weedon & greens norton medical practice limited
weedon & greens norton medical practice limited Company Information
Company Number
09526526
Website
www.gnwmp.co.ukRegistered Address
weedon surgery 57 new croft, weedon, northamptonshire, NN7 4RX
Industry
General medical practice activities
Telephone
01384393120
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
jonathan henry woodiwiss hill 17.3%
asif pervez akram 17%
View Allweedon & greens norton medical practice limited Estimated Valuation
Pomanda estimates the enterprise value of WEEDON & GREENS NORTON MEDICAL PRACTICE LIMITED at £248.9k based on a Turnover of £482.1k and 0.52x industry multiple (adjusted for size and gross margin).
weedon & greens norton medical practice limited Estimated Valuation
Pomanda estimates the enterprise value of WEEDON & GREENS NORTON MEDICAL PRACTICE LIMITED at £325.1k based on an EBITDA of £77.8k and a 4.18x industry multiple (adjusted for size and gross margin).
weedon & greens norton medical practice limited Estimated Valuation
Pomanda estimates the enterprise value of WEEDON & GREENS NORTON MEDICAL PRACTICE LIMITED at £1.5m based on Net Assets of £522.1k and 2.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Weedon & Greens Norton Medical Practice Limited Overview
Weedon & Greens Norton Medical Practice Limited is a live company located in northamptonshire, NN7 4RX with a Companies House number of 09526526. It operates in the general medical practice activities sector, SIC Code 86210. Founded in April 2015, it's largest shareholder is jonathan henry woodiwiss hill with a 17.3% stake. Weedon & Greens Norton Medical Practice Limited is a young, micro sized company, Pomanda has estimated its turnover at £482.1k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Weedon & Greens Norton Medical Practice Limited Health Check
Pomanda's financial health check has awarded Weedon & Greens Norton Medical Practice Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
4 Weak
Size
annual sales of £482.1k, make it smaller than the average company (£1.9m)
- Weedon & Greens Norton Medical Practice Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (7%)
- Weedon & Greens Norton Medical Practice Limited
7% - Industry AVG
Production
with a gross margin of 35.7%, this company has a comparable cost of product (35.7%)
- Weedon & Greens Norton Medical Practice Limited
35.7% - Industry AVG
Profitability
an operating margin of 16.2% make it more profitable than the average company (3.8%)
- Weedon & Greens Norton Medical Practice Limited
3.8% - Industry AVG
Employees
with 9 employees, this is below the industry average (24)
9 - Weedon & Greens Norton Medical Practice Limited
24 - Industry AVG
Pay Structure
on an average salary of £29.9k, the company has an equivalent pay structure (£29.9k)
- Weedon & Greens Norton Medical Practice Limited
£29.9k - Industry AVG
Efficiency
resulting in sales per employee of £53.6k, this is less efficient (£74.9k)
- Weedon & Greens Norton Medical Practice Limited
£74.9k - Industry AVG
Debtor Days
it gets paid by customers after 26 days, this is earlier than average (38 days)
- Weedon & Greens Norton Medical Practice Limited
38 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Weedon & Greens Norton Medical Practice Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Weedon & Greens Norton Medical Practice Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 327 weeks, this is more cash available to meet short term requirements (40 weeks)
327 weeks - Weedon & Greens Norton Medical Practice Limited
40 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 15%, this is a lower level of debt than the average (62.3%)
15% - Weedon & Greens Norton Medical Practice Limited
62.3% - Industry AVG
WEEDON & GREENS NORTON MEDICAL PRACTICE LIMITED financials
Weedon & Greens Norton Medical Practice Limited's latest turnover from March 2023 is estimated at £482.1 thousand and the company has net assets of £522.1 thousand. According to their latest financial statements, Weedon & Greens Norton Medical Practice Limited has 9 employees and maintains cash reserves of £579.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|
