west london drains limited
west london drains limited Company Information
Company Number
09146000
Next Accounts
Apr 2026
Shareholders
dilip hirani
rina pindoria
Group Structure
View All
Industry
Sewerage
Registered Address
42 the fairway, wembley, middlesex, HA0 3LP
west london drains limited Estimated Valuation
Pomanda estimates the enterprise value of WEST LONDON DRAINS LIMITED at £145.6k based on a Turnover of £173.9k and 0.84x industry multiple (adjusted for size and gross margin).
west london drains limited Estimated Valuation
Pomanda estimates the enterprise value of WEST LONDON DRAINS LIMITED at £0 based on an EBITDA of £-26.8k and a 4.05x industry multiple (adjusted for size and gross margin).
west london drains limited Estimated Valuation
Pomanda estimates the enterprise value of WEST LONDON DRAINS LIMITED at £221.2k based on Net Assets of £88.4k and 2.5x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
West London Drains Limited Overview
West London Drains Limited is a live company located in middlesex, HA0 3LP with a Companies House number of 09146000. It operates in the sewerage sector, SIC Code 37000. Founded in July 2014, it's largest shareholder is dilip hirani with a 60% stake. West London Drains Limited is a established, micro sized company, Pomanda has estimated its turnover at £173.9k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
West London Drains Limited Health Check
Pomanda's financial health check has awarded West London Drains Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
5 Weak
Size
annual sales of £173.9k, make it smaller than the average company (£10.3m)
- West London Drains Limited
£10.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (12.9%)
- West London Drains Limited
12.9% - Industry AVG
Production
with a gross margin of 30.3%, this company has a comparable cost of product (30.3%)
- West London Drains Limited
30.3% - Industry AVG
Profitability
an operating margin of -22.9% make it less profitable than the average company (11.2%)
- West London Drains Limited
11.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (53)
2 - West London Drains Limited
53 - Industry AVG
Pay Structure
on an average salary of £47.1k, the company has an equivalent pay structure (£47.1k)
- West London Drains Limited
£47.1k - Industry AVG
Efficiency
resulting in sales per employee of £86.9k, this is less efficient (£135.7k)
- West London Drains Limited
£135.7k - Industry AVG
Debtor Days
it gets paid by customers after 34 days, this is earlier than average (57 days)
- West London Drains Limited
57 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- West London Drains Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- West London Drains Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 65 weeks, this is more cash available to meet short term requirements (26 weeks)
65 weeks - West London Drains Limited
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 52.2%, this is a similar level of debt than the average (55.4%)
52.2% - West London Drains Limited
55.4% - Industry AVG
WEST LONDON DRAINS LIMITED financials
West London Drains Limited's latest turnover from July 2024 is estimated at £173.9 thousand and the company has net assets of £88.4 thousand. According to their latest financial statements, West London Drains Limited has 2 employees and maintains cash reserves of £106 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2024 | Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||
| Other Income Or Grants | ||||||||||
| Cost Of Sales | ||||||||||
| Gross Profit | ||||||||||
| Admin Expenses | ||||||||||
| Operating Profit | ||||||||||
| Interest Payable | ||||||||||
| Interest Receivable | ||||||||||
| Pre-Tax Profit | ||||||||||
| Tax | ||||||||||
| Profit After Tax | ||||||||||
| Dividends Paid | ||||||||||
| Retained Profit | ||||||||||
| Employee Costs | ||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | 2 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2024 | Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 59,319 | 72,339 | 70,256 | 78,946 | 27,110 | 31,443 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 59,319 | 72,339 | 70,256 | 78,946 | 27,110 | 31,443 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 16,302 | 6,168 | 4,902 | 14,652 | 225,523 | 78,429 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 3,450 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 105,984 | 141,102 | 152,183 | 147,751 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| total current assets | 125,736 | 147,270 | 157,085 | 162,403 | 225,523 | 78,429 | 1 | 0 | 0 | 0 |
