Pomanda estimates the enterprise value of VETS NOW EMERGENCY LIMITED at £115m based on a Turnover of £114.5m and 1x industry multiple (adjusted for size and gross margin).
vets now emergency limitedEstimated Valuation
£91.1m
Pomanda estimates the enterprise value of VETS NOW EMERGENCY LIMITED at £91.1m based on an EBITDA of £16.3m and a 5.58x industry multiple (adjusted for size and gross margin).
vets now emergency limitedEstimated Valuation
£79.4m
Pomanda estimates the enterprise value of VETS NOW EMERGENCY LIMITED at £79.4m based on Net Assets of £66.3m and 1.2x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Vets Now Emergency LimitedOverview
Vets Now Emergency Limited is a live company located in fife, KY11 8SG with a Companies House number of SC218632. It operates in the veterinary activities sector, SIC Code 75000. Founded in April 2001, it's largest shareholder is
vn holdings limited
with a 100% stake. Vets Now Emergency Limited is a mature,
mega sized company, Pomanda has estimated its turnover at
£114.5m with
high
growth in recent years.
Pomanda's financial health check has awarded Vets Now Emergency Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
3 Regular
3 Weak
Size
annual sales of £114.5m, make it larger than the average company (£1.8m)
£114.5m - Vets Now Emergency Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (8.5%)
17% - Vets Now Emergency Limited
8.5% - Industry AVG
Production
with a gross margin of 43.6%, this company has a higher cost of product (76.1%)
43.6% - Vets Now Emergency Limited
76.1% - Industry AVG
Profitability
an operating margin of 12.9% make it more profitable than the average company (10.5%)
12.9% - Vets Now Emergency Limited
10.5% - Industry AVG
Employees
with 1703 employees, this is above the industry average (26)
1703 - Vets Now Emergency Limited
26 - Industry AVG
Pay Structure
on an average salary of £34.5k, the company has an equivalent pay structure (£34.4k)
£34.5k - Vets Now Emergency Limited
£34.4k - Industry AVG
Efficiency
resulting in sales per employee of £67.2k, this is equally as efficient (£69.7k)
£67.2k - Vets Now Emergency Limited
£69.7k - Industry AVG
Debtor Days
it gets paid by customers after 23 days, this is near the average (22 days)
23 days - Vets Now Emergency Limited
22 days - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (42 days)
7 days - Vets Now Emergency Limited
42 days - Industry AVG
Stock Days
it holds stock equivalent to 2 days, this is less than average (32 days)
2 days - Vets Now Emergency Limited
32 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 6 weeks, this is less cash available to meet short term requirements (18 weeks)
6 weeks - Vets Now Emergency Limited
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 19.5%, this is a lower level of debt than the average (40.2%)
19.5% - Vets Now Emergency Limited
40.2% - Industry AVG
VETS NOW EMERGENCY LIMITED financials
EXPORT
Vets Now Emergency Limited's latest turnover from September 2023 is £114.5 million and the company has net assets of £66.3 million. According to their latest financial statements, Vets Now Emergency Limited has 1,703 employees and maintains cash reserves of £1.4 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
