 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 25.5%, this is a lower level of debt than the average (37.4%)

25.5% - Dwps (uk) Limited

37.4% - Industry AVG

DWPS (UK) LIMITED financials

EXPORTms excel logo

Dwps (Uk) Limited's latest turnover from March 2024 is estimated at £1.4 million and the company has net assets of £181.4 thousand. According to their latest financial statements, Dwps (Uk) Limited has 20 employees and maintains cash reserves of £18 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012
Turnover1,439,4241,412,7431,395,3571,410,9671,033,509662,389649,346431,315816,8011,020,0291,346,7911,074,5371,116,495
Other Income Or Grants
Cost Of Sales866,822838,362841,705866,327621,264396,845393,534254,498476,286603,731796,880613,108647,281
Gross Profit572,602574,382553,652544,640412,244265,545255,812176,817340,515416,298549,911461,429469,214
Admin Expenses554,147575,947595,806529,931395,623207,015169,467163,970323,922411,374533,124455,488432,391
Operating Profit18,455-1,565-42,15414,70916,62158,53086,34512,84716,5934,92416,7875,94136,823
Interest Payable4641,3152,2751,52511331753242393
Interest Receivable1,1088824036646318179472
Pre-Tax Profit19,099-1,998-44,02613,24916,55458,53285,99112,47116,5034,92416,7875,94136,823
Tax-4,775-2,517-3,145-11,121-16,338-2,494-3,300-1,034-3,861-1,426-9,574
Profit After Tax14,324-1,998-44,02610,73213,40947,41169,6539,97713,2023,89012,9264,51527,249
Dividends Paid
Retained Profit14,324-1,998-44,02610,73213,40947,41169,6539,97713,2023,89012,9264,51527,249
Employee Costs580,287565,246542,044508,459373,125272,968263,897167,799350,602447,433593,490470,022491,618
Number Of Employees2020202015111171418241920
EBITDA*31,41312,833-26,15632,48531,93972,67094,31721,53826,25016,45224,6026,45637,082

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012
Tangible Assets116,625129,583143,981159,979137,865127,266120,57378,22386,91471,01123,8342,730906
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets116,625129,583143,981159,979137,865127,266120,57378,22386,91471,01123,8342,730906
Stock & work in progress
Trade Debtors108,923107,002112,557119,557123,28173,97273,97246,72279,86699,663137,842115,630122,088
Group Debtors
Misc Debtors
Cash18,02924,19817,28990,15140,98950,40934,45936,946983
misc current assets
total current assets126,952131,200129,846209,708164,270124,381108,43183,66880,84999,663137,842115,630122,088
total assets243,577260,783273,827369,687302,135251,647229,004161,891167,763170,674161,676118,360122,994
Bank overdraft8,25617,40150,0003,6915,69110,6912,859
Bank loan
Trade Creditors 43,20440,01334,08731,62785,331121,994116,88686,49695,645
Group/Directors Accounts17,964
other short term finances
hp & lease commitments6,42514,82523,225525
other current liabilities62,21367,52380,96391,79833,37418,49528,49528,49517,691
total current liabilities62,21393,743104,789156,62399,80362,72468,27370,813105,881121,994116,88686,49695,645
loans
hp & lease commitments19,21919,219
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities19,21919,219
total liabilities62,21393,743104,789156,62399,80362,72487,49290,032105,881121,994116,88686,49695,645
net assets181,364167,040169,038213,064202,332188,923141,51271,85961,88248,68044,79031,86427,349
total shareholders funds181,364167,040169,038213,064202,332188,923141,51271,85961,88248,68044,79031,86427,349
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012
Operating Activities
Operating Profit18,455-1,565-42,15414,70916,62158,53086,34512,84716,5934,92416,7875,94136,823
Depreciation12,95814,39815,99817,77615,31814,1407,9728,6919,65711,5287,815515259
Amortisation
Tax-4,775-2,517-3,145-11,121-16,338-2,494-3,300-1,034-3,861-1,426-9,574
Stock
Debtors1,921-5,555-7,000-3,72449,30927,250-33,144-19,797-38,17922,212-6,458122,088
Creditors-43,2043,1915,9262,460-53,704-36,6635,10830,390-9,14995,645
Accruals and Deferred Income-5,310-13,440-10,83558,42414,879-10,00010,80417,691
Deferred Taxes & Provisions
Cash flow from operations19,4074,948-29,99148,912-2,44557,47553,1899,28823,77558,70528,9192,3391,065
Investing Activities
capital expenditure-39,890-25,917-20,833-50,322-25,560-58,705-28,919-2,339-1,165
Change in Investments
cash flow from investments-39,890-25,917-20,833-50,322-25,560-58,705-28,919-2,339-1,165
Financing Activities
Bank loans
Group/Directors Accounts-17,96417,964
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments-6,425-8,400-8,40022,700-18,69419,219
other long term liabilities
share issue100
interest644-433-1,872-1,459-671-353-376-91
cash flow from financing-17,32011,106-10,272-9,85922,633-18,693-35318,843-91100
cash and cash equivalents
cash-6,1696,909-72,86249,162-9,42015,950-2,48735,963983
overdraft-8,256-9,145-32,59950,000-3,691-2,000-5,0007,8322,859
change in cash2,08716,054-40,263-838-5,72917,9502,51328,131-1,876

dwps (uk) limited Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for dwps (uk) limited. Get real-time insights into dwps (uk) 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

Dwps (uk) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for dwps (uk) limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in DN22 area or any other competitors across 12 key performance metrics.

dwps (uk) limited Ownership

DWPS (UK) LIMITED group structure

Dwps (Uk) Limited has no subsidiary companies.

Ultimate parent company

DWPS (UK) LIMITED

07581320

DWPS (UK) LIMITED Shareholders

lisa waterfield 70%
mark waterfield 15%
ross jarvie 15%

dwps (uk) limited directors

Dwps (Uk) Limited currently has 4 directors. The longest serving directors include Mr Ross Jarvie (Apr 2011) and Mrs Lisa Waterfield (Jun 2011).

officercountryagestartendrole
Mr Ross JarvieEngland45 years Apr 2011- Director
Mrs Lisa WaterfieldEngland64 years Jun 2011- Director
Mr Mark Waterfield63 years Aug 2014- Director
Mr Thomas WaterfieldEngland27 years Apr 2021- Director

P&L

March 2024

turnover

1.4m

+2%

operating profit

18.5k

0%

gross margin

39.8%

-2.16%

turnover

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

Balance Sheet

March 2024

net assets

181.4k

+0.09%

total assets

243.6k

-0.07%

cash

18k

-0.25%

net assets

Total assets minus all liabilities

dwps (uk) limited company details

company number

07581320

Type

Private limited with Share Capital

industry

96090 - Other personal service activities n.e.c.

incorporation date

March 2011

age

14

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

N/A

accountant

GEORGE NICHOLLS

auditor

-

address

six oaks grove, retford, nottinghamshire, DN22 0RJ

Bank

-

Legal Advisor

-

dwps (uk) 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 dwps (uk) limited.

dwps (uk) limited Capital Raised & Share Issues BETA

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 DWPS (UK) LIMITED. This can take several minutes, an email will notify you when this has completed.

dwps (uk) limited Companies House Filings - See Documents

datedescriptionview/download