Bodle Bros Limited

POWER SEARCH PRICING

SOLUTIONS

bodle bros limited Company Information

Live

MatureMidHealthy

Company Number

00430877

Website

www.bodlebros.co.uk

Registered Address

southdown store, cuckfield road, burgess hill, west sussex, RH15 8RE

Industry

Wholesale of grain, unmanufactured tobacco, seeds and animal feeds

Telephone

01444232131

Next Accounts Due

November 2024

Group Structure

View All

Directors

Michael Sandercock30 Years

Julie Sandercock23 Years

View All

Shareholders

michael sandercock 70%

william frederick sandercock 24.3%

View All

bodle bros limited Estimated Valuation

£3.6m

Pomanda estimates the enterprise value of BODLE BROS LIMITED at £3.6m based on a Turnover of £10.1m and 0.36x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Bodle Bros Limited is a live company located in burgess hill, RH15 8RE with a Companies House number of 00430877. It operates in the wholesale of grain, unmanufactured tobacco, seeds and animal feeds sector, SIC Code 46210. Founded in March 1947, it's largest shareholder is michael sandercock with a 70% stake. Bodle Bros Limited is a mature, mid sized company, Pomanda has estimated its turnover at £10.1m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Bodle Bros Limited a 3.5 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

Health Rating3.5out of 5

4 Strong

4 Regular

4 Weak

Size

annual sales of £10.1m, make it smaller than the average company (£31.2m)

Growth

3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (6%)

EXPORT

Bodle Bros Limited's latest turnover from February 2023 is estimated at £10.1 million and the company has net assets of £1.5 million. According to their latest financial statements, Bodle Bros Limited has 29 employees and maintains cash reserves of £878 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Turnover	10,064,493	8,382,975	6,192,927	6,924,673	6,313,729	6,029,286	6,502,237	5,941,426	7,128,229	6,607,843	7,808,168	7,529,479	7,004,000	5,533,314
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	9,152,375	7,574,417	5,572,084	6,254,445	5,780,213	5,462,361	5,926,596	5,366,548	6,582,906	6,078,560	7,228,028	6,999,605	6,452,528	5,058,792
Gross Profit	912,118	808,558	620,843	670,229	533,515	566,925	575,641	574,878	545,323	529,283	580,140	529,874	551,472	474,522
Admin Expenses	723,573	547,169	485,223	378,876	519,326	559,747	570,350	567,646	527,005	531,984	536,452	516,274	474,401	443,487
Operating Profit	188,545	261,389	135,620	291,353	14,189	7,178	5,291	7,232	18,318	-2,701	43,688	13,600	77,071	31,035
Interest Payable	117,202	69,080	30,663	6,485	8,680	5,991	3,965	3,635	6,852	9,962	10,193	8,076	6,457	9,111
Interest Receivable	32	2	31	232	6	0	0	0	0	0	0	0	6	4
Pre-Tax Profit	71,375	192,311	104,988	285,100	5,515	1,187	1,326	3,597	11,466	-12,663	33,495	5,524	70,621	21,928
Tax	-13,561	-36,539	-19,948	-54,169	-1,048	0	4	-3,305	-6,198	-1,725	-6,200	-10	-6,498	-2,473
Profit After Tax	57,814	155,772	85,040	230,931	4,467	1,187	1,330	292	5,268	-14,388	27,295	5,514	64,123	19,455
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	8,550	8,550	17,100
Retained Profit	57,814	155,772	85,040	230,931	4,467	1,187	1,330	292	5,268	-14,388	27,295	-3,036	55,573	2,355
Employee Costs	1,339,904	1,075,216	613,540	640,958	636,487	547,887	532,961	478,343	198,157	149,531	197,561	184,271	264,825	177,661
Number Of Employees	29	22	14	14	14	13	13	12	5	4	5	5	7	3
EBITDA*	244,254	309,309	184,998	339,722	46,274	41,738	25,936	35,937	55,173	34,509	88,438	63,487	115,971	76,735

