Green Veterinary Practice Limited

POWER SEARCH PRICING

SOLUTIONS

green veterinary practice limited Company Information

Live

YoungSmallRapid

Company Number

10060885

Website

Registered Address

lightwood barn lightwood lane, sheffield, S8 8BG

Industry

Veterinary activities

Telephone

01142645454

Next Accounts Due

July 2024

Group Structure

View All

Directors

Aleksander Jaki8 Years

Ewa Sadkowska7 Years

Shareholders

aleksander jaki 50%

ewa sadkowska 50%

green veterinary practice limited Estimated Valuation

£2.5m

Pomanda estimates the enterprise value of GREEN VETERINARY PRACTICE LIMITED at £2.5m based on a Turnover of £4.3m and 0.59x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Green Veterinary Practice Limited is a live company located in sheffield, S8 8BG with a Companies House number of 10060885. It operates in the veterinary activities sector, SIC Code 75000. Founded in March 2016, it's largest shareholder is aleksander jaki with a 50% stake. Green Veterinary Practice Limited is a young, small sized company, Pomanda has estimated its turnover at £4.3m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Green Veterinary Practice Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

5 Strong

3 Regular

3 Weak

Size

annual sales of £4.3m, make it larger than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of 38%, show it is growing at a faster rate (7%)

EXPORT

Green Veterinary Practice Limited's latest turnover from October 2022 is estimated at £4.3 million and the company has net assets of £934.9 thousand. According to their latest financial statements, Green Veterinary Practice Limited has 27 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016
Turnover	4,325,577	3,999,382	2,617,266	1,629,421	1,871,273	4,257,689	2,960
Other Income Or Grants	0	0	0	0	0	0	0
Cost Of Sales	971,912	929,886	577,976	434,547	418,748	982,953	629
Gross Profit	3,353,665	3,069,496	2,039,290	1,194,874	1,452,525	3,274,735	2,331
Admin Expenses	3,123,931	2,614,009	1,813,081	1,080,068	1,343,349	3,239,145	2,206
Operating Profit	229,734	455,487	226,209	114,806	109,176	35,590	125
Interest Payable	7,858	7,168	6,746	3,464	361	0	0
Interest Receivable	6,969	501	237	621	273	0	0
Pre-Tax Profit	228,844	448,820	219,700	111,963	109,088	35,590	125
Tax	-43,480	-85,276	-41,743	-21,273	-20,727	-6,762	-25
Profit After Tax	185,364	363,544	177,957	90,690	88,361	28,828	100
Dividends Paid	0	0	0	0	0	0	0
Retained Profit	185,364	363,544	177,957	90,690	88,361	28,828	100
Employee Costs	850,874	727,109	563,725	456,148	340,420	1,820,689	26,357
Number Of Employees	27	24	19	15	13	73	1
EBITDA*	296,764	526,122	297,578	177,420	109,176	35,590	125

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016
Tangible Assets	572,150	153,679	148,807	128,809	245,691	244,152	0
Intangible Assets	0	29,800	59,200	88,800	118,400	0	0
Investments & Other	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0
Total Fixed Assets	572,150	183,479	208,007	217,609	245,691	244,152	0
Stock & work in progress	20,000	20,000	20,000	20,000	20,000	0	0
Trade Debtors	426,828	377,213	236,564	149,514	107,402	128,200	100
Group Debtors	0	0	0	0	0	0	0
Misc Debtors	58,485	35,875	13,692	2,274	0	0	0
Cash	0	619,487	382,044	92,767	72,768	0	0
misc current assets	200,188	0	0	0	0	2,097	0
total current assets	705,501	1,052,575	652,300	264,555	203,375	130,297	100
total assets	1,277,651	1,236,054	860,307	482,164	449,066	374,449	100
Bank overdraft	22,897	22,309	19,566	11,189	10,700	0	0
Bank loan	0	0	0	0	0	0	0
Trade Creditors	90,770	93,512	56,771	45,779	25,077	86,953	0
Group/Directors Accounts	0	0	0	0	0	142,278	0
other short term finances	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0
other current liabilities	145,807	262,468	264,429	130,350	0	0	0
total current liabilities	259,474	378,289	340,766	187,318	218,063	229,231	0
loans	61,848	83,451	109,696	80,739	0	0	0
hp & lease commitments	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	776	350	0
other liabilities	0	0	0	6,028	113,614	115,940	0
provisions	21,385	24,734	23,809	0	0	0	0
total long term liabilities	83,233	108,185	133,505	86,767	113,614	116,290	0
total liabilities	342,707	486,474	474,271	274,085	331,677	345,521	0
net assets	934,944	749,580	386,036	208,079	117,389	28,928	100
total shareholders funds	934,944	749,580	386,036	208,079	117,389	28,928	100

