shukers ltd
shukers ltd Company Information
Company Number
00351322
Next Accounts
Apr 2025
Directors
Shareholders
rubery owen holdings ltd
rubery owen holdings ltd & richard jenkins
Group Structure
View All
Industry
Maintenance and repair of motor vehicles
+3Registered Address
sinclair group old field road, pencoed, bridgend, CF35 5LJ
Website
www.shukers.comshukers ltd Estimated Valuation
Pomanda estimates the enterprise value of SHUKERS LTD at £0 based on a Turnover of £0 and 0.2x industry multiple (adjusted for size and gross margin).
shukers ltd Estimated Valuation
Pomanda estimates the enterprise value of SHUKERS LTD at £0 based on an EBITDA of £0 and a 3.33x industry multiple (adjusted for size and gross margin).
shukers ltd Estimated Valuation
Pomanda estimates the enterprise value of SHUKERS LTD at £0 based on Net Assets of £0 and 2.14x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Shukers Ltd Overview
Shukers Ltd is a dissolved company that was located in bridgend, CF35 5LJ with a Companies House number of 00351322. It operated in the dormant company sector, SIC Code 99999. Founded in March 1939, it's largest shareholder was rubery owen holdings ltd with a 100% stake. The last turnover for Shukers Ltd was estimated at £0.
Upgrade for unlimited company reports & a free credit check
Shukers Ltd Health Check
There is insufficient data available to calculate a health check for Shukers Ltd. Company Health Check FAQs
0 Strong
0 Regular
2 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Shukers Ltd
- - Industry AVG
Growth
3 year (CAGR) sales growth of -100%, show it is growing at a slower rate (8.5%)
- - Shukers Ltd
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Shukers Ltd
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Shukers Ltd
- - Industry AVG
Employees
with 1 employees, this is below the industry average (32)
- Shukers Ltd
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Shukers Ltd
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- Shukers Ltd
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Shukers Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Shukers Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Shukers Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Shukers Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Shukers Ltd
- - Industry AVG
SHUKERS LTD financials
Shukers Ltd's latest turnover from December 2023 is 0 and the company has net assets of 0. According to their latest financial statements, we estimate that Shukers Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 32,054,966 | 50,243,531 | 40,662,988 | 42,614,013 | 42,050,428 | 39,226,143 | 33,061,937 | 55,654,264 | 43,777,451 | 40,863,707 | 40,980,219 | 28,538,441 | 25,471,396 | 21,581,281 | |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 28,737,157 | 45,629,713 | 37,225,495 | 39,026,892 | 38,524,969 | 35,838,815 | 30,375,084 | 50,334,920 | 39,199,004 | 37,213,848 | 37,243,211 | 25,688,105 | 22,768,288 | 19,161,123 | |
| Gross Profit | 3,317,809 | 4,613,818 | 3,437,493 | 3,587,121 | 3,525,459 | 3,387,328 | 2,686,853 | 5,319,344 | 4,578,447 | 3,649,859 | 3,737,008 | 2,850,336 | 2,703,108 | 2,420,158 | |
| Admin Expenses | 2,831,530 | 2,896,325 | 3,192,823 | 2,894,977 | 2,711,676 | 2,797,863 | -537,351 | 4,488,264 | 3,770,612 | 2,802,783 | 3,217,040 | 2,466,619 | 2,344,506 | 2,271,131 | |
