whitespider enterprise services limited

whitespider enterprise services limited Company Information

Share WHITESPIDER ENTERPRISE SERVICES LIMITED
Live 
EstablishedSmallDeclining

Company Number

08235594

Industry

Business and domestic software development

 

Directors

David Chadwick

Phil Lees

View All

Shareholders

david chadwick

phil lees

View All

Group Structure

View All

Contact

Registered Address

4th floor marshalls mill, marshall street, leeds, LS11 9YJ

whitespider enterprise services limited Estimated Valuation

£2.3m

Pomanda estimates the enterprise value of WHITESPIDER ENTERPRISE SERVICES LIMITED at £2.3m based on a Turnover of £2.5m and 0.93x industry multiple (adjusted for size and gross margin).

whitespider enterprise services limited Estimated Valuation

£0

Pomanda estimates the enterprise value of WHITESPIDER ENTERPRISE SERVICES LIMITED at £0 based on an EBITDA of £-18.8k and a 5.6x industry multiple (adjusted for size and gross margin).

whitespider enterprise services limited Estimated Valuation

£413.7k

Pomanda estimates the enterprise value of WHITESPIDER ENTERPRISE SERVICES LIMITED at £413.7k based on Net Assets of £174.8k and 2.37x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Whitespider Enterprise Services Limited Overview

Whitespider Enterprise Services Limited is a live company located in leeds, LS11 9YJ with a Companies House number of 08235594. It operates in the business and domestic software development sector, SIC Code 62012. Founded in October 2012, it's largest shareholder is david chadwick with a 47% stake. Whitespider Enterprise Services Limited is a established, small sized company, Pomanda has estimated its turnover at £2.5m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Whitespider Enterprise Services Limited Health Check

Pomanda's financial health check has awarded Whitespider Enterprise Services Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating1.5out of 5
positive_score

1 Strong

positive_score

3 Regular

positive_score

7 Weak

size

Size

annual sales of £2.5m, make it smaller than the average company (£4.5m)

£2.5m - Whitespider Enterprise Services Limited

£4.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (10.2%)

-5% - Whitespider Enterprise Services Limited

10.2% - Industry AVG

production

Production

with a gross margin of 72.1%, this company has a comparable cost of product (72.1%)

72.1% - Whitespider Enterprise Services Limited

72.1% - Industry AVG

profitability

Profitability

an operating margin of -2.5% make it less profitable than the average company (3.5%)

-2.5% - Whitespider Enterprise Services Limited

3.5% - Industry AVG

employees

Employees

with 32 employees, this is below the industry average (41)

32 - Whitespider Enterprise Services Limited

41 - Industry AVG

paystructure

Pay Structure

on an average salary of £71.9k, the company has an equivalent pay structure (£71.9k)

£71.9k - Whitespider Enterprise Services Limited

£71.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £77.2k, this is less efficient (£122.8k)

£77.2k - Whitespider Enterprise Services Limited

£122.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 40 days, this is earlier than average (57 days)

40 days - Whitespider Enterprise Services Limited

57 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 39 days, this is close to average (41 days)

39 days - Whitespider Enterprise Services Limited

41 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Whitespider Enterprise Services Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 7 weeks, this is less cash available to meet short term requirements (17 weeks)

7 weeks - Whitespider Enterprise Services Limited

17 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 84%, this is a higher level of debt than the average (62.1%)