114,486,391
104,081,900
88,829,891
72,312,446
77,788,501
39,254,726
35,097,590
31,686,317
28,606,900
25,596,040
24,528,640
22,636,888
20,546,167
17,423,740
Other Income Or Grants
45,070
Cost Of Sales
64,568,506
58,773,344
46,170,503
38,937,706
58,188,299
26,953,621
23,095,637
20,549,733
18,989,943
17,303,811
16,814,868
16,489,800
14,719,855
11,131,778
Gross Profit
49,917,885
45,308,556
42,659,388
33,419,810
19,600,202
12,301,105
12,001,953
11,136,584
9,616,957
8,292,229
7,713,772
6,147,088
5,826,312
6,291,962
Admin Expenses
35,169,745
31,707,288
29,747,209
25,816,497
16,383,465
10,169,610
8,454,564
6,715,286
5,744,708
5,653,517
3,219,897
5,121,383
4,452,146
5,016,620
Operating Profit
14,748,140
13,601,268
12,912,179
7,603,313
3,216,737
2,131,495
3,547,389
4,421,298
3,872,249
2,638,712
4,493,875
1,025,705
1,374,166
1,275,342
Interest Payable
73,811
127,314
163,515
126,429
63,434
60,834
8,522
68,033
99,710
136,196
151,463
80,695
76,725
88,158
Interest Receivable
2,429,285
1,150
103
4
2
1,243
7,163
10,649
Pre-Tax Profit
17,103,614
13,475,104
12,748,664
7,476,884
3,153,303
2,070,661
3,538,970
4,353,269
3,772,541
2,502,516
4,343,655
945,010
1,304,604
1,197,833
Tax
-213,770
-607,374
2,185
1,018,490
-498,220
-366,661
-604,275
-968,234
-808,504
-506,133
-219,587
-258,666
-383,566
-121,429
Profit After Tax
16,889,844
12,867,730
12,750,849
8,495,374
2,655,083
1,704,000
2,934,695
3,385,035
2,964,037
1,996,383
4,124,068
686,344
921,038
1,076,404
Dividends Paid
427,200
281,800
3,966,800
2,204,800
446,458
116,667
1,299,000
24,000
204,000
74,000
Retained Profit
16,889,844
12,867,730
12,750,849
8,495,374
2,227,883
1,422,200
-1,032,105
1,180,235
2,517,579
1,879,716
2,825,068
662,344
717,038
1,002,404
Employee Costs
58,669,082
54,525,310
47,720,728
38,487,798
45,772,522
27,691,193
23,353,879
19,777,288
17,635,130
2,574,787
2,683,208
15,180,887
13,384,507
11,025,498
Number Of Employees
1,703
1,683
1,469
1,304
1,443
1,154
1,058
986
936
926
919
863
780
671
EBITDA*
16,324,249
15,457,066
14,922,894
9,324,310
5,992,974
3,014,431
4,280,095
4,998,089
4,342,870
3,217,644
5,061,736
1,506,921
1,820,028
1,601,311
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
60,035,930
57,023,540
48,308,242
18,708,999
5,931,140
2,760,004
2,847,011
2,576,384
2,590,127
3,143,542
3,324,536
3,408,989
3,102,054
3,242,864
Intangible Assets
9,441,524
9,883,160
6,340,177
6,340,177
6,340,177
1,245,407
1,535,542
1,761,358
2,087,910
1,788,024
1,927,824
2,006,352
1,663,799
1,001,830
Investments & Other
538,903
470,266
145,000
145,000
145,000
145,000
145,000
145,000
145,000
145,000
Debtors (Due After 1 year)
42,458,600
11,931,122
Total Fixed Assets
70,016,357
67,376,966
54,648,419
25,049,176
12,271,317
4,150,411
4,527,553
4,482,742
4,823,037
5,076,566
5,397,360
5,560,341
4,910,853
4,244,694
Stock & work in progress
366,278
386,982
402,662
349,773
349,304
412,032
364,482
333,664
322,355
332,025
322,382
320,775
286,101
238,108
Trade Debtors
7,221,340
5,567,815
8,339,044
8,104,569
4,304,873
2,320,708
1,833,126
1,879,006
1,482,929
1,200,066
1,658,862
1,390,739
1,527,694
886,270
Group Debtors
10,439,867
9,573,872
5,315,560
7,286,630
6,517,467
5,698,532
1,901,866
901,275
