meadows veterinary centre limitedEstimated Valuation
£4m
Pomanda estimates the enterprise value of MEADOWS VETERINARY CENTRE LIMITED at £4m based on a Turnover of £6m and 0.66x industry multiple (adjusted for size and gross margin).
meadows veterinary centre limitedEstimated Valuation
£995.9k
Pomanda estimates the enterprise value of MEADOWS VETERINARY CENTRE LIMITED at £995.9k based on an EBITDA of £277k and a 3.6x industry multiple (adjusted for size and gross margin).
meadows veterinary centre limitedEstimated Valuation
£2.9m
Pomanda estimates the enterprise value of MEADOWS VETERINARY CENTRE LIMITED at £2.9m based on Net Assets of £2.3m and 1.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Meadows Veterinary Centre LimitedOverview
Meadows Veterinary Centre Limited is a live company located in turriff, AB53 4EJ with a Companies House number of SC377868. It operates in the veterinary activities sector, SIC Code 75000. Founded in April 2010, it's largest shareholder is
j graeme fowlie limited
with a 42.1% stake. Meadows Veterinary Centre Limited is a established,
mid sized company, Pomanda has estimated its turnover at
£6m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Meadows Veterinary Centre Limited 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 £6m, make it larger than the average company (£2.1m)
£6m - Meadows Veterinary Centre Limited
£2.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (11.3%)
5% - Meadows Veterinary Centre Limited
11.3% - Industry AVG
Production
with a gross margin of 77.3%, this company has a comparable cost of product (77.3%)
77.3% - Meadows Veterinary Centre Limited
77.3% - Industry AVG
Profitability
an operating margin of 3.8% make it less profitable than the average company (10.7%)
3.8% - Meadows Veterinary Centre Limited
10.7% - Industry AVG
Employees
with 32 employees, this is similar to the industry average (29)
32 - Meadows Veterinary Centre Limited
29 - Industry AVG
Pay Structure
on an average salary of £35.4k, the company has an equivalent pay structure (£35.4k)
£35.4k - Meadows Veterinary Centre Limited
£35.4k - Industry AVG
Efficiency
resulting in sales per employee of £188.4k, this is more efficient (£71.7k)
£188.4k - Meadows Veterinary Centre Limited
£71.7k - Industry AVG
Debtor Days
it gets paid by customers after 39 days, this is later than average (20 days)
39 days - Meadows Veterinary Centre Limited
20 days - Industry AVG
Creditor Days
its suppliers are paid after 145 days, this is slower than average (37 days)
145 days - Meadows Veterinary Centre Limited
37 days - Industry AVG
Stock Days
it holds stock equivalent to 125 days, this is more than average (32 days)
125 days - Meadows Veterinary Centre Limited
32 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 65 weeks, this is more cash available to meet short term requirements (18 weeks)
65 weeks - Meadows Veterinary Centre Limited
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 27.9%, this is a lower level of debt than the average (38.6%)
27.9% - Meadows Veterinary Centre Limited
38.6% - Industry AVG
MEADOWS VETERINARY CENTRE LIMITED financials
EXPORT
Meadows Veterinary Centre Limited's latest turnover from April 2024 is estimated at £6 million and the company has net assets of £2.3 million. According to their latest financial statements, Meadows Veterinary Centre Limited has 32 employees and maintains cash reserves of £1.1 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Turnover
6,028,093
4,951,139
5,295,498
5,208,539
4,650,064
4,165,159
6,441,060
6,036,061
2,944,327
7,962,057
7,772,028
2,039,175
2,340,261
2,676,640
Other Income Or Grants
Cost Of Sales
1,367,832
1,199,660
1,399,948
1,701,047
1,284,762
1,131,218
1,450,951
1,399,655
627,457
1,710,598
1,695,954
913,268
1,199,856
1,530,847
Gross Profit
4,660,261
3,751,479
3,895,550
