drsw ltd
drsw ltd Company Information
Company Number
09878957
Website
-Registered Address
darwing house 7, kidderminster road, bromsgrove, B61 7JJ
Industry
General medical practice activities
Telephone
-
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
mr dominic wild 50%
mrs samantha wild 50%
drsw ltd Estimated Valuation
Pomanda estimates the enterprise value of DRSW LTD at £69.4k based on a Turnover of £163.8k and 0.42x industry multiple (adjusted for size and gross margin).
drsw ltd Estimated Valuation
Pomanda estimates the enterprise value of DRSW LTD at £25k based on an EBITDA of £7.3k and a 3.43x industry multiple (adjusted for size and gross margin).
drsw ltd Estimated Valuation
Pomanda estimates the enterprise value of DRSW LTD at £184.9k based on Net Assets of £62.4k and 2.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Drsw Ltd Overview
Drsw Ltd is a dissolved company that was located in bromsgrove, B61 7JJ with a Companies House number of 09878957. It operated in the general medical practice activities sector, SIC Code 86210. Founded in November 2015, it's largest shareholder was mr dominic wild with a 50% stake. The last turnover for Drsw Ltd was estimated at £163.8k.
Upgrade for unlimited company reports & a free credit check
Drsw Ltd Health Check
Pomanda's financial health check has awarded Drsw Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
1 Strong
2 Regular
6 Weak
Size
annual sales of £163.8k, make it smaller than the average company (£590.5k)
- Drsw Ltd
£590.5k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Drsw Ltd
- - Industry AVG
Production
with a gross margin of 21.5%, this company has a higher cost of product (40.5%)
- Drsw Ltd
40.5% - Industry AVG
Profitability
an operating margin of 4.5% make it less profitable than the average company (5.6%)
- Drsw Ltd
5.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (28)
2 - Drsw Ltd
28 - Industry AVG
Pay Structure
on an average salary of £27.9k, the company has an equivalent pay structure (£27.9k)
- Drsw Ltd
£27.9k - Industry AVG
Efficiency
resulting in sales per employee of £81.9k, this is equally as efficient (£72.9k)
- Drsw Ltd
£72.9k - Industry AVG
Debtor Days
it gets paid by customers after 139 days, this is later than average (37 days)
- Drsw Ltd
37 days - Industry AVG
Creditor Days
its suppliers are paid after 10 days, this is quicker than average (32 days)
- Drsw Ltd
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Drsw Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Drsw Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5.5%, this is a lower level of debt than the average (58.3%)
5.5% - Drsw Ltd
58.3% - Industry AVG
DRSW LTD financials
Drsw Ltd's latest turnover from March 2019 is estimated at £163.8 thousand and the company has net assets of £62.4 thousand. According to their latest financial statements, Drsw Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|
| 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 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|
| Tangible Assets | 3,654 | 4,470 | 6,182 |
| Intangible Assets | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 |
| Total Fixed Assets | 3,654 | 4,470 | 6,182 |
| Stock & work in progress | 0 | 0 | 0 |
| Trade Debtors | 62,453 | 57,355 | 49,031 |
| Group Debtors | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 29 |
| total current assets | 62,453 | 57,355 | 49,060 |
| total assets | 66,107 | 61,825 | 55,242 |
| Bank overdraft | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 |
| Trade Creditors | 3,661 | 5,290 | 11,950 |
| Group/Directors Accounts | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 |
| total current liabilities | 3,661 | 5,290 | 11,950 |
| loans | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 |
| total liabilities | 3,661 | 5,290 | 11,950 |
| net assets | 62,446 | 56,535 | 43,292 |
| total shareholders funds | 62,446 | 56,535 | 43,292 |
| Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | |||
| Depreciation | |||
| Amortisation | |||
| Tax | |||
| Stock | 0 | 0 | 0 |
| Debtors | 5,098 | 8,324 | 49,031 |
| Creditors | -1,629 | -6,660 | 11,950 |
| Accruals and Deferred Income | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 |
| Cash flow from operations | |||
| Investing Activities | |||
| capital expenditure | |||
| Change in Investments | 0 | 0 | 0 |
| cash flow from investments | |||
| Financing Activities | |||
| Bank loans | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 |
| share issue | |||
| interest | |||
| cash flow from financing | |||
| cash and cash equivalents | |||
| cash | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 |
drsw ltd Credit Report and Business Information
Drsw Ltd Competitor Analysis
Perform a competitor analysis for drsw ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other undefined companies, companies in B61 area or any other competitors across 12 key performance metrics.
drsw ltd Ownership
DRSW LTD group structure
Drsw Ltd has no subsidiary companies.
Ultimate parent company
DRSW LTD
09878957
drsw ltd directors
Drsw Ltd currently has 2 directors. The longest serving directors include Mrs Samantha Wild (Nov 2015) and Mr Dominic Wild (Nov 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Samantha Wild | 50 years | Nov 2015 | - | Director | |
| Mr Dominic Wild | 50 years | Nov 2015 | - | Director |
P&L
March 2019turnover
163.8k
+12%
operating profit
7.3k
0%
gross margin
21.6%
-15.17%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2019net assets
62.4k
+0.1%
total assets
66.1k
+0.07%
cash
0
0%
net assets
Total assets minus all liabilities
drsw ltd company details
company number
09878957
Type
Private limited with Share Capital
industry
86210 - General medical practice activities
incorporation date
November 2015
age
9
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
March 2019
address
darwing house 7, kidderminster road, bromsgrove, B61 7JJ
accountant
-
auditor
-
drsw 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 drsw ltd.
drsw ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