| Operating Profit | 486,279 | 1,717,493 | 244,670 | 692,144 | 813,783 | 589,465 | 3,224,204 | 831,080 | 807,835 | 847,076 | 519,968 | 383,717 | 358,602 | 149,027 | |
| Interest Payable | 40,462 | 133,607 | 183,048 | 183,639 | 143,334 | 148,066 | 144,499 | 80,240 | 47,733 | 43,944 | 47,464 | 28,244 | 2,285 | 18,027 | |
| Interest Receivable | 20,659 | 35,684 | 28,151 | 29,539 | 13,744 | 16,230 | 149,027 | ||||||||
| Pre-Tax Profit | -7,156,138 | 445,817 | 1,583,886 | 61,622 | 508,505 | 670,449 | 441,399 | 3,079,705 | 771,499 | 795,786 | 831,283 | 502,043 | 369,217 | 372,547 | 194,257 |
| Tax | 118,947 | -294,243 | -28,301 | -221,903 | 101,745 | -12,807 | -26,951 | -112,125 | -162,203 | -197,556 | 19,082 | -7,000 | -3,468 | ||
| Profit After Tax | -7,156,138 | 564,764 | 1,289,643 | 33,321 | 286,602 | 772,194 | 428,592 | 3,052,754 | 659,374 | 633,583 | 633,727 | 521,125 | 362,217 | 369,079 | 194,257 |
| Dividends Paid | 754,000 | 4,188,897 | 600,000 | 300,000 | 300,000 | 150,000 | 100,000 | ||||||||
| Retained Profit | -7,156,138 | -189,236 | 1,289,643 | 33,321 | 286,602 | 772,194 | 428,592 | -1,136,143 | 59,374 | 633,583 | 333,727 | 221,125 | 212,217 | 369,079 | 94,257 |
| Employee Costs | 1,310,263 | 1,313,665 | 1,537,503 | 1,579,958 | 1,780,864 | 1,760,497 | 1,685,991 | 2,777,322 | 2,358,476 | 1,930,085 | 2,065,190 | 1,599,420 | 1,485,041 | 1,401,725 | |
| Number Of Employees | 33 | 57 | 53 | 63 | 61 | 53 | 49 | 82 | 74 | 63 | 58 | 69 | 63 | 59 | |
| EBITDA* | 599,475 | 1,977,456 | 527,646 | 1,003,631 | 1,039,675 | 788,480 | 3,671,470 | 1,066,207 | 1,046,488 | 1,078,975 | 823,585 | 613,836 | 501,338 | 258,319 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 3,756,867 | 3,948,074 | 4,194,960 | 3,248,904 | 3,325,614 | 3,356,201 | 5,301,448 | 2,368,830 | 2,428,698 | 2,556,099 | 2,854,515 | 2,592,394 | 2,545,061 | ||
| Intangible Assets | |||||||||||||||
| Investments & Other | 840,000 | 695,000 | 715,000 | 3,235,000 | 3,160,000 | 3,145,000 | |||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 4,596,867 | 4,643,074 | 4,909,960 | 6,483,904 | 6,485,614 | 6,501,201 | 5,301,448 | 2,368,830 | 2,428,698 | 2,556,099 | 2,854,515 | 2,592,394 | 2,545,061 | ||
| Stock & work in progress | 8,001,572 | 7,710,074 | 9,764,394 | 8,803,870 | 8,277,743 | 5,198,397 | 9,146,560 | 6,663,549 | 5,303,365 | 4,049,491 | 4,007,433 | 2,826,030 | 2,710,877 | ||
| Trade Debtors | 277,551 | 1,019,395 | 1,640,731 | 1,378,490 | 1,976,407 | 1,008,359 | 1,554,318 | 1,130,542 | 949,287 | 743,248 | 1,154,077 | 1,093,785 | 819,036 | ||
| Group Debtors | 7,339,435 | 1,577,146 | 596,219 | 4,253 | 57 | ||||||||||
| Misc Debtors | 475,667 | 439,983 | 258,506 | 542,119 | 563,157 | 420,337 | 595,582 | 334,059 | 258,376 | 417,268 | 459,264 | 404,527 | 377,270 | ||
| Cash | 2,446,666 | 918,116 | 139,243 | 42,348 | 190,243 | 47,332 | 158,225 | 1,351,194 | 1,088,327 | 378,690 | 267 | 82,456 | 317,673 | ||
| misc current assets | |||||||||||||||
| total current assets | 7,339,435 | 11,201,456 | 11,664,714 | 12,399,093 | 10,771,080 | 11,007,550 | 6,674,425 | 11,454,685 | 9,479,344 | 7,599,355 | 5,588,697 | 5,621,041 | 4,406,798 | 4,224,913 | |
| total assets | 7,339,435 | 15,798,323 | 16,307,788 | 17,309,053 | 17,254,984 | 17,493,164 | 13,175,626 | 16,756,133 | 11,848,174 | 10,028,053 | 8,144,796 | 8,475,556 | 6,999,192 | 6,769,974 | |