3,507,492
3,365,302
3,033,941
4,990,110
4,636,406
2,316,870
6,251,458
6,076,073
1,125,907
1,140,405
1,145,793
Admin Expenses
4,428,735
3,500,879
3,619,886
3,037,406
3,392,510
2,796,556
5,071,870
4,295,475
2,180,634
5,901,951
5,819,813
749,033
997,474
1,028,891
Operating Profit
231,526
250,600
275,664
470,086
-27,208
237,385
-81,760
340,931
136,236
349,507
256,260
376,874
142,931
116,902
Interest Payable
6,559
4,923
3,242
426
Interest Receivable
52,705
38,832
6,671
704
495
3,054
2,249
1,283
1,872
1,062
1,211
Pre-Tax Profit
284,231
289,432
282,335
470,790
-26,714
240,438
-79,511
342,214
138,108
350,569
250,911
371,951
139,689
116,476
Tax
-71,058
-72,358
-53,644
-89,450
-45,683
-65,021
-27,621
-70,114
-52,691
-87,175
-29,900
-15,607
Profit After Tax
213,173
217,074
228,691
381,340
-26,714
194,755
-79,511
277,193
110,486
280,455
198,220
284,776
109,789
100,869
Dividends Paid
60,000
67,500
87,500
Retained Profit
213,173
217,074
228,691
381,340
-26,714
194,755
-79,511
277,193
110,486
280,455
198,220
224,776
42,289
13,369
Employee Costs
1,133,283
1,059,997
989,612
873,345
992,045
901,469
779,267
857,680
1,388,249
3,290,944
3,217,125
932,475
867,984
1,063,126
Number Of Employees
32
31
31
29
32
30
30
31
52
128
130
38
41
51
EBITDA*
276,956
302,035
326,926
509,400
4,591
264,652
-57,741
383,607
153,021
398,614
302,298
424,883
191,111
169,810
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Tangible Assets
932,559
924,027
927,045
713,674
693,185
705,319
692,565
640,000
645,815
530,207
517,292
518,292
514,032
515,520
Intangible Assets
31,702
63,402
95,102
126,802
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
932,559
924,027
927,045
713,674
693,185
705,319
692,565
640,000
645,815
530,207
548,994
581,694
609,134
642,322
Stock & work in progress
470,036
310,935
317,492
227,629
214,312
274,515
262,857
264,507
189,097
168,890
148,872
117,966
101,744
159,447
Trade Debtors
657,246
640,330
530,204
550,270
508,266
494,625
413,957
358,952
109,947
316,070
271,155
293,314
228,214
361,770
Group Debtors
Misc Debtors
35,986
35,989
32,823
35,545
41,008
40,484
65,900
8,388
248,203
6,920
6,968
11,428
Cash
1,065,159
942,655
884,735
894,183
514,364
474,632
339,691
560,049
466,135
282,603
142,217
342,166
213,127
45,041
misc current assets
total current assets
2,228,427
1,929,909
1,765,254
1,707,627
1,277,950
1,284,256
1,082,405
1,191,896
1,013,382
767,563
562,244
760,366
550,053
577,686
total assets
3,160,986
2,853,936
2,692,299
2,421,301
1,971,135
1,989,575
1,774,970
1,831,896
1,659,197
1,297,770
1,111,238
1,342,060
1,159,187
1,220,008
Bank overdraft
Bank loan
Trade Creditors
546,679
471,383
540,764
455,184
479,856
480,952
504,785
493,776
775,369
520,584
614,900
305,333
288,017
384,798
Group/Directors Accounts
2,598
2,598
2,598
2,599
2,598
3,592
3,591
8,388
399,250
489,419
729,231
other short term finances
201,825
204,409
hp & lease commitments
other current liabilities
295,500
273,935
268,804
317,750
227,263
214,444
173,345
170,665
140,306
118,684
89,610
total current liabilities
844,777
747,916
812,166
775,533
709,717
698,988
681,721
672,829
775,369
520,584
614,900
1,046,714
1,100,529
1,203,639
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
37,763
40,747
31,934
26,260
23,250
25,555
22,972
9,279
11,233
15,077
14,684
11,912
total long term liabilities
37,763
40,747
31,934
26,260
23,250
25,555
22,972
9,279
11,233
15,077
14,684
11,912
total liabilities
882,540
788,663
844,100
801,793
732,967
724,543
704,693
682,108
786,602
535,661
629,584
1,058,626
1,100,529
1,203,639
net assets
2,278,446
2,065,273
1,848,199
1,619,508
1,238,168
1,265,032
1,070,277
1,149,788
872,595
762,109
481,654
283,434
58,658
16,369
total shareholders funds
2,278,446
2,065,273
1,848,199
1,619,508
1,238,168
1,265,032
1,070,277
1,149,788
872,595
762,109
481,654
283,434
58,658
16,369
