Pomanda estimates the enterprise value of WILSON GUNN ARCHITECTS LIMITED at £79.5k based on a Turnover of £152.7k and 0.52x industry multiple (adjusted for size and gross margin).
wilson gunn architects limitedEstimated Valuation
£83.7k
Pomanda estimates the enterprise value of WILSON GUNN ARCHITECTS LIMITED at £83.7k based on an EBITDA of £17.6k and a 4.74x industry multiple (adjusted for size and gross margin).
wilson gunn architects limitedEstimated Valuation
£44.2k
Pomanda estimates the enterprise value of WILSON GUNN ARCHITECTS LIMITED at £44.2k based on Net Assets of £13.8k and 3.21x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wilson Gunn Architects LimitedOverview
Wilson Gunn Architects Limited is a live company located in glasgow, G2 3EW with a Companies House number of SC358995. It operates in the architectural activities sector, SIC Code 71111. Founded in May 2009, it's largest shareholder is
william gunn
with a 50% stake. Wilson Gunn Architects Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£152.7k with
declining
growth in recent years.
Pomanda's financial health check has awarded Wilson Gunn Architects Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
6 Weak
Size
annual sales of £152.7k, make it smaller than the average company (£545.9k)
£152.7k - Wilson Gunn Architects Limited
£545.9k - Industry AVG
Growth
3 year (CAGR) sales growth of -14%, show it is growing at a slower rate (3.7%)
-14% - Wilson Gunn Architects Limited
3.7% - Industry AVG
Production
with a gross margin of 50.2%, this company has a comparable cost of product (50.2%)
50.2% - Wilson Gunn Architects Limited
50.2% - Industry AVG
Profitability
an operating margin of 8.4% make it as profitable than the average company (8.3%)
8.4% - Wilson Gunn Architects Limited
8.3% - Industry AVG
Employees
with 4 employees, this is below the industry average (23)
4 - Wilson Gunn Architects Limited
23 - Industry AVG
Pay Structure
on an average salary of £45.5k, the company has an equivalent pay structure (£45.5k)
£45.5k - Wilson Gunn Architects Limited
£45.5k - Industry AVG
Efficiency
resulting in sales per employee of £38.2k, this is less efficient (£74.7k)
£38.2k - Wilson Gunn Architects Limited
£74.7k - Industry AVG
Debtor Days
it gets paid by customers after 20 days, this is earlier than average (82 days)
20 days - Wilson Gunn Architects Limited
82 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Wilson Gunn Architects Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 169 days, this is more than average (10 days)
169 days - Wilson Gunn Architects Limited
10 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 33 weeks, this is more cash available to meet short term requirements (27 weeks)
33 weeks - Wilson Gunn Architects Limited
27 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 91.6%, this is a higher level of debt than the average (55.1%)
91.6% - Wilson Gunn Architects Limited
55.1% - Industry AVG
WILSON GUNN ARCHITECTS LIMITED financials
EXPORT
Wilson Gunn Architects Limited's latest turnover from August 2018 is estimated at £152.7 thousand and the company has net assets of £13.8 thousand. According to their latest financial statements, Wilson Gunn Architects Limited has 4 employees and maintains cash reserves of £92.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
May 2012
May 2011
May 2010
Turnover
152,671
225,655
378,132
243,473
187,000
169,578
185,777
91,479
7,936
Other Income Or Grants
Cost Of Sales
76,030
107,842
172,901
108,570
80,822
65,330
75,825
33,368
2,673
Gross Profit
76,641
117,813
205,231
134,902
106,178
104,247
109,952
58,111
5,262
Admin Expenses
63,768
114,178
209,517
128,153
131,290
72,792
91,428
74,193
1,361
Operating Profit
12,873
3,635
-4,286
6,749
-25,112
31,455
18,524
-16,082
3,901
Interest Payable
298
622
622
Interest Receivable
504
52
6
13
61
91
30
3
3
Pre-Tax Profit
13,079
3,065
-4,901
6,761
-25,051
31,545
18,554
-16,079
3,904
Tax
-2,485
-582
-1,352
-7,255
-4,453
-1,093
Profit After Tax
10,594
2,483
-4,901
5,409
-25,051
24,290
14,101
-16,079
2,811
Dividends Paid
Retained Profit
10,594
2,483
-4,901
5,409
-25,051
24,290
14,101
-16,079
2,811
Employee Costs
182,121
229,289
229,052
221,617
133,787
131,206
129,047
83,391
40,922
Number Of Employees