| total assets | 185,055 | 219,609 | 227,341 | 241,349 | 252,633 | 109,872 | 1 | 0 | 0 | 0 |
| Bank overdraft | 242 | 175 | 433 | 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 | 93,834 | 53,074 | 0 | 0 | 0 | 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 | 83,932 | 85,165 | 93,348 | 76,016 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 84,174 | 85,340 | 93,781 | 76,016 | 93,834 | 53,074 | 0 | 0 | 0 | 0 |
| loans | 0 | 0 | 0 | 48,225 | 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 | 1,200 | 1,200 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 50,000 | 0 | 0 | 0 | 0 | 0 |
| provisions | 12,489 | 12,489 | 12,489 | 8,411 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 12,489 | 12,489 | 12,489 | 56,636 | 51,200 | 1,200 | 0 | 0 | 0 | 0 |
| total liabilities | 96,663 | 97,829 | 106,270 | 132,652 | 145,034 | 54,274 | 0 | 0 | 0 | 0 |
| net assets | 88,392 | 121,780 | 121,071 | 108,697 | 107,599 | 55,598 | 1 | 0 | 0 | 0 |
| total shareholders funds | 88,392 | 121,780 | 121,071 | 108,697 | 107,599 | 55,598 | 1 | 0 | 0 | 0 |
| Jul 2024 | Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 13,020 | 15,878 | 15,422 | 0 | ||||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | |||||
| Tax | ||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 13,584 | 1,266 | -9,750 | -210,871 | 147,094 | 78,429 | 0 | 0 | 0 | 0 |
| Creditors | 0 | 0 | 0 | -93,834 | 40,760 | 53,074 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | -1,233 | -8,183 | 17,332 | 74,816 | 0 | 1,200 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 4,078 | 8,411 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 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 | -48,225 | 48,225 | 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 | -50,000 | 50,000 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | -35,118 | -11,081 | 4,432 | 147,751 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 67 | -258 | 433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -35,185 | -10,823 | 3,999 | 147,751 | 0 | 0 | 0 | 0 | 0 | 0 |
west london drains limited Credit Report and Business Information
West London Drains Limited Competitor Analysis
Perform a competitor analysis for west london drains limited by selecting its closest rivals, whether from the WATER SUPPLY; SEWERAGE, WASTE MANAGEMENT AND REMEDIATION ACTIVITIES sector, other micro companies, companies in HA0 area or any other competitors across 12 key performance metrics.
west london drains limited Ownership
WEST LONDON DRAINS LIMITED group structure
West London Drains Limited has no subsidiary companies.
Ultimate parent company
WEST LONDON DRAINS LIMITED
09146000
west london drains limited directors
West London Drains Limited currently has 2 directors. The longest serving directors include Mr Dilip Hirani (Jul 2014) and Miss Rina Pindoria (Oct 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Dilip Hirani | United Kingdom | 47 years | Jul 2014 | - | Director |
| Miss Rina Pindoria | 44 years | Oct 2018 | - | Director |
P&L
July 2024turnover
173.9k
+45%
operating profit
-39.9k
0%
gross margin
30.3%
+11.01%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2024net assets
88.4k
-0.27%
total assets
185.1k
-0.16%
cash
106k
-0.25%
net assets
Total assets minus all liabilities
west london drains limited company details
company number
09146000
Type
Private limited with Share Capital
industry
37000 - Sewerage
incorporation date
July 2014
age
11
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
July 2024
previous names
dr drains limited (July 2020)
accountant
-
auditor
-
address
42 the fairway, wembley, middlesex, HA0 3LP
Bank
-
Legal Advisor
-
west london drains 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 west london drains limited.
west london drains 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 WEST LONDON DRAINS LIMITED. This can take several minutes, an email will notify you when this has completed.
west london drains limited Companies House Filings - See Documents
| date | description | view/download |
|---|