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Operating Activities
Operating Profit
231,526
250,600
275,664
470,086
-27,208
237,385
-81,760
340,931
136,236
349,507
256,260
376,874
142,931
116,902
Depreciation
45,430
51,435
51,262
39,314
31,799
27,267
24,019
14,893
16,785
17,405
14,338
16,309
16,480
21,208
Amortisation
27,783
31,702
31,700
31,700
31,700
31,700
Tax
-71,058
-72,358
-53,644
-89,450
-45,683
-65,021
-27,621
-70,114
-52,691
-87,175
-29,900
-15,607
Stock
159,101
-6,557
89,863
13,317
-60,203
11,658
-1,650
75,410
20,207
20,018
30,906
16,222
-57,703
159,447
Debtors
16,913
113,292
-22,788
36,541
14,165
55,252
112,517
9,190
42,080
44,915
-29,079
65,052
-138,016
373,198
Creditors
75,296
-69,381
85,580
-24,672
-1,096
-23,833
11,009
-281,593
254,785
-94,316
309,567
17,316
-96,781
384,798
Accruals and Deferred Income
21,565
5,131
-48,946
90,487
12,819
41,099
2,680
170,665
-140,306
21,622
29,074
89,610
Deferred Taxes & Provisions
-2,984
8,813
5,674
3,010
-2,305
2,583
13,693
-1,954
-3,844
393
2,772
11,912
Cash flow from operations
123,761
67,505
248,515
438,917
60,047
171,908
-141,226
121,104
314,054
169,644
419,813
307,284
289,223
95,966
Investing Activities
capital expenditure
-53,962
-48,417
-264,633
-59,803
-19,665
-40,021
-76,584
-36,861
-132,393
-30,320
-13,338
-20,569
-14,992
-695,230
Change in Investments
cash flow from investments
-53,962
-48,417
-264,633
-59,803
-19,665
-40,021
-76,584
-36,861
-132,393
-30,320
-13,338
-20,569
-14,992
-695,230
Financing Activities
Bank loans
Group/Directors Accounts
-1
1
-994
1
-4,797
8,388
-399,250
-90,169
-239,812
729,231
Other Short Term Loans
-201,825
-2,584
204,409
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-150
3,000
interest
52,705
38,832
6,671
704
495
3,054
2,249
1,283
1,872
1,062
-5,348
-4,923
-3,242
-426
cash flow from financing
52,705
38,832
6,670
705
-649
3,055
-2,548
9,671
1,872
1,062
-606,423
-97,676
-38,645
731,805
cash and cash equivalents
cash
122,504
57,920
-9,448
379,819
39,732
134,941
-220,358
93,914
183,532
140,386
-199,949
129,039
168,086
45,041
overdraft
change in cash
122,504
57,920
-9,448
379,819
39,732
134,941
-220,358
93,914
183,532
140,386
-199,949
129,039
168,086
45,041
meadows veterinary centre 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 meadows veterinary centre limited. Get real-time insights into meadows veterinary centre limited's credit score, group structure and payment trends.
Meadows Veterinary Centre Limited Competitor Analysis
Perform a competitor analysis for meadows veterinary centre limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in AB53 area or any other competitors across 12 key performance metrics.
meadows veterinary centre limited Ownership
MEADOWS VETERINARY CENTRE LIMITED group structure
Meadows Veterinary Centre Limited has no subsidiary companies.
Ultimate parent company
MEADOWS VETERINARY CENTRE LIMITED
SC377868
MEADOWS VETERINARY CENTRE LIMITED Shareholders
The largest shareholders in Meadows Veterinary Centre Limited include J Graeme Fowlie Limited and Ewan Jamieson Limited.
j graeme fowlie limited
42.11%
ewan jamieson limited
36.84%
andreas michael mertin
10.53%
anne pirie
10.53%
meadows veterinary centre limited directors
Meadows Veterinary Centre Limited currently has 4 directors.
The longest serving directors include
Mr Graeme Fowlie (Jun 2010) and
Ms Anne Pirie (May 2017).
meadows veterinary centre 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 2 charges/mortgages relating to meadows veterinary centre limited. Currently there are 2 open charges and 0 have been satisfied in the past.
meadows veterinary centre 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 MEADOWS VETERINARY CENTRE LIMITED. This can take several minutes, an email will notify you when this has completed.
meadows veterinary centre limitedCompanies House Filings - See Documents