| 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 | 9 | 9 | 8 | 8 | 8 | 8 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 34,948 | 18,216 | 110,880 | 74,000 | 54,000 | 24,194 | 0 | 16,571 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 632 | 0 | 0 | 0 | 5,777 | 1,000 |
| Cash | 579,155 | 532,008 | 245,482 | 112,462 | 88,396 | 80,552 | 95,072 | 31,161 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 614,103 | 550,224 | 356,994 | 186,462 | 142,396 | 104,746 | 100,849 | 48,732 |
| total assets | 614,103 | 550,224 | 356,994 | 186,462 | 142,396 | 104,746 | 100,849 | 48,732 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 13,100 | 14,141 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 91,989 | 110,285 | 47,503 | 17,493 | 0 | 0 | 34,323 | 9,547 |
| total current liabilities | 91,989 | 110,285 | 47,503 | 17,493 | 13,100 | 14,141 | 34,323 | 9,547 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 91,989 | 110,285 | 47,503 | 17,493 | 13,100 | 14,141 | 34,323 | 9,547 |
| net assets | 522,114 | 439,939 | 309,491 | 168,969 | 129,296 | 90,605 | 66,526 | 39,185 |
| total shareholders funds | 522,114 | 439,939 | 309,491 | 168,969 | 129,296 | 90,605 | 66,526 | 39,185 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 16,732 | -93,296 | 37,512 | 20,000 | 29,806 | 18,417 | -11,794 | 17,571 |
| Creditors | 0 | 0 | 0 | -13,100 | -1,041 | 14,141 | 0 | 0 |
| Accruals and Deferred Income | -18,296 | 62,782 | 30,010 | 17,493 | 0 | -34,323 | 24,776 | 9,547 |
| Deferred Taxes & Provisions | 0 | 0 | 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 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 47,147 | 286,526 | 133,020 | 24,066 | 7,844 | -14,520 | 63,911 | 31,161 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 47,147 | 286,526 | 133,020 | 24,066 | 7,844 | -14,520 | 63,911 | 31,161 |
weedon & greens norton medical practice limited Credit Report and Business Information
Weedon & Greens Norton Medical Practice Limited Competitor Analysis
Perform a competitor analysis for weedon & greens norton medical practice limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in NN7 area or any other competitors across 12 key performance metrics.
weedon & greens norton medical practice limited Ownership
WEEDON & GREENS NORTON MEDICAL PRACTICE LIMITED group structure
Weedon & Greens Norton Medical Practice Limited has no subsidiary companies.
Ultimate parent company
WEEDON & GREENS NORTON MEDICAL PRACTICE LIMITED
09526526
weedon & greens norton medical practice limited directors
Weedon & Greens Norton Medical Practice Limited currently has 9 directors. The longest serving directors include Dr Joseph Robson (Apr 2015) and Dr Diane Geatch (Apr 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Dr Joseph Robson | United Kingdom | 46 years | Apr 2015 | - | Director |
| Dr Diane Geatch | United Kingdom | 52 years | Apr 2015 | - | Director |
| Dr Georgina Robson | United Kingdom | 46 years | Apr 2015 | - | Director |
| Dr Asif Akram | 50 years | Apr 2015 | - | Director | |
| Dr Sebastian Harper | United Kingdom | 48 years | Apr 2015 | - | Director |
| Dr Jonathan Hill | United Kingdom | 67 years | Apr 2015 | - | Director |
| Dr Marina Rookledge | United Kingdom | 57 years | Apr 2015 | - | Director |
| Dr Andrew Schofield | United Kingdom | 37 years | Jul 2016 | - | Director |
| Dr Sam Hartley | United Kingdom | 37 years | Oct 2021 | - | Director |
P&L
March 2023turnover
482.1k
+28%
operating profit
77.8k
0%
gross margin
35.8%
-5.24%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
522.1k
+0.19%
total assets
614.1k
+0.12%
cash
579.2k
+0.09%
net assets
Total assets minus all liabilities
weedon & greens norton medical practice limited company details
company number
09526526
Type
Private limited with Share Capital
industry
86210 - General medical practice activities
incorporation date
April 2015
age
9
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
last accounts submitted
March 2023
address
weedon surgery 57 new croft, weedon, northamptonshire, NN7 4RX
accountant
MHA MOORE & SMALLEY
auditor
-
weedon & greens norton medical practice 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 weedon & greens norton medical practice limited.
weedon & greens norton medical practice limited Companies House Filings - See Documents
| date | description | view/download |
|---|
