badger 2018 limited
badger 2018 limited Company Information
Company Number
11248619
Website
-Registered Address
c/o wsm, connect house, 133-137 alexandra road, london, SW19 7JY
Industry
Development of building projects
Telephone
-
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
sarah margaret howland 20%
peter charles howland 20%
View Allbadger 2018 limited Estimated Valuation
Pomanda estimates the enterprise value of BADGER 2018 LIMITED at £322k based on a Turnover of £1.1m and 0.31x industry multiple (adjusted for size and gross margin).
badger 2018 limited Estimated Valuation
Pomanda estimates the enterprise value of BADGER 2018 LIMITED at £381.1k based on an EBITDA of £166.5k and a 2.29x industry multiple (adjusted for size and gross margin).
badger 2018 limited Estimated Valuation
Pomanda estimates the enterprise value of BADGER 2018 LIMITED at £342.4k based on Net Assets of £262.4k and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Badger 2018 Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Badger 2018 Limited Overview
Badger 2018 Limited is a live company located in london, SW19 7JY with a Companies House number of 11248619. It operates in the development of building projects sector, SIC Code 41100. Founded in March 2018, it's largest shareholder is sarah margaret howland with a 20% stake. Badger 2018 Limited is a young, small sized company, Pomanda has estimated its turnover at £1.1m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Badger 2018 Limited Health Check
Pomanda's financial health check has awarded Badger 2018 Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
4 Weak
Size
annual sales of £1.1m, make it smaller than the average company (£2.2m)
- Badger 2018 Limited
£2.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a similar rate (2%)
- Badger 2018 Limited
2% - Industry AVG
Production
with a gross margin of 9.1%, this company has a higher cost of product (25.6%)
- Badger 2018 Limited
25.6% - Industry AVG
Profitability
an operating margin of 15.8% make it more profitable than the average company (8.7%)
- Badger 2018 Limited
8.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
2 - Badger 2018 Limited
6 - Industry AVG
Pay Structure
on an average salary of £47.1k, the company has an equivalent pay structure (£47.1k)
- Badger 2018 Limited
£47.1k - Industry AVG
Efficiency
resulting in sales per employee of £527.7k, this is more efficient (£278.5k)
- Badger 2018 Limited
£278.5k - Industry AVG
Debtor Days
it gets paid by customers after 81 days, this is later than average (28 days)
- Badger 2018 Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 150 days, this is slower than average (31 days)
- Badger 2018 Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Badger 2018 Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Badger 2018 Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 60.1%, this is a lower level of debt than the average (74.9%)
60.1% - Badger 2018 Limited
74.9% - Industry AVG
badger 2018 limited Credit Report and Business Information
Badger 2018 Limited Competitor Analysis
Perform a competitor analysis for badger 2018 limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
badger 2018 limited Ownership
BADGER 2018 LIMITED group structure
Badger 2018 Limited has no subsidiary companies.
Ultimate parent company
BADGER 2018 LIMITED
11248619
badger 2018 limited directors
Badger 2018 Limited currently has 2 directors. The longest serving directors include Mr Peter Howland (Mar 2018) and Ms Sarah Howland (Mar 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Peter Howland | United Kingdom | 77 years | Mar 2018 | - | Director |
| Ms Sarah Howland | United Kingdom | 74 years | Mar 2018 | - | Director |
BADGER 2018 LIMITED financials
Badger 2018 Limited's latest turnover from March 2023 is estimated at £1.1 million and the company has net assets of £262.4 thousand. According to their latest financial statements, Badger 2018 Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | |
|---|---|---|---|---|---|
| Turnover | |||||
| Other Income Or Grants | |||||
| Cost Of Sales | |||||
| Gross Profit | |||||
| Admin Expenses | |||||
| Operating Profit | |||||
| Interest Payable | |||||
| Interest Receivable | |||||
| Pre-Tax Profit | |||||
| Tax | |||||
| Profit After Tax | |||||
| Dividends Paid | |||||
| Retained Profit | |||||
| Employee Costs | |||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | |
|---|---|---|---|---|---|
| Tangible Assets | 423,097 | 330,000 | 661,329 | 613,776 | 863,790 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 423,097 | 330,000 | 661,329 | 613,776 | 863,790 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 234,303 | 256,995 | 38,461 | 5,825 | 2,621 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 |
| total current assets | 234,303 | 256,995 | 38,461 | 5,825 | 2,621 |
| total assets | 657,400 | 586,995 | 699,790 | 619,601 | 866,411 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 394,997 | 459,496 | 664,141 | 623,634 | 868,031 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 394,997 | 459,496 | 664,141 | 623,634 | 868,031 |
| loans | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 394,997 | 459,496 | 664,141 | 623,634 | 868,031 |
| net assets | 262,403 | 127,499 | 35,649 | -4,033 | -1,620 |
| total shareholders funds | 262,403 | 127,499 | 35,649 | -4,033 | -1,620 |
| Mar 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | |||||
| Amortisation | |||||
| Tax | |||||
| Stock | 0 | 0 | 0 | 0 | 0 |
| Debtors | -22,692 | 218,534 | 32,636 | 3,204 | 2,621 |
| Creditors | -64,499 | -204,645 | 40,507 | -244,397 | 868,031 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||
| Financing Activities | |||||
| Bank loans | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||
| interest | |||||
| cash flow from financing | |||||
| cash and cash equivalents | |||||
| cash | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 |
P&L
March 2023turnover
1.1m
-11%
operating profit
166.5k
0%
gross margin
9.1%
-4.68%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
262.4k
+1.06%
total assets
657.4k
+0.12%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
badger 2018 limited company details
company number
11248619
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
March 2018
age
6
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
c/o wsm, connect house, 133-137 alexandra road, london, SW19 7JY
last accounts submitted
March 2023
badger 2018 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 badger 2018 limited.
badger 2018 limited Companies House Filings - See Documents
| date | description | view/download |
|---|