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016
Operating Activities
Operating Profit	229,734	455,487	226,209	114,806	109,176	35,590	125
Depreciation	37,230	41,235	41,769	33,014	0	0	0
Amortisation	29,800	29,400	29,600	29,600	0	0	0
Tax	-43,480	-85,276	-41,743	-21,273	-20,727	-6,762	-25
Stock	0	0	0	0	20,000	0	0
Debtors	72,225	162,832	98,468	-48,382	71,970	128,100	100
Creditors	-2,742	36,741	10,992	20,702	-61,876	86,953	0
Accruals and Deferred Income	-116,661	-1,961	134,079	129,574	426	350	0
Deferred Taxes & Provisions	-3,349	925	23,809	0	0	0	0
Cash flow from operations	58,307	313,719	326,247	354,805	-64,971	-11,969	0
Investing Activities
capital expenditure	-455,701	-46,107	-61,767	83,868	-119,939	-244,152	0
Change in Investments	0	0	0	0	0	0	0
cash flow from investments	-455,701	-46,107	-61,767	83,868	-119,939	-244,152	0
Financing Activities
Bank loans	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	-142,278	142,278	0
Other Short Term Loans	0	0	0	0	0	0	0
Long term loans	-21,603	-26,245	28,957	80,739	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0
other long term liabilities	0	0	-6,028	-107,586	-2,326	115,940	0
share issue	0	0	0	0	100	0	0
interest	-889	-6,667	-6,509	-2,843	-88	0	0
cash flow from financing	-22,492	-32,912	16,420	-29,690	-144,592	258,218	0
cash and cash equivalents
cash	-619,487	237,443	289,277	19,999	72,768	0	0
overdraft	588	2,743	8,377	489	10,700	0	0
change in cash	-620,075	234,700	280,900	19,510	62,068	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for green veterinary practice limited. Get real-time insights into green veterinary practice limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for green veterinary practice limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

GREEN VETERINARY PRACTICE LIMITED group structure

Green Veterinary Practice Limited has no subsidiary companies.

Ultimate parent company

GREEN VETERINARY PRACTICE LIMITED

10060885

GREEN VETERINARY PRACTICE LIMITED Shareholders

aleksander jaki	50%
ewa sadkowska	50%

Green Veterinary Practice Limited currently has 2 directors. The longest serving directors include Mr Aleksander Jaki (Mar 2016) and Ms Ewa Sadkowska (Nov 2016).

officer	country	age	start	end	role
Mr Aleksander Jaki	United Kingdom	49 years	Mar 2016	-	Director
Ms Ewa Sadkowska	England	45 years	Nov 2016	-	Director

P&L

October 2022

turnover

4.3m

+8%

operating profit

229.7k

gross margin

77.6%

+1.02%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

October 2022

net assets

934.9k

+0.25%

total assets

1.3m

+0.03%

cash

-1%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

calweton veterinary services limited

anderson abercromby veterinary referrals limited

yorkshire equine practice limited

regent court veterinary practice limited

4.5

farm gate veterinary services limited

company number

10060885

Type

Private limited with Share Capital

industry

75000 - Veterinary activities

incorporation date

March 2016

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

lightwood barn lightwood lane, sheffield, S8 8BG

last accounts submitted

October 2022

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 green veterinary practice limited.

green veterinary practice limited Company Information

green veterinary practice limited Estimated Valuation

green veterinary practice limited Estimated Valuation

green veterinary practice limited Estimated Valuation

Green Veterinary Practice Limited Overview

Green Veterinary Practice Limited Health Check

GREEN VETERINARY PRACTICE LIMITED financials

green veterinary practice limited Credit Report and Business Information

Green Veterinary Practice Limited Competitor Analysis

green veterinary practice limited Ownership

green veterinary practice limited directors

green veterinary practice limited company details

green veterinary practice limited Charges & Mortgages

green veterinary practice limited Companies House Filings - See Documents