84% - Whitespider Enterprise Services Limited

62.1% - Industry AVG

WHITESPIDER ENTERPRISE SERVICES LIMITED financials

EXPORTms excel logo

Whitespider Enterprise Services Limited's latest turnover from December 2023 is estimated at £2.5 million and the company has net assets of £174.8 thousand. According to their latest financial statements, Whitespider Enterprise Services Limited has 32 employees and maintains cash reserves of £93.2 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Sep 2013
Turnover2,469,5303,061,2572,390,8092,862,1732,896,9251,668,340893,9361,635,3881,032,734177,669251,232
Other Income Or Grants00000000000
Cost Of Sales689,890863,702645,276788,913781,117454,808246,066452,275279,75147,39961,362
Gross Profit1,779,6402,197,5551,745,5342,073,2602,115,8081,213,532647,8701,183,114752,984130,270189,870
Admin Expenses1,841,7372,312,0631,492,0211,872,7011,974,4081,292,888849,6931,294,160465,31996,728107,494
Operating Profit-62,097-114,508253,513200,559141,400-79,356-201,823-111,046287,66533,54282,376
Interest Payable24,68113,6422,4913,9578,90613,0677,45670651500
Interest Receivable4,9802,725180541,3651,2942465931,5441,091497
Pre-Tax Profit-81,798-125,425251,202196,656133,859-91,129-209,033-111,159288,69434,63382,873
Tax00-47,728-37,365-25,433000-57,739-7,273-19,061
Profit After Tax-81,798-125,425203,474159,291108,426-91,129-209,033-111,159230,95527,36063,812
Dividends Paid00000000000
Retained Profit-81,798-125,425203,474159,291108,426-91,129-209,033-111,159230,95527,36063,812
Employee Costs2,301,9672,238,6521,706,7211,385,2471,239,0731,291,5351,184,416852,449434,690108,676153,819
Number Of Employees3233272320212015823
EBITDA*-18,847-85,689270,280208,666149,602-79,356-187,737-90,869310,92955,66493,006

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Sep 2013
Tangible Assets124,22959,81564,39516,33416,20320,46331,13040,64645,18448,45028,416
Intangible Assets00000000000
Investments & Other00000000000
Debtors (Due After 1 year)00000000000
Total Fixed Assets124,22959,81564,39516,33416,20320,46331,13040,64645,18448,45028,416
Stock & work in progress00000000000
Trade Debtors275,073491,500386,875613,073665,607210,07512,600276,927222,69024,4270
Group Debtors01,913000000000
Misc Debtors600,772509,676480,539319,217347,528493,479428,12131,74014,72100
Cash93,24096,46659,23984,94823,075341,0363,90694,321380,164237,364198,860
misc current assets000000080000
total current assets969,0851,099,555926,6531,017,2381,036,2101,044,590444,627403,068617,575261,791198,860
total assets1,093,3141,159,370991,0481,033,5721,052,4131,065,053475,757443,714662,759310,241227,276
Bank overdraft00000164,51425,1520000
Bank loan43,56836,90236,58217,3060000000
Trade Creditors 74,696194,14439,558354,611544,687823,765118,11401,550211,619159,917
Group/Directors Accounts6010000000000
other short term finances000089,905081,2506,75315,84100
hp & lease commitments5,7900000000000
other current liabilities534,498470,817508,659468,310387,615144,369129,716218,789316,03700
total current liabilities659,153701,863584,799840,2271,022,2071,132,648354,232225,542333,428211,619159,917
loans157,367200,93512,77813,0519,4750116,2500000
hp & lease commitments70,9630000000000
Accruals and Deferred Income00000000000
other liabilities0000019,68600000
provisions31,057011,4731,7611,4891,9033,3307,1947,1947,4403,537
total long term liabilities259,387200,93524,25114,81210,96421,589119,5807,1947,1947,4403,537
total liabilities918,540902,798609,050855,0391,033,1711,154,237473,812232,736340,622219,059163,454
net assets174,774256,572381,998178,53319,242-89,1841,945210,978322,13791,18263,822
total shareholders funds174,774256,572381,998178,53319,242-89,1841,945210,978322,13791,18263,822
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Sep 2013
Operating Activities
Operating Profit-62,097-114,508253,513200,559141,400-79,356-201,823-111,046287,66533,54282,376
Depreciation43,25028,81916,7678,1078,202014,08620,17723,26422,12210,630
Amortisation00000000000
Tax00-47,728-37,365-25,433000-57,739-7,273-19,061
Stock00000000000
Debtors-127,244135,675-64,876-80,845309,581262,833132,05471,256212,98424,4270
Creditors-119,448154,586-315,053-190,076-279,078705,651118,114-1,550-210,06951,702159,917
Accruals and Deferred Income63,681-37,84240,34980,695243,24614,653-89,073-97,248316,03700
Deferred Taxes & Provisions31,057-11,4739,712272-414-1,427-3,8640-2463,9033,537
Cash flow from operations83,687-116,09322,436143,037-221,658376,688-294,614-260,923145,92879,569237,399
Investing Activities
capital expenditure-107,664-24,239-64,828-8,238-3,94210,667-4,570-15,639-19,998-42,156-39,046
Change in Investments00000000000
cash flow from investments-107,664-24,239-64,828-8,238-3,94210,667-4,570-15,639-19,998-42,156-39,046
Financing Activities
Bank loans6,66632019,27617,3060000000
Group/Directors Accounts6010000000000
Other Short Term Loans 000-89,90589,905-81,25074,497-9,08815,84100
Long term loans-43,568188,157-2733,5769,475-116,250116,2500000
Hire Purchase and Lease Commitments76,7530000000000
other long term liabilities0000-19,68619,68600000
share issue0-1-9000000010
interest-19,701-10,917-2,311-3,903-7,541-11,773-7,210-1131,0291,091497
cash flow from financing20,751177,55916,683-72,92672,153-189,587183,537-9,20116,8701,091507
cash and cash equivalents
cash-3,22637,227-25,70961,873-317,961337,130-90,415-285,843142,80038,504198,860
overdraft0000-164,514139,36225,1520000
change in cash-3,22637,227-25,70961,873-153,447197,768-115,567-285,843142,80038,504198,860

