Yourgp Group Ltd

POWER SEARCH PRICING

SOLUTIONS

yourgp group ltd Company Information

Company Number

SC349074

Next Accounts

Dec 2025

Directors

Stephen Leach

Shareholders

dr lyndsey myskow

stephen leach

Group Structure

View All

Industry

General medical practice activities

Registered Address

waterside house, 19 hawthornbank lane, edinburgh, midlothian, EH4 3BH

Website

https://www.your.gp

yourgp group ltd Estimated Valuation

£3.7m

Pomanda estimates the enterprise value of YOURGP GROUP LTD at £3.7m based on an EBITDA of £948.6k and a 3.86x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Yourgp Group Ltd is a live company located in edinburgh, EH4 3BH with a Companies House number of SC349074. It operates in the general medical practice activities sector, SIC Code 86210. Founded in September 2008, it's largest shareholder is dr lyndsey myskow with a 50% stake. Yourgp Group Ltd is a established, small sized company, Pomanda has estimated its turnover at £925.3k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Yourgp Group Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

5 Strong

3 Regular

4 Weak

Size

annual sales of £925.3k, make it smaller than the average company (£1.9m)

Growth

3 year (CAGR) sales growth of 23%, show it is growing at a faster rate (10.1%)

EXPORT

Yourgp Group Ltd's latest turnover from March 2024 is estimated at £925.3 thousand and the company has net assets of £309 thousand. According to their latest financial statements, Yourgp Group Ltd has 10 employees and maintains cash reserves of £223.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Turnover	925,340	450,132	495,961	535,384	675,588	546,788	494,906	436,710	404,852	290,782	255,434	211,375	240,718	234,743	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	558,129	253,499	299,411	293,971	366,237	272,484	223,826	188,866	200,484	167,511	135,911	101,945	85,944	103,970	0
Gross Profit	367,211	196,633	196,550	241,413	309,351	274,304	271,080	247,844	204,369	123,271	119,524	109,429	154,775	130,773	0
Admin Expenses	-572,310	62,047	194,758	168,337	123,099	286,356	265,870	255,939	146,989	60,329	81,224	124,344	121,117	138,738	-27,064
Operating Profit	939,521	134,586	1,792	73,076	186,252	-12,052	5,210	-8,095	57,380	62,942	38,300	-14,915	33,658	-7,965	27,064
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	5,869	9,446	346	330	1,638	893	153	162	488	329	127	30	30	9	5
Pre-Tax Profit	945,391	144,032	2,138	73,406	187,890	-11,159	5,363	-7,933	57,868	63,271	38,427	-14,885	33,688	-7,956	27,069
Tax	-236,348	-27,366	-406	-13,947	-35,699	0	-1,019	0	-11,573	-13,287	-8,838	0	-8,759	0	-7,579
Profit After Tax	709,043	116,666	1,732	59,459	152,191	-11,159	4,344	-7,933	46,294	49,984	29,589	-14,885	24,929	-7,956	19,490
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	709,043	116,666	1,732	59,459	152,191	-11,159	4,344	-7,933	46,294	49,984	29,589	-14,885	24,929	-7,956	19,490
Employee Costs	344,523	319,423	255,184	333,253	329,638	465,312	435,565	190,518	154,885	118,301	103,113	91,353	109,623	79,578	0
Number Of Employees	10	10	8	10	10	13	13	6	5	4	4	3	4	3	0
EBITDA*	948,575	139,625	9,121	83,737	204,017	12,876	29,701	14,346	73,383	75,734	51,166	-1,935	59,040	18,919	65,677

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Tangible Assets	105,203	8,480	12,284	17,776	27,301	38,217	55,641	66,565	55,738	21,298	14,087	16,555	15,340	30,265	45,391
Intangible Assets	0	0	0	0	0	996	6,496	11,996	17,496	22,996	28,496	33,996	39,500	45,000	40,500
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	105,203	8,480	12,284	17,776	27,301	39,213	62,137	78,561	73,234	44,294	42,583	50,551	54,840	75,265	85,891
Stock & work in progress	45,618	27,182	15,896	12,795	17,502	20,286	29,650	48,122	24,442	26,893	15,550	6,288	1,200	1,500	1,800
Trade Debtors	104,772	19,150	44,824	45,709	61,911	24,456	22,880	42,474	31,680	12,324	13,388	16,640	21,970	16,051	11,769
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	5,565	10,778	9,947	10,221	33,541	14,904	9,671	28,192	0	0	0	0	0	0	0
Cash	223,595	502,908	336,768	355,383	304,234	132,601	105,494	16,505	112,712	82,335	49,083	1,706	10,363	1,511	2,122
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	379,550	560,018	407,435	424,108	417,188	192,247	167,695	135,293	168,834	121,552	78,021	24,634	33,533	19,062	15,691
total assets	484,753	568,498	419,719	441,884	444,489	231,460	229,832	213,854	242,068	165,846	120,604	75,185	88,373	94,327	101,582
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	59,741	64,401	55,210	40,663	61,111	34,881	40,704	35,527	86,019	64,693	69,435	53,605	51,908	75,717	60,383
Group/Directors Accounts	309	309	309	309	0	269	269	269	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	89,415	40,022	16,507	54,066	94,375	57,661	36,055	25,231	0	0	0	0	0	0	0
total current liabilities	149,465	104,732	72,026	95,038	155,486	92,811	77,028	61,027	86,019	64,693	69,435	53,605	51,908	75,717	60,383
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	7,074	21,707
provisions	26,243	1,019	1,612	2,497	4,113	5,950	8,946	13,313	8,602	0	0	0	0	0	0
total long term liabilities	26,243	1,019	1,612	2,497	4,113	5,950	8,946	13,313	8,602	0	0	0	0	7,074	21,707
total liabilities	175,708	105,751	73,638	97,535	159,599	98,761	85,974	74,340	94,621	64,693	69,435	53,605	51,908	82,791	82,090
net assets	309,045	462,747	346,081	344,349	284,890	132,699	143,858	139,514	147,447	101,153	51,169	21,580	36,465	11,536	19,492
total shareholders funds	309,045	462,747	346,081	344,349	284,890	132,699	143,858	139,514	147,447	101,153	51,169	21,580	36,465	11,536	19,492

