wsjl ltd
wsjl ltd Company Information
Company Number
09356671
Website
-Registered Address
petersmeadch meadow walk, walton on the hill, tadworth, KT20 7UG
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Telephone
-
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
selwyn lim 50%
lisa lim 50%
wsjl ltd Estimated Valuation
Pomanda estimates the enterprise value of WSJL LTD at £152.6k based on a Turnover of £66.5k and 2.3x industry multiple (adjusted for size and gross margin).
wsjl ltd Estimated Valuation
Pomanda estimates the enterprise value of WSJL LTD at £214.2k based on an EBITDA of £44k and a 4.87x industry multiple (adjusted for size and gross margin).
wsjl ltd Estimated Valuation
Pomanda estimates the enterprise value of WSJL LTD at £567.1k based on Net Assets of £358k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wsjl Ltd Overview
Wsjl Ltd is a live company located in tadworth, KT20 7UG with a Companies House number of 09356671. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in December 2014, it's largest shareholder is selwyn lim with a 50% stake. Wsjl Ltd is a established, micro sized company, Pomanda has estimated its turnover at £66.5k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Wsjl Ltd Health Check
Pomanda's financial health check has awarded Wsjl Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
6 Weak
Size
annual sales of £66.5k, make it smaller than the average company (£831.5k)
- Wsjl Ltd
£831.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (2.3%)
- Wsjl Ltd
2.3% - Industry AVG
Production
with a gross margin of 30.5%, this company has a higher cost of product (73.8%)
- Wsjl Ltd
73.8% - Industry AVG
Profitability
an operating margin of 62% make it more profitable than the average company (28%)
- Wsjl Ltd
28% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Wsjl Ltd
4 - Industry AVG
Pay Structure
on an average salary of £31.2k, the company has an equivalent pay structure (£31.2k)
- Wsjl Ltd
£31.2k - Industry AVG
Efficiency
resulting in sales per employee of £33.2k, this is less efficient (£178.3k)
- Wsjl Ltd
£178.3k - Industry AVG
Debtor Days
it gets paid by customers after 53 days, this is later than average (32 days)
- Wsjl Ltd
32 days - Industry AVG
Creditor Days
its suppliers are paid after 72 days, this is slower than average (36 days)
- Wsjl Ltd
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Wsjl Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 39 weeks, this is more cash available to meet short term requirements (13 weeks)
39 weeks - Wsjl Ltd
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 68.9%, this is a similar level of debt than the average (67.8%)
68.9% - Wsjl Ltd
67.8% - Industry AVG
WSJL LTD financials
Wsjl Ltd's latest turnover from June 2023 is estimated at £66.5 thousand and the company has net assets of £358 thousand. According to their latest financial statements, Wsjl Ltd has 2 employees and maintains cash reserves of £6.9 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 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 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 772,928 | 775,746 | 777,617 | 780,613 | 781,835 | 784,608 | 787,381 | 756,609 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 360,821 | 479,595 | 717,772 | 837,827 | 885,468 | 794,173 | 750,164 | 640,467 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 499,875 |
| Total Fixed Assets | 1,133,749 | 1,255,341 | 1,495,389 | 1,618,440 | 1,667,303 | 1,578,781 | 1,537,545 | 1,397,076 | 499,875 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 9,801 | 0 | 9,616 | 0 | 408 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 6,900 | 14,598 | 7,480 | 7,766 | 17,147 | 79,043 | 34,800 | 27,913 | 1,100,112 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 16,701 | 14,598 | 17,096 | 7,766 | 17,555 | 79,043 | 34,800 | 27,913 | 1,100,112 |
| total assets | 1,150,450 | 1,269,939 | 1,512,485 | 1,626,206 | 1,684,858 | 1,657,824 | 1,572,345 | 1,424,989 | 1,599,987 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 9,141 | 15,305 | 16,898 | 7,617 | 7,181 | 0 | 796 | 1,380 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 6,914 | 0 | 0 | 0 |
| total current liabilities | 9,141 | 15,305 | 16,898 | 7,617 | 7,181 | 6,914 | 796 | 1,380 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 1,417,016 | 0 | 0 | 1,600,000 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 764,551 | 896,246 | 1,076,313 | 1,330,518 | 1,415,000 | 0 | 1,416,000 | 1,388,000 | 0 |
| provisions | 18,759 | 31,687 | 41,427 | 28,079 | 29,573 | 26,589 | 28,359 | 6,481 | 0 |
| total long term liabilities | 783,310 | 927,933 | 1,117,740 | 1,358,597 | 1,444,573 | 1,443,605 | 1,444,359 | 1,394,481 | 1,600,000 |
| total liabilities | 792,451 | 943,238 | 1,134,638 | 1,366,214 | 1,451,754 | 1,450,519 | 1,445,155 | 1,395,861 | 1,600,000 |
| net assets | 357,999 | 326,701 | 377,847 | 259,992 | 233,104 | 207,305 | 127,190 | 29,128 | -13 |
| total shareholders funds | 357,999 | 326,701 | 377,847 | 259,992 | 233,104 | 207,305 | 127,190 | 29,128 | -13 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 2,818 | 3,409 | 2,996 | 2,996 | 2,773 | 2,773 | 2,773 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 9,801 | -9,616 | 9,616 | -408 | 408 | 0 | 0 | -499,875 | 499,875 |
| Creditors | -6,164 | -1,593 | 9,281 | 436 | 7,181 | -796 | -584 | 1,380 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | -6,914 | 6,914 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | -12,928 | -9,740 | 13,348 | -1,494 | 2,984 | -1,770 | 21,878 | 6,481 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | -118,774 | -238,177 | -120,055 | -47,641 | 91,295 | 44,009 | 109,697 | 640,467 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | -1,417,016 | 1,417,016 | 0 | -1,600,000 | 1,600,000 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -131,695 | -180,067 | -254,205 | -84,482 | 1,415,000 | -1,416,000 | 28,000 | 1,388,000 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -7,698 | 7,118 | -286 | -9,381 | -61,896 | 44,243 | 6,887 | -1,072,199 | 1,100,112 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -7,698 | 7,118 | -286 | -9,381 | -61,896 | 44,243 | 6,887 | -1,072,199 | 1,100,112 |
wsjl ltd Credit Report and Business Information
Wsjl Ltd Competitor Analysis
Perform a competitor analysis for wsjl ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in KT20 area or any other competitors across 12 key performance metrics.
wsjl ltd Ownership
WSJL LTD group structure
Wsjl Ltd has no subsidiary companies.
Ultimate parent company
WSJL LTD
09356671
wsjl ltd directors
Wsjl Ltd currently has 2 directors. The longest serving directors include Mr Selwyn Lim (Dec 2014) and Ms Lisa Lim (Jan 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Selwyn Lim | 47 years | Dec 2014 | - | Director | |
| Ms Lisa Lim | England | 42 years | Jan 2018 | - | Director |
P&L
June 2023turnover
66.5k
-17%
operating profit
41.2k
0%
gross margin
30.6%
+8%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
358k
+0.1%
total assets
1.2m
-0.09%
cash
6.9k
-0.53%
net assets
Total assets minus all liabilities
wsjl ltd company details
company number
09356671
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
December 2014
age
10
incorporated
UK
ultimate parent company
accounts
Unaudited Abridged
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
-
address
petersmeadch meadow walk, walton on the hill, tadworth, KT20 7UG
Bank
-
Legal Advisor
-
wsjl ltd 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 wsjl ltd.
wsjl ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