1,019,950
Misc Debtors
3,397,258
2,807,833
1,733,956
1,664,354
818,398
1,147,507
808,321
479,478
452,171
748,906
480,264
522,469
1,058,991
871,768
Cash
1,432,127
551,274
7,758,207
10,801,765
3,588,676
4,298,330
3,313,708
4,531,634
3,600,807
2,030,708
485,983
1,240,462
1,451,676
822,018
misc current assets
total current assets
12,417,003
9,313,904
18,233,869
20,920,461
9,061,251
18,618,444
15,893,509
12,539,342
13,144,892
10,829,172
8,646,023
5,376,311
5,225,737
3,838,114
total assets
82,433,360
76,690,870
72,882,288
45,969,637
21,332,568
22,768,855
20,421,062
17,022,084
17,967,929
15,905,738
14,043,383
10,936,652
10,136,590
8,082,808
Bank overdraft
272,372
137,600
Bank loan
531,704
401,345
137,600
Trade Creditors
1,311,131
1,427,095
1,691,676
1,416,318
540,906
1,032,307
893,648
651,214
562,668
635,585
670,686
357,734
526,921
442,218
Group/Directors Accounts
1,336,569
1,116,035
64,597
2,035,942
1,351,991
1,284,171
4,031
2,000
2,000
other short term finances
hp & lease commitments
365,824
449,222
313,701
247,294
71,655
69,081
1,191
other current liabilities
10,403,005
10,788,705
13,230,069
11,709,458
5,215,906
4,123,466
3,758,090
3,840,286
3,614,824
3,561,677
2,352,882
3,269,847
3,080,791
2,097,663
total current liabilities
12,079,960
12,665,022
15,235,446
13,373,070
5,756,812
6,563,997
5,836,854
4,556,097
6,213,434
6,080,957
4,709,084
3,903,984
3,747,312
2,680,672
loans
1,053,673
11,209,140
24,190,583
12,040,879
236,945
3,063,292
3,113,980
164,684
702,914
1,305,064
2,502,887
2,901,528
2,798,900
2,431,500
hp & lease commitments
2,957,119
3,363,944
3,128,775
3,278,497
30,639
102,294
Accruals and Deferred Income
other liabilities
7,143
14,285
78,571
85,714
125,000
105,000
provisions
total long term liabilities
4,010,792
14,573,084
21,061,808
8,762,382
236,945
3,093,931
3,216,274
171,827
717,199
1,305,064
2,581,458
2,987,242
2,923,900
2,536,500
total liabilities
16,090,752
27,238,106
36,297,254
22,135,452
5,993,757
9,657,928
9,053,128
4,727,924
6,930,633
7,386,021
7,290,542
6,891,226
6,671,212
5,217,172
net assets
66,342,608
49,452,764
36,585,034
23,834,185
15,338,811
13,110,927
11,367,934
12,294,160
11,037,296
8,519,717
6,752,841
4,045,426
3,465,378
2,865,636
total shareholders funds
66,342,608
49,452,764
36,585,034
23,834,185
15,338,811
13,110,927
11,367,934
12,294,160
11,037,296
8,519,717
6,752,841
4,045,426
3,465,378
2,865,636
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
14,748,140
13,601,268
12,912,179
7,603,313
3,216,737
2,131,495
3,547,389
4,421,298
3,872,249
2,638,712
4,493,875
1,025,705
1,374,166
1,275,342
Depreciation
1,576,109
1,855,798
2,010,715
1,720,997
1,406,852
583,918
506,890
264,877
359,801
469,906
458,559
382,163
382,941
311,012
Amortisation
1,369,385
299,018
225,816
311,914
110,820
109,026
109,302
99,053
62,921
14,957
Tax
-213,770
-607,374
2,185
1,018,490
-498,220
-366,661
-604,275
-968,234
-808,504
-506,133
-219,587
-258,666
-383,566
-121,429
Stock
-20,704
-15,680
52,889
469
-62,728
47,550
30,818
11,309
-9,670
9,643
1,607
34,674
47,993
238,108
Debtors
2,242,950
-44,155,952
30,831,555
16,576,774
-8,784,811
1,692,763
4,541,275
-1,547,686
755,291
628,781
4,022,584
327,114
709,972
2,777,988
Creditors
-115,964
-264,581
275,358
