the emery walker trust Company Information
Group Structure
View All
Industry
Operation of historical sites and buildings and similar visitor attractions
Registered Address
7 hammersmith terrace, london, W6 9TS
Website
http://emerywalker.org.ukthe emery walker trust Estimated Valuation
Pomanda estimates the enterprise value of THE EMERY WALKER TRUST at £57.6k based on a Turnover of £74k and 0.78x industry multiple (adjusted for size and gross margin).
the emery walker trust Estimated Valuation
Pomanda estimates the enterprise value of THE EMERY WALKER TRUST at £148.5k based on an EBITDA of £10.5k and a 14.09x industry multiple (adjusted for size and gross margin).
the emery walker trust Estimated Valuation
Pomanda estimates the enterprise value of THE EMERY WALKER TRUST at £2.7m based on Net Assets of £1.6m and 1.65x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Emery Walker Trust Overview
The Emery Walker Trust is a live company located in london, W6 9TS with a Companies House number of 09098614. It operates in the operation of historical sites and buildings and similar visitor attractions sector, SIC Code 91030. Founded in June 2014, it's largest shareholder is unknown. The Emery Walker Trust is a established, micro sized company, Pomanda has estimated its turnover at £74k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Emery Walker Trust Health Check
Pomanda's financial health check has awarded The Emery Walker Trust a 3.5 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


3 Strong

1 Regular

5 Weak

Size
annual sales of £74k, make it smaller than the average company (£419.7k)
£74k - The Emery Walker Trust
£419.7k - Industry AVG

Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (6.3%)
-5% - The Emery Walker Trust
6.3% - Industry AVG

Production
with a gross margin of 65%, this company has a comparable cost of product (65%)
65% - The Emery Walker Trust
65% - Industry AVG

Profitability
an operating margin of 14.2% make it more profitable than the average company (2.3%)
14.2% - The Emery Walker Trust
2.3% - Industry AVG

Employees
with 3 employees, this is below the industry average (11)
3 - The Emery Walker Trust
11 - Industry AVG

Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - The Emery Walker Trust
- - Industry AVG

Efficiency
resulting in sales per employee of £24.7k, this is less efficient (£54.3k)
£24.7k - The Emery Walker Trust
£54.3k - Industry AVG

Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - The Emery Walker Trust
- - Industry AVG

Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - The Emery Walker Trust
- - Industry AVG

Stock Days
it holds stock equivalent to 45 days, this is more than average (34 days)
45 days - The Emery Walker Trust
34 days - Industry AVG

Cash Balance
has cash to cover current liabilities for 367 weeks, this is more cash available to meet short term requirements (136 weeks)
367 weeks - The Emery Walker Trust
136 weeks - Industry AVG

Debt Level
it has a ratio of liabilities to total assets of 1.4%, this is a lower level of debt than the average (9.1%)
1.4% - The Emery Walker Trust
9.1% - Industry AVG
THE EMERY WALKER TRUST financials

