w n a kirkpatrick limited

3

w n a kirkpatrick limited Company Information

Share W N A KIRKPATRICK LIMITED
Live (In Liquidation)
EstablishedSmallDeclining

Company Number

08345422

Registered Address

leonard curtis house, elms square, bury new road, greater manchester, M45 7TA

Industry

Specialist medical practice activities

 

Telephone

-

Next Accounts Due

150 days late

Group Structure

View All

Directors

Anahita Kirkpatrick8 Years

Shareholders

anahita houshangi kirkpatrick 100%

w n a kirkpatrick limited Estimated Valuation

£264.5k

Pomanda estimates the enterprise value of W N A KIRKPATRICK LIMITED at £264.5k based on a Turnover of £636.5k and 0.42x industry multiple (adjusted for size and gross margin).

w n a kirkpatrick limited Estimated Valuation

£383.7k

Pomanda estimates the enterprise value of W N A KIRKPATRICK LIMITED at £383.7k based on an EBITDA of £124.9k and a 3.07x industry multiple (adjusted for size and gross margin).

w n a kirkpatrick limited Estimated Valuation

£467.9k

Pomanda estimates the enterprise value of W N A KIRKPATRICK LIMITED at £467.9k based on Net Assets of £213.9k and 2.19x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from January 2022 

W N A Kirkpatrick Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

W N A Kirkpatrick Limited Overview

W N A Kirkpatrick Limited is a live company located in greater manchester, M45 7TA with a Companies House number of 08345422. It operates in the specialists medical practice activities sector, SIC Code 86220. Founded in January 2013, it's largest shareholder is anahita houshangi kirkpatrick with a 100% stake. W N A Kirkpatrick Limited is a established, small sized company, Pomanda has estimated its turnover at £636.5k with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

W N A Kirkpatrick Limited Health Check

Pomanda's financial health check has awarded W N A Kirkpatrick Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £636.5k, make it larger than the average company (£352.9k)

£636.5k - W N A Kirkpatrick Limited

£352.9k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -8%, show it is growing at a slower rate (4.3%)

-8% - W N A Kirkpatrick Limited

4.3% - Industry AVG

production

Production

with a gross margin of 36.7%, this company has a higher cost of product (61%)

36.7% - W N A Kirkpatrick Limited

61% - Industry AVG

profitability

Profitability

an operating margin of 19.6% make it as profitable than the average company (17.3%)

19.6% - W N A Kirkpatrick Limited

17.3% - Industry AVG

employees

Employees

with 4 employees, this is below the industry average (11)

4 - W N A Kirkpatrick Limited

11 - Industry AVG

paystructure

Pay Structure

on an average salary of £27.2k, the company has an equivalent pay structure (£27.2k)

£27.2k - W N A Kirkpatrick Limited

£27.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £159.1k, this is more efficient (£70.9k)

£159.1k - W N A Kirkpatrick Limited

£70.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 200 days, this is later than average (36 days)

200 days - W N A Kirkpatrick Limited

36 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 122 days, this is slower than average (29 days)

122 days - W N A Kirkpatrick Limited

29 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - W N A Kirkpatrick Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - W N A Kirkpatrick Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 38.8%, this is a higher level of debt than the average (33.9%)

38.8% - W N A Kirkpatrick Limited

33.9% - Industry AVG

w n a kirkpatrick 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 w n a kirkpatrick limited. Get real-time insights into w n a kirkpatrick 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

W N A Kirkpatrick Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for w n a kirkpatrick limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

w n a kirkpatrick limited Ownership

W N A KIRKPATRICK LIMITED group structure

W N A Kirkpatrick Limited has no subsidiary companies.

Ultimate parent company

W N A KIRKPATRICK LIMITED

08345422

W N A KIRKPATRICK LIMITED Shareholders

anahita houshangi kirkpatrick 100%

w n a kirkpatrick limited directors

W N A Kirkpatrick Limited currently has 1 director, Dr Anahita Kirkpatrick serving since Sep 2015.