875,412
-491,401
138,659
242,434
88,546
-72,917
-35,101
312,952
-169,187
84,703
442,218
Accruals and Deferred Income
-385,700
-2,441,364
1,520,611
6,493,552
1,092,440
365,376
-82,196
225,462
53,147
1,208,795
-916,965
189,056
983,128
2,097,663
Deferred Taxes & Provisions
Cash flow from operations
13,386,569
56,315,379
-14,163,396
1,134,521
14,943,332
1,411,492
-736,035
5,880,240
2,768,975
3,246,781
213,945
906,336
1,746,328
1,003,667
Investing Activities
capital expenditure
-4,146,863
-14,114,079
-31,609,958
-14,498,856
-11,042,143
-505,794
-777,517
-236,496
-217,092
-258,138
-404,880
-1,130,704
-967,021
-1,657,825
Change in Investments
68,637
470,266
-145,000
145,000
cash flow from investments
-4,215,500
-14,584,345
-31,609,958
-14,498,856
-10,897,143
-505,794
-777,517
-236,496
-217,092
-258,138
-404,880
-1,130,704
-1,112,021
-1,657,825
Financing Activities
Bank loans
-531,704
130,359
401,345
-137,600
137,600
Group/Directors Accounts
-1,336,569
220,534
1,051,438
-1,971,345
683,951
67,820
1,280,140
2,031
2,000
Other Short Term Loans
Long term loans
-10,155,467
-12,981,443
12,149,704
11,803,934
-2,826,347
-50,688
2,949,296
-538,230
-602,150
-1,197,823
-398,641
102,628
367,400
2,431,500
Hire Purchase and Lease Commitments
-490,223
370,690
-83,315
3,525,791
-102,294
-69,081
171,375
-1,191
1,191
other long term liabilities
-7,143
-7,142
14,285
-78,571
-7,143
-39,286
20,000
105,000
share issue
1
320,793
105,879
76,629
-112,840
-117,653
-82,296
-117,296
1,863,232
interest
2,355,474
-126,164
-163,515
-126,429
-63,434
-60,834
-8,419
-68,029
-99,708
-136,196
-150,220
-80,695
-69,562
-77,509
cash flow from financing
-8,290,216
-12,736,917
11,902,874
15,203,296
-4,328,643
360,724
4,262,426
-2,508,117
-535,326
-1,327,251
1,007,828
-235,218
336,951
4,325,414
cash and cash equivalents
cash
880,853
-7,206,933
-3,043,558
7,213,089
-709,654
984,622
-1,217,926
930,827
1,570,099
1,544,725
-754,479
-211,214
629,658
822,018
overdraft
-272,372
272,372
-137,600
137,600
change in cash
880,853
-7,206,933
-3,043,558
7,213,089
-709,654
984,622
-1,217,926
930,827
1,570,099
1,544,725
-482,107
-483,586
767,258
684,418
vets now emergency 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 vets now emergency limited. Get real-time insights into vets now emergency limited's credit score, group structure and payment trends.
Perform a competitor analysis for vets now emergency limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in KY11 area or any other competitors across 12 key performance metrics.
vets now emergency limited Ownership
VETS NOW EMERGENCY LIMITED group structure
Vets Now Emergency Limited has no subsidiary companies.
penguin house castle riggs, dunfermline, fife, KY11 8SG
Bank
HSBC BANK PLC
Legal Advisor
-
vets now emergency 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 found 6 charges/mortgages relating to vets now emergency limited. Currently there are 1 open charges and 5 have been satisfied in the past.
vets now emergency 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 VETS NOW EMERGENCY LIMITED. This can take several minutes, an email will notify you when this has completed.
vets now emergency limitedCompanies House Filings - See Documents
