Pomanda estimates the enterprise value of UDDERWISE LIMITED at £84.1k based on a Turnover of £146.4k and 0.57x industry multiple (adjusted for size and gross margin).
udderwise limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of UDDERWISE LIMITED at £0 based on an EBITDA of £-16.7k and a 3.19x industry multiple (adjusted for size and gross margin).
udderwise limitedEstimated Valuation
£67.8k
Pomanda estimates the enterprise value of UDDERWISE LIMITED at £67.8k based on Net Assets of £56.6k and 1.2x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Udderwise LimitedOverview
Udderwise Limited is a live company located in shepton mallet, BA4 6UF with a Companies House number of 09612258. It operates in the veterinary activities sector, SIC Code 75000. Founded in May 2015, it's largest shareholder is
peter edmondson
with a 100% stake. Udderwise Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£146.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Udderwise Limited 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
Health Rating3.5out of 5
3 Strong
3 Regular
5 Weak
Size
annual sales of £146.4k, make it smaller than the average company (£2.3m)
£146.4k - Udderwise Limited
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -31%, show it is growing at a slower rate (8.5%)
-31% - Udderwise Limited
8.5% - Industry AVG
Production
with a gross margin of 78.3%, this company has a comparable cost of product (78.3%)
78.3% - Udderwise Limited
78.3% - Industry AVG
Profitability
an operating margin of -11.7% make it less profitable than the average company (11.2%)
-11.7% - Udderwise Limited
11.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (34)
2 - Udderwise Limited
34 - Industry AVG
Pay Structure
on an average salary of £34.4k, the company has an equivalent pay structure (£34.4k)
£34.4k - Udderwise Limited
£34.4k - Industry AVG
Efficiency
resulting in sales per employee of £73.2k, this is equally as efficient (£71.2k)
£73.2k - Udderwise Limited
£71.2k - Industry AVG
Debtor Days
it gets paid by customers after 9 days, this is earlier than average (18 days)
9 days - Udderwise Limited
18 days - Industry AVG
Creditor Days
its suppliers are paid after 4375 days, this is slower than average (33 days)
4375 days - Udderwise Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Udderwise Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 9 weeks, this is more cash available to meet short term requirements (7 weeks)
9 weeks - Udderwise Limited
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 87.1%, this is a higher level of debt than the average (32.3%)
87.1% - Udderwise Limited
32.3% - Industry AVG
UDDERWISE LIMITED financials
EXPORT
Udderwise Limited's latest turnover from June 2024 is estimated at £146.4 thousand and the company has net assets of £56.6 thousand. According to their latest financial statements, Udderwise Limited has 2 employees and maintains cash reserves of £70.8 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Turnover
146,391
126,702
169,758
453,071
300,917
286,597
266,811
225,028
850,318
Other Income Or Grants
Cost Of Sales
31,819
28,411
39,418
122,886
108,601
96,225
60,114
52,202
181,219
Gross Profit
114,573
98,291
130,339
330,185
192,316
190,373
206,697
172,826
669,099
Admin Expenses
131,726
122,753
133,507
330,277
197,748
174,332
182,279
172,599
591,476
Operating Profit
-17,153
-24,462
-3,168
-92
-5,432
16,041
24,418
227
77,623
Interest Payable
Interest Receivable
4,180
4,916
1,356
98
90
707
407
160
152
Pre-Tax Profit
-12,973
-19,546
-1,812
6
-5,342
16,748
24,825
386
77,775
Tax
-1
-3,182
-4,717
-73
-15,555
Profit After Tax
-12,973
-19,546
-1,812
5
-5,342
13,566
20,108
313
62,220
Dividends Paid
Retained Profit
-12,973
-19,546
-1,812
5
-5,342
13,566
20,108
313
62,220
Employee Costs
68,750
66,384
63,334
60,200
60,575
57,969
52,297
50,067
380,814
Number Of Employees
2
2
2
2
2
2
2
2
15
EBITDA*
-16,748
-24,084
-2,917
91
-5,382
16,107
32,154
7,970
85,373
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Tangible Assets
363,679
363,673
363,273
362,982
362,592
362,642
362,525
370,261
378,004
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
363,679
363,673
363,273
362,982
362,592
362,642
362,525
370,261
378,004
Stock & work in progress
Trade Debtors
3,629
1,545
7,396
45,822
28,529
27,971
14,480
10,482
30,815
Group Debtors
Misc Debtors
Cash
70,756
88,496
108,133
108,829
87,083
93,076
95,584
67,022
60,837
misc current assets
total current assets
74,385
90,041
115,529
154,651
115,612
121,047
110,064
77,504
91,652
total assets
438,064
453,714
478,802
517,633
478,204
483,689
472,589
447,765
469,656
Bank overdraft
Bank loan
Trade Creditors
381,425
384,102
389,644
426,663
387,239
387,382
389,848
385,132
407,336
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
381,425
384,102
389,644
426,663
387,239
387,382
389,848
385,132
407,336
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
381,425
384,102
389,644
426,663
387,239
387,382
389,848
385,132
407,336
net assets
56,639
69,612
89,158
90,970
90,965
96,307
82,741
62,633
62,320
total shareholders funds
56,639
69,612
89,158
90,970
90,965
96,307
82,741
62,633
62,320
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Operating Activities
Operating Profit
-17,153
-24,462
-3,168
-92
-5,432
16,041
24,418
227
77,623
Depreciation
405
378
251
183
50
66
7,736
7,743
7,750
Amortisation
Tax
-1
-3,182
-4,717
-73
-15,555
Stock
Debtors
2,084
-5,851
-38,426
17,293
558
13,491
3,998
-20,333
30,815
Creditors
-2,677
-5,542
-37,019
39,424
-143
-2,466
4,716
-22,204
407,336
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-21,509
-23,775
-1,510
22,221
-6,083
-3,032
28,155
6,026
446,339
Investing Activities
capital expenditure
-411
-778
-542
-573
-183
-385,754
Change in Investments
cash flow from investments
-411
-778
-542
-573
-183
-385,754
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
4,180
4,916
1,356
98
90
707
407
160
152
cash flow from financing
4,180
4,916
1,356
98
90
707
407
160
252
cash and cash equivalents
cash
-17,740
-19,637
-696
21,746
-5,993
-2,508
28,562
6,185
60,837
overdraft
change in cash
-17,740
-19,637
-696
21,746
-5,993
-2,508
28,562
6,185
60,837
udderwise 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 udderwise limited. Get real-time insights into udderwise limited's credit score, group structure and payment trends.
Perform a competitor analysis for udderwise limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in BA4 area or any other competitors across 12 key performance metrics.
udderwise limited Ownership
UDDERWISE LIMITED group structure
Udderwise Limited has no subsidiary companies.
Ultimate parent company
UDDERWISE LIMITED
09612258
UDDERWISE LIMITED Shareholders
The sole shareholder of Udderwise Limited is Peter Edmondson.
peter edmondson
100%
udderwise limited directors
Udderwise Limited currently has 2 directors.
The longest serving directors include
Mrs Lavinia Montgomery (May 2015) and
Mr Peter Edmondson (May 2015).
hill farm withial hill, east pennard, shepton mallet, somerset, BA4 6UF
Bank
-
Legal Advisor
-
udderwise 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 udderwise limited.
udderwise 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 UDDERWISE LIMITED. This can take several minutes, an email will notify you when this has completed.
udderwise limitedCompanies House Filings - See Documents