	Mar 2024	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Operating Activities
Operating Profit	939,521	134,586	1,792	73,076	186,252	-12,052	5,210	-8,095	57,380	62,942	38,300	-14,915	33,658	-7,965	27,064
Depreciation	9,054	5,039	7,329	10,661	16,769	19,428	18,991	16,941	10,503	7,292	7,366	7,476	19,882	21,384	34,113
Amortisation	0	0	0	0	996	5,500	5,500	5,500	5,500	5,500	5,500	5,504	5,500	5,500	4,500
Tax	-236,348	-27,366	-406	-13,947	-35,699	0	-1,019	0	-11,573	-13,287	-8,838	0	-8,759	0	-7,579
Stock	45,618	11,286	3,101	-4,707	-2,784	-9,364	-18,472	23,680	-2,451	11,343	9,262	5,088	-300	-300	1,800
Debtors	110,337	-24,843	-1,159	-39,522	56,092	6,809	-38,115	38,986	19,356	-1,064	-3,252	-5,330	5,919	4,282	11,769
Creditors	59,741	9,191	14,547	-20,448	26,230	-5,823	5,177	-50,492	21,326	-4,742	15,830	1,697	-23,809	15,334	60,383
Accruals and Deferred Income	89,415	23,515	-37,559	-40,309	36,714	21,606	10,824	25,231	0	0	0	0	0	0	0
Deferred Taxes & Provisions	26,243	-593	-885	-1,616	-1,837	-2,996	-4,367	4,711	8,602	0	0	0	0	0	0
Cash flow from operations	731,671	157,929	-17,124	51,646	176,117	28,218	96,903	-68,870	74,833	47,426	52,148	4	20,853	30,271	104,912
Investing Activities
capital expenditure	-114,257	-1,235	-1,837	-1,136	-5,853	-2,004	-8,067	-27,768	-44,943	-14,503	-4,898	-8,691	-4,957	-16,258	-124,504
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-114,257	-1,235	-1,837	-1,136	-5,853	-2,004	-8,067	-27,768	-44,943	-14,503	-4,898	-8,691	-4,957	-16,258	-124,504
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	309	0	0	309	-269	0	0	269	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	-7,074	-14,633	21,707
share issue	-399,998	0	0	0	0	0	0	0	0	0	0	0	0	0	2
interest	5,869	9,446	346	330	1,638	893	153	162	488	329	127	30	30	9	5
cash flow from financing	-393,820	9,446	346	639	1,369	893	153	431	488	329	127	30	-7,044	-14,624	21,714
cash and cash equivalents
cash	223,595	166,140	-18,615	51,149	171,633	27,107	88,989	-96,207	30,377	33,252	47,377	-8,657	8,852	-611	2,122
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	223,595	166,140	-18,615	51,149	171,633	27,107	88,989	-96,207	30,377	33,252	47,377	-8,657	8,852	-611	2,122

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for yourgp group ltd. Get real-time insights into yourgp group ltd'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 yourgp group ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in EH4 area or any other competitors across 12 key performance metrics.

YOURGP GROUP LTD group structure

Yourgp Group Ltd has no subsidiary companies.

Ultimate parent company

YOURGP GROUP LTD

SC349074

YOURGP GROUP LTD Shareholders

dr lyndsey myskow	50%
stephen leach	50%

Yourgp Group Ltd currently has 1 director, Mr Stephen Leach serving since Feb 2014.

officer	country	age	start	end	role
Mr Stephen Leach		56 years	Feb 2014	-	Director

P&L

March 2024

turnover

925.3k

operating profit

939.5k

gross margin

39.7%

turnover

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

Balance Sheet

March 2024

net assets

309k

total assets

484.8k

cash

223.6k

net assets

Total assets minus all liabilities

Similar Companies

e continental ltd

3.5

dr. richard afuakwah (general practice) limited

alexmik solutions limited

4.5

croftwell consulting limited

2.5

lochburn limited

2.5

company number

SC349074

Type

Private limited with Share Capital

industry

86210 - General medical practice activities

incorporation date

September 2008

ultimate parent company

None

previous names

medicalternative ltd (March 2016)

address

waterside house, 19 hawthornbank lane, edinburgh, midlothian, EH4 3BH

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 1 charges/mortgages relating to yourgp group ltd. Currently there are 1 open charges and 0 have been satisfied in the past.

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 YOURGP GROUP LTD. This can take several minutes, an email will notify you when this has completed.

yourgp group ltd Company Information

yourgp group ltd Estimated Valuation

yourgp group ltd Estimated Valuation

yourgp group ltd Estimated Valuation

Yourgp Group Ltd Overview

Yourgp Group Ltd Health Check

YOURGP GROUP LTD financials

yourgp group ltd Credit Report and Business Information

Yourgp Group Ltd Competitor Analysis

yourgp group ltd Ownership

yourgp group ltd directors

yourgp group ltd company details

yourgp group ltd Charges & Mortgages

yourgp group ltd Capital Raised & Share Issues BETA

yourgp group ltd Companies House Filings - See Documents