whitespider enterprise services 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 whitespider enterprise services limited. Get real-time insights into whitespider enterprise services 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

Whitespider Enterprise Services Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for whitespider enterprise services limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in LS11 area or any other competitors across 12 key performance metrics.

whitespider enterprise services limited Ownership

WHITESPIDER ENTERPRISE SERVICES LIMITED group structure

Whitespider Enterprise Services Limited has no subsidiary companies.

Ultimate parent company

WHITESPIDER ENTERPRISE SERVICES LIMITED

08235594

WHITESPIDER ENTERPRISE SERVICES LIMITED Shareholders

david chadwick 47%
phil lees 47%
jonathan malcolm 6%

whitespider enterprise services limited directors

Whitespider Enterprise Services Limited currently has 3 directors. The longest serving directors include Mr David Chadwick (Oct 2012) and Mr Phil Lees (Oct 2012).

officercountryagestartendrole
Mr David ChadwickEngland51 years Oct 2012- Director
Mr Phil LeesUnited Kingdom52 years Oct 2012- Director
Mr Jonathan MalcolmUnited Kingdom53 years May 2019- Director

P&L

December 2023

turnover

2.5m

-19%

operating profit

-62.1k

0%

gross margin

72.1%

+0.39%

turnover

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

Balance Sheet

December 2023

net assets

174.8k

-0.32%

total assets

1.1m

-0.06%

cash

93.2k

-0.03%

net assets

Total assets minus all liabilities

whitespider enterprise services limited company details

company number

08235594

Type

Private limited with Share Capital

industry

62012 - Business and domestic software development

incorporation date

October 2012

age

13

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

-

address

4th floor marshalls mill, marshall street, leeds, LS11 9YJ

Bank

-

Legal Advisor

-

whitespider enterprise services 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 found 4 charges/mortgages relating to whitespider enterprise services limited. Currently there are 1 open charges and 3 have been satisfied in the past.

whitespider enterprise services 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 WHITESPIDER ENTERPRISE SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.

whitespider enterprise services limited Companies House Filings - See Documents

datedescriptionview/download