4
5
5
5
3
3
3
2
1
EBITDA*
17,647
6,986
-1,302
9,808
-19,991
35,763
20,809
-15,114
4,590
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
May 2012
May 2011
May 2010
Tangible Assets
27,530
19,471
17,398
17,818
19,472
19,926
11,289
8,020
3,903
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
27,530
19,471
17,398
17,818
19,472
19,926
11,289
8,020
3,903
Stock & work in progress
35,243
15,000
20,346
23,145
17,300
Trade Debtors
8,669
27,320
70,463
22,142
27,405
29,105
28,997
13,154
1,175
Group Debtors
Misc Debtors
401
401
Cash
92,719
41,682
5,082
24,274
12,107
1,118
misc current assets
total current assets
136,631
84,002
91,210
50,770
44,705
53,379
41,104
13,154
2,293
total assets
164,161
103,473
108,608
68,588
64,177
73,305
52,393
21,174
6,196
Bank overdraft
19,895
Bank loan
Trade Creditors
60,602
44,696
51,550
34,432
3,375
Group/Directors Accounts
6,250
722
6,077
other short term finances
8,832
hp & lease commitments
other current liabilities
90,596
84,299
53,366
total current liabilities
145,293
96,846
104,916
59,443
60,602
44,696
51,550
34,432
3,375
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
3,386
provisions
3,464
3,012
3,564
3,403
total long term liabilities
5,111
3,464
3,012
3,564
3,403
3,386
total liabilities
150,404
100,310
107,928
63,007
64,005
48,082
51,550
34,432
3,375
net assets
13,757
3,163
680
5,581
172
25,223
843
-13,258
2,821
total shareholders funds
13,757
3,163
680
5,581
172
25,223
843
-13,258
2,821
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
12,873
3,635
-4,286
6,749
-25,112
31,455
18,524
-16,082
3,901
Depreciation
4,774
3,351
2,984
3,059
5,121
4,308
2,285
968
689
Amortisation
Tax
-2,485
-582
-1,352
-7,255
-4,453
-1,093
Stock
20,243
-5,346
-2,799
5,845
17,300
Debtors
-18,651
-43,544
48,321
-4,862
-1,700
108
15,843
11,979
1,175
Creditors
-60,602
15,906
-6,854
17,118
31,057
3,375
Accruals and Deferred Income
-90,596
6,297
30,933
53,366
Deferred Taxes & Provisions
-3,464
452
-552
161
3,403
Cash flow from operations
-80,490
62,043
-16,443
398
-16,282
21,546
17,631
3,964
5,697
Investing Activities
capital expenditure
-12,833
-5,424
-2,564
-1,405
-4,667
-12,945
-5,554
-5,085
-4,592
Change in Investments
cash flow from investments
-12,833
-5,424
-2,564
-1,405
-4,667
-12,945
-5,554
-5,085
-4,592
Financing Activities
Bank loans
Group/Directors Accounts
-6,250
5,528
-5,355
6,077
Other Short Term Loans
8,832
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-3,386
3,386
share issue
90
10
interest
206
-570
-616
13
61
91
30
3
3
cash flow from financing
2,788
4,958
-5,971
6,090
-3,325
3,567
30
3
13
cash and cash equivalents
cash
51,037
41,682
-5,082
5,082
-24,274
12,167
12,107
-1,118
1,118
overdraft
-19,895
19,895
change in cash
51,037
61,577
-24,977
5,082
-24,274
12,167
12,107
-1,118
1,118
wilson gunn architects 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 wilson gunn architects limited. Get real-time insights into wilson gunn architects limited's credit score, group structure and payment trends.
Wilson Gunn Architects Limited Competitor Analysis
Perform a competitor analysis for wilson gunn architects limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in G 2 area or any other competitors across 12 key performance metrics.
wilson gunn architects limited Ownership
WILSON GUNN ARCHITECTS LIMITED group structure
Wilson Gunn Architects Limited has no subsidiary companies.
Ultimate parent company
WILSON GUNN ARCHITECTS LIMITED
SC358995
WILSON GUNN ARCHITECTS LIMITED Shareholders
The largest shareholders in Wilson Gunn Architects Limited include William Gunn and Kenny Alexander Williamson.
william gunn
50%
kenny alexander williamson
25%
enda casey williamson
25%
wilson gunn architects limited directors
Wilson Gunn Architects Limited currently has 3 directors.
The longest serving directors include
Mr William Gunn (May 2009) and
Mr Enda Williamson (Jul 2013).
wilson gunn architects 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 wilson gunn architects limited.
wilson gunn architects 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 WILSON GUNN ARCHITECTS LIMITED. This can take several minutes, an email will notify you when this has completed.
wilson gunn architects limitedCompanies House Filings - See Documents