The Emery Walker Trust's latest turnover from December 2023 is £74 thousand and the company has net assets of £1.6 million. According to their latest financial statements, The Emery Walker Trust has 3 employees and maintains cash reserves of £167.2 thousand 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Turnover | 73,999 | 34,568 | 101,704 | 85,819 | 83,732 | 48,485 | 67,591 | 37,252 | 37,378 | |
Other Income Or Grants | ||||||||||
Cost Of Sales | ||||||||||
Gross Profit | ||||||||||
Admin Expenses | ||||||||||
Operating Profit | ||||||||||
Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Pre-Tax Profit | 14,088 | -32,374 | 53,605 | 9,938 | 37,489 | -21,694 | 28,551 | 11,348 | 6,356 | |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Tax | 14,088 | -32,374 | 53,605 | 9,938 | 37,489 | -21,694 | 28,551 | 11,348 | 6,356 | |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Retained Profit | 14,088 | -32,374 | 53,605 | 9,938 | 37,489 | -21,694 | 28,551 | 11,348 | 6,356 | |
Employee Costs | 0 | 0 | 9,607 | |||||||
Number Of Employees | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | |
EBITDA* |
* 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 0 | 0 | 1,141,000 | 0 | 1,141,000 | 1,141,000 | 1,141,000 | 1,141,000 | 1,141,000 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 1,141,000 | 1,141,000 | 0 | 1,141,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 1,141,000 | 1,141,000 | 1,141,000 | 1,141,000 | 1,141,000 | 1,141,000 | 1,141,000 | 1,141,000 | 1,141,000 | 0 |
Stock & work in progress | 3,200 | 1,100 | 2,500 | 1,051 | 1,051 | 1,051 | 1,051 | 2,085 | 2,135 | 0 |
Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 5,459 | 5,991 | 4,201 | 3,240 | 5,179 | 850,464 | 815,793 | 518,535 | 88,407 | 0 |
Cash | 167,187 | 146,936 | 138,336 | 146,369 | 167,895 | 133,724 | 106,823 | 181,261 | 124,088 | 0 |
misc current assets | 319,210 | 318,328 | 363,619 | 317,130 | 308,918 | 279,478 | 310,716 | 292,552 | 271,722 | 0 |
total current assets | 495,056 | 472,355 | 508,656 | 467,790 | 483,043 | 1,264,717 | 1,234,383 | 994,433 | 486,352 | 0 |
total assets | 1,636,056 | 1,613,355 | 1,649,656 | 1,608,790 | 1,624,043 | 2,405,717 | 2,375,383 | 2,135,433 | 1,627,352 | 0 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 520 | 132 | 132 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 23,635 | 15,022 | 18,949 | 31,688 | 56,879 | 21,943 | 5,839 | 3,007 | 5,611 | 0 |
total current liabilities | 23,635 | 15,022 | 18,949 | 31,688 | 56,879 | 21,943 | 6,359 | 3,139 | 5,743 | 0 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 854,099 | 817,655 | 609,476 | 110,139 | 0 |
total long term liabilities | 0 | 0 | 0 | 0 | 0 | 854,099 | 817,655 | 609,476 | 110,139 | 0 |
total liabilities | 23,635 | 15,022 | 18,949 | 31,688 | 56,879 | 876,042 | 824,014 | 612,615 | 115,882 | 0 |
net assets | 1,612,421 | 1,598,333 | 1,630,707 | 1,577,102 | 1,567,164 | 1,529,675 | 1,551,369 | 1,522,818 | 1,511,470 | 0 |
total shareholders funds | 1,612,421 | 1,598,333 | 1,630,707 | 1,577,102 | 1,567,164 | 1,529,675 | 1,551,369 | 1,522,818 | 1,511,470 | 0 |
Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||
Operating Profit | ||||||||||
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Stock | 2,100 | -1,400 | 1,449 | 0 | 0 | 0 | -1,034 | -50 | 2,135 | 0 |
Debtors | -532 | 1,790 | 961 | -1,939 | -845,285 | 34,671 | 297,258 | 430,128 | 88,407 | 0 |
Creditors | 0 | 0 | 0 | 0 | 0 | -520 | 388 | 0 | 132 | 0 |
Accruals and Deferred Income | 8,613 | -3,927 | -12,739 | -25,191 | 34,936 | 16,104 | 2,832 | -2,604 | 5,611 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | -854,099 | 36,444 | 208,179 | 499,337 | 110,139 | 0 |
Cash flow from operations | ||||||||||
Investing Activities | ||||||||||
capital expenditure | ||||||||||
Change in Investments | 0 | 1,141,000 | -1,141,000 | 1,141,000 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||
Financing Activities | ||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 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 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | ||||||||||
interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
cash flow from financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,505,114 | |
cash and cash equivalents | ||||||||||
cash | 20,251 | 8,600 | -8,033 | -21,526 | 34,171 | 26,901 | -74,438 | 57,173 | 124,088 | 0 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 20,251 | 8,600 | -8,033 | -21,526 | 34,171 | 26,901 | -74,438 | 57,173 | 124,088 | 0 |
the emery walker trust Credit Report and Business Information
The Emery Walker Trust Competitor Analysis

Perform a competitor analysis for the emery walker trust by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in W 6 area or any other competitors across 12 key performance metrics.
the emery walker trust Ownership
THE EMERY WALKER TRUST group structure
The Emery Walker Trust has no subsidiary companies.
Ultimate parent company
THE EMERY WALKER TRUST
09098614
the emery walker trust directors
The Emery Walker Trust currently has 12 directors. The longest serving directors include Mr Paul Eyres (Jun 2014) and Mr Paul Eyres (Jun 2014).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Paul Eyres | United Kingdom | 61 years | Jun 2014 | - | Director |
Mr Paul Eyres | United Kingdom | 70 years | Jun 2014 | - | Director |
Mrs Tessa Wild | 53 years | Sep 2016 | - | Director | |
Mr Max Donnelly | England | 52 years | Feb 2019 | - | Director |
Mr Hugh Belsey | England | 70 years | Nov 2020 | - | Director |
Ms Elena Lewendon | England | 37 years | Nov 2020 | - | Director |
Mr Martin Levy | 70 years | Jul 2021 | - | Director | |
Ms Karen Butti | England | 58 years | Jul 2021 | - | Director |
Mrs Diana Coia | England | 74 years | Aug 2022 | - | Director |
Mr Simon Greenley | 68 years | Jul 2023 | - | Director |
P&L
December 2023turnover
74k
+114%
operating profit
10.5k
0%
gross margin
65.1%
-2.76%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
1.6m
+0.01%
total assets
1.6m
+0.01%
cash
167.2k
+0.14%
net assets
Total assets minus all liabilities
the emery walker trust company details
company number
09098614
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
91030 - Operation of historical sites and buildings and similar visitor attractions
incorporation date
June 2014
age
11
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
ANDREW YATES
auditor
-
address
7 hammersmith terrace, london, W6 9TS
Bank
CAF BANK LIMITED
Legal Advisor
-
the emery walker trust 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 the emery walker trust.
the emery walker trust 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 THE EMERY WALKER TRUST. This can take several minutes, an email will notify you when this has completed.
the emery walker trust Companies House Filings - See Documents
date | description | view/download |
---|