officercountryagestartendrole
Dr Anahita Kirkpatrick56 years Sep 2015- Director

W N A KIRKPATRICK LIMITED financials

EXPORTms excel logo

W N A Kirkpatrick Limited's latest turnover from January 2022 is estimated at £636.5 thousand and the company has net assets of £213.9 thousand. According to their latest financial statements, W N A Kirkpatrick Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013
Turnover636,487413,718683,817817,9881,173,408552,526491,663300,9421,121,1330
Other Income Or Grants0000000000
Cost Of Sales402,656277,431423,604474,810648,291283,394262,718152,813599,4280
Gross Profit233,830136,287260,213343,178525,117269,132228,945148,129521,7050
Admin Expenses108,897278,722386,910448,055417,031233,868138,64683,073200,6340
Operating Profit124,933-142,435-126,697-104,877108,08635,26490,29965,056321,0710
Interest Payable0000000000
Interest Receivable00000307742240
Pre-Tax Profit124,933-142,435-126,697-104,877108,08635,29490,37665,097321,0950
Tax-23,737000-20,536-7,059-18,075-13,670-73,8520
Profit After Tax101,196-142,435-126,697-104,87787,55028,23572,30151,427247,2430
Dividends Paid0000000000
Retained Profit101,196-142,435-126,697-104,87787,55028,23572,30151,427247,2430
Employee Costs108,748103,71299,44281,13073,009112,820112,18088,141240,8420
Number Of Employees4443344380
EBITDA*124,933-142,435-126,697-104,877108,08635,264117,11091,590347,5840

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013
Tangible Assets019,72118,99818,50115,38441,13910,2618,6953,0730
Intangible Assets00000050,00075,000100,0000
Investments & Other0000000000
Debtors (Due After 1 year)0000000000
Total Fixed Assets019,72118,99818,50115,38441,13960,26183,695103,0730
Stock & work in progress0000000000
Trade Debtors349,464193,669334,761481,512598,294126,94693,33054,109220,9650
Group Debtors0000000000
Misc Debtors00000333,472303,846208,07600
Cash00000023,9976,9759,6510
misc current assets0000000000
total current assets349,464193,669334,761481,512598,294460,418421,173269,160230,6160
total assets349,464213,390353,759500,013613,678501,557481,434352,855333,6890
Bank overdraft0000000000
Bank loan0000000000
Trade Creditors 135,521100,64398,577118,134126,922102,351110,36354,18486,4450
Group/Directors Accounts0000000000
other short term finances0000000000
hp & lease commitments0000000000
other current liabilities0000000000
total current liabilities135,521100,64398,577118,134126,922102,351110,36354,18486,4450
loans0000000000
hp & lease commitments0000000000
Accruals and Deferred Income0000000000
other liabilities0000000000
provisions0000000000
total long term liabilities0000000000
total liabilities135,521100,64398,577118,134126,922102,351110,36354,18486,4450
net assets213,943112,747255,182381,879486,756399,206371,071298,671247,2440
total shareholders funds213,943112,747255,182381,879486,756399,206371,071298,671247,2440
Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013
Operating Activities
Operating Profit124,933-142,435-126,697-104,877108,08635,26490,29965,056321,0710
Depreciation0000001,8111,5341,5130
Amortisation00000025,00025,00025,0000
Tax-23,737000-20,536-7,059-18,075-13,670-73,8520
Stock0000000000
Debtors155,795-141,092-146,751-116,782137,87663,242134,99141,220220,9650
Creditors34,8782,066-19,557-8,78824,571-8,01256,179-32,26186,4450
Accruals and Deferred Income0000000000
Deferred Taxes & Provisions0000000000
Cash flow from operations-19,7217234973,117-25,755-43,04920,2234,439139,2120
Investing Activities
capital expenditure19,721-723-497-3,11725,75519,122-3,377-7,156-129,5860
Change in Investments0000000000
cash flow from investments19,721-723-497-3,11725,75519,122-3,377-7,156-129,5860
Financing Activities
Bank loans0000000000
Group/Directors Accounts0000000000
Other Short Term Loans 0000000000
Long term loans0000000000
Hire Purchase and Lease Commitments0000000000
other long term liabilities0000000000
share issue00000-10099010
interest00000307742240
cash flow from financing00000-7017642250
cash and cash equivalents
cash00000-23,99717,022-2,6769,6510
overdraft0000000000
change in cash00000-23,99717,022-2,6769,6510

P&L

January 2022

turnover

636.5k

+54%

operating profit

124.9k

0%

gross margin

36.8%

+11.52%

turnover

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

Balance Sheet

January 2022

net assets

213.9k

+0.9%

total assets

349.5k

+0.64%

cash

0

0%

net assets

Total assets minus all liabilities

w n a kirkpatrick limited company details

company number

08345422

Type

Private limited with Share Capital

industry

86220 - Specialist medical practice activities

incorporation date

January 2013

age

11

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

UK

address

leonard curtis house, elms square, bury new road, greater manchester, M45 7TA

last accounts submitted

January 2022

w n a kirkpatrick 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 w n a kirkpatrick limited.

charges

w n a kirkpatrick limited Companies House Filings - See Documents

datedescriptionview/download