| Bank overdraft | 1,655,729 | 860,513 | 901,966 | 1,456,503 | 836,302 | 413,364 | 343,474 | 189,877 | 246,461 | ||||||
| Bank loan | 257,610 | 150,441 | 150,441 | ||||||||||||
| Trade Creditors | 6,360,192 | 6,760,700 | 6,296,681 | 6,086,905 | 6,553,989 | 3,455,970 | 7,611,507 | 5,267,661 | 3,860,297 | 2,870,972 | 3,211,681 | 2,329,215 | 2,414,911 | ||
| Group/Directors Accounts | 1,377,590 | 137,959 | 1,973,058 | 2,056,204 | 32,714 | 23,333 | 9,351 | 259,152 | 117,215 | ||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 183,297 | 511,440 | 287,630 | 333,024 | 273,512 | 531,446 | 294,322 | 252,803 | 309,649 | 590,076 | 189,912 | 75,621 | 206,553 | 146,971 | |
| total current liabilities | 183,297 | 8,249,222 | 7,048,330 | 8,681,003 | 9,344,429 | 10,194,046 | 5,206,795 | 8,700,612 | 6,023,388 | 4,817,180 | 3,260,112 | 3,792,915 | 2,535,768 | 2,679,097 | |
| loans | 3,000,000 | 2,370,890 | 1,971,020 | 2,121,460 | 2,423,170 | 2,163,805 | |||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | 31,023 | 10,317 | 806,912 | 16,734 | 9,178 | 28,848 | 36,386 | 55,468 | 48,468 | 45,000 | |||||
| total long term liabilities | 3,000,000 | 2,401,913 | 1,971,020 | 2,131,777 | 3,230,082 | 2,180,539 | 9,178 | 28,848 | 36,386 | 55,468 | 48,468 | 45,000 | |||
| total liabilities | 183,297 | 8,249,222 | 10,048,330 | 11,082,916 | 11,315,449 | 12,325,823 | 8,436,877 | 10,881,151 | 6,032,566 | 4,846,028 | 3,296,498 | 3,848,383 | 2,584,236 | 2,724,097 | |
| net assets | 7,156,138 | 7,549,101 | 6,259,458 | 6,226,137 | 5,939,535 | 5,167,341 | 4,738,749 | 5,874,982 | 5,815,608 | 5,182,025 | 4,848,298 | 4,627,173 | 4,414,956 | 4,045,877 | |
| total shareholders funds | 7,156,138 | 7,549,101 | 6,259,458 | 6,226,137 | 5,939,535 | 5,167,341 | 4,738,749 | 5,874,982 | 5,815,608 | 5,182,025 | 4,848,298 | 4,627,173 | 4,414,956 | 4,045,877 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 486,279 | 1,717,493 | 244,670 | 692,144 | 813,783 | 589,465 | 3,224,204 | 831,080 | 807,835 | 847,076 | 519,968 | 383,717 | 358,602 | 149,027 | |
| Depreciation | 113,196 | 259,963 | 282,976 | 311,487 | 225,892 | 199,015 | 447,266 | 235,127 | 238,653 | 231,899 | 303,617 | 230,119 | 142,736 | 109,292 | |
| Amortisation | |||||||||||||||
| Tax | 118,947 | -294,243 | -28,301 | -221,903 | 101,745 | -12,807 | -26,951 | -112,125 | -162,203 | -197,556 | 19,082 | -7,000 | -3,468 | ||
| Stock | -8,001,572 | 291,498 | -2,054,320 | 960,524 | 526,127 | 3,079,346 | -3,948,163 | 2,483,011 | 1,360,184 | 1,253,874 | 42,058 | 1,181,403 | 115,153 | 2,710,877 | |
| Debtors | -7,339,435 | 6,586,217 | -2,283,306 | 541,068 | 570,594 | -614,702 | 1,110,868 | -721,204 | 685,299 | 256,938 | 47,147 | -452,825 | 115,029 | 301,949 | 1,196,363 |
| Creditors | -6,360,192 | -400,508 | 464,019 | 209,776 | -467,084 | 3,098,019 | -4,155,537 | 2,343,846 | 1,407,364 | 989,325 | -340,709 | 882,466 | -85,696 | 2,414,911 | |
| Accruals and Deferred Income | -183,297 | -328,143 | 223,810 | -45,394 | 59,512 | -257,934 | 237,124 | 41,519 | -56,846 | -280,427 | 400,164 | 114,291 | -130,932 | 59,582 | 146,971 |
| Deferred Taxes & Provisions | -31,023 | 31,023 | -10,317 | -796,595 | 790,178 | 7,556 | -19,670 | -7,538 | -19,082 | 7,000 | 3,468 | 45,000 | |||
| Cash flow from operations | 7,156,138 | -4,554,558 | 3,498,323 | 2,400,199 | -449,079 | 494,660 | -875,993 | 4,990,046 | 80,328 | 374,430 | 962,349 | 1,007,934 | 68,938 | 58,122 | -1,042,039 |
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | -840,000 | 145,000 | -20,000 | -2,520,000 | 75,000 | 15,000 | 3,145,000 | ||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | -257,610 | 107,169 | 150,441 | ||||||||||||
| Group/Directors Accounts | -1,377,590 | 1,377,590 | -137,959 | -1,835,099 | -83,146 | 2,056,204 | -32,714 | 9,381 | 13,982 | -249,801 | 259,152 | -117,215 | 117,215 | ||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -3,000,000 | 629,110 | 399,870 | -150,440 | -301,710 | 259,365 | 2,163,805 | ||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | -40,462 | -133,607 | -183,048 | -183,639 | -143,334 | -148,066 | -144,499 | -59,581 | -12,049 | -15,793 | -17,925 | -14,500 | 13,945 | 131,000 | |
| cash flow from financing | -1,621,779 | -1,756,017 | 50,493 | -1,511,699 | -376,920 | 1,756,869 | 114,776 | 2,071,510 | -2,668 | -1,811 | -267,726 | 244,652 | -103,270 | 4,199,835 | |
| cash and cash equivalents | |||||||||||||||
| cash | -2,446,666 | 1,528,550 | 778,873 | 96,895 | -147,895 | 142,911 | -110,893 | -1,192,969 | 262,867 | 709,637 | 378,423 | -82,189 | -235,217 | 317,673 | |
| overdraft | -1,655,729 | 795,216 | -41,453 | -554,537 | 620,201 | 422,938 | 69,890 | 153,597 | -56,584 | 246,461 | |||||
| change in cash | -2,446,666 | 1,528,550 | 2,434,602 | -698,321 | -106,442 | 697,448 | -731,094 | -1,615,907 | 192,977 | 556,040 | 435,007 | -328,650 | -235,217 | 317,673 |
shukers ltd Credit Report and Business Information
Shukers Ltd Competitor Analysis
Perform a competitor analysis for shukers ltd by selecting its closest rivals, whether from the ACTIVITIES OF EXTRATERRITORIAL ORGANISATIONS AND BODIES sector, other undefined companies, companies in CF35 area or any other competitors across 12 key performance metrics.
shukers ltd Ownership
SHUKERS LTD group structure
Shukers Ltd has no subsidiary companies.
Ultimate parent company
2 parents
SHUKERS LTD
00351322
shukers ltd directors
Shukers Ltd currently has 1 director, Mr Andrew Sinclair serving since Jul 2022.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Andrew Sinclair | Wales | 52 years | Jul 2022 | - | Director |
P&L
December 2023turnover
0
-100%
operating profit
0
-100%
gross margin
0%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
0
-1%
total assets
0
-1%
cash
0
0%
net assets
Total assets minus all liabilities
shukers ltd company details
company number
00351322
Type
Private limited with Share Capital
industry
45200 - Maintenance and repair of motor vehicles
99999 - Dormant Company
45320 - Retail trade of motor vehicle parts and accessories
incorporation date
March 1939
age
86
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
shuker & son (shrewsbury) limited (October 1988)
accountant
-
auditor
HAINES WATTS WALES LLP
address
sinclair group old field road, pencoed, bridgend, CF35 5LJ
Bank
BARCLAYS BANK PLC, BARCLAYS BANK PLC, BARCLAYS BANK PLC
Legal Advisor
-
shukers ltd 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 20 charges/mortgages relating to shukers ltd. Currently there are 0 open charges and 20 have been satisfied in the past.
shukers ltd 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 SHUKERS LTD. This can take several minutes, an email will notify you when this has completed.
shukers ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