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Tangible Assets	2,663,025	2,172,753	1,917,239	652,832	525,805	557,890	527,855	523,125	535,670	538,500	566,160	586,750	569,037	551,785
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	2,663,028	2,172,756	1,917,242	652,835	525,808	557,893	527,858	523,128	535,673	538,503	566,163	586,753	569,040	551,788
Stock & work in progress	528,466	404,599	368,309	259,970	229,882	247,284	201,634	176,958	182,289	191,709	187,168	186,131	181,971	164,115
Trade Debtors	551,797	709,150	423,881	576,022	553,619	581,216	563,949	446,675	824,929	708,793	580,044	711,691	684,129	478,949
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	40,513	29,413	3,213
Misc Debtors	16,122	22,990	14,405	21,677	22,926	21,920	22,242	18,340	14,380	15,135	13,197	16,215	15,904	10,565
Cash	878	736	218	60,801	1,034	582	602	707	496	619	808	735	550	484
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,097,263	1,137,475	806,813	918,470	807,461	851,002	788,427	642,680	1,022,094	916,256	781,217	955,285	911,967	657,326
total assets	3,760,291	3,310,231	2,724,055	1,571,305	1,333,269	1,408,895	1,316,285	1,165,808	1,557,767	1,454,759	1,347,380	1,542,038	1,481,007	1,209,114
Bank overdraft	194,304	167,253	20,042	0	192,151	65,047	91,062	163,161	396,914	376,803	177,253	262,773	318,643	290,662
Bank loan	37,128	37,692	32,605	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	714,999	818,165	540,444	658,166	558,313	742,193	663,732	451,702	596,906	524,064	533,038	641,573	523,921	364,212
Group/Directors Accounts	15,818	6,748	5,720	5,568	2,168	2,433	0	0	2,060	1,664	2,991	3,858	7,196	6,645
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	4,000
hp & lease commitments	33,803	33,804	27,356	31,800	25,057	25,696	0	0	10,946	22,280	58,970	54,200	35,875	24,565
other current liabilities	75,446	61,026	24,771	21,255	20,554	17,913	29,371	33,481	23,449	19,427	27,936	16,472	23,274	19,985
total current liabilities	1,071,498	1,124,688	650,938	716,789	798,243	853,282	784,165	648,344	1,030,275	944,238	800,188	978,876	908,909	710,069
loans	992,390	915,266	952,681	0	0	0	0	0	0	0	0	4,000	4,000	4,000
hp & lease commitments	82,427	85,082	91,013	101,145	12,586	37,640	19,335	6,009	12,330	628	22,910	66,175	72,075	54,595
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	4,000	4,000	4,000	0	0	4,000	4,000	4,000	0	0	0
provisions	160,737	37,052	37,052	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	1,235,554	1,037,400	1,080,746	105,145	16,586	41,640	19,335	6,009	16,330	4,628	26,910	70,175	76,075	58,595
total liabilities	2,307,052	2,162,088	1,731,684	821,934	814,829	894,922	803,500	654,353	1,046,605	948,866	827,098	1,049,051	984,984	768,664
net assets	1,453,239	1,148,143	992,371	749,371	518,440	513,973	512,785	511,455	511,162	505,893	520,282	492,987	496,023	440,450
total shareholders funds	1,453,239	1,148,143	992,371	749,371	518,440	513,973	512,785	511,455	511,162	505,893	520,282	492,987	496,023	440,450

	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Operating Activities
Operating Profit	188,545	261,389	135,620	291,353	14,189	7,178	5,291	7,232	18,318	-2,701	43,688	13,600	77,071	31,035
Depreciation	55,709	47,920	49,378	48,369	32,085	34,560	20,645	28,705	36,855	37,210	44,750	49,887	38,900	45,700
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-13,561	-36,539	-19,948	-54,169	-1,048	0	4	-3,305	-6,198	-1,725	-6,200	-10	-6,498	-2,473
Stock	123,867	36,290	108,339	30,088	-17,402	45,650	24,676	-5,331	-9,420	4,541	1,037	4,160	17,856	164,115
Debtors	-164,221	293,854	-159,413	21,154	-26,591	16,945	121,176	-374,294	115,381	130,687	-175,178	38,973	236,719	492,727
Creditors	-103,166	277,721	-117,722	99,853	-183,880	78,461	212,030	-145,204	72,842	-8,974	-108,535	117,652	159,709	364,212
Accruals and Deferred Income	14,420	36,255	3,516	701	2,641	-11,458	-4,110	10,032	4,022	-8,509	11,464	-6,802	3,289	19,985
Deferred Taxes & Provisions	123,685	0	37,052	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	305,986	256,602	138,970	334,865	-92,020	46,146	88,008	277,085	19,878	-119,927	159,308	131,194	17,896	-198,383
Investing Activities
capital expenditure	-545,981	-303,434	-1,313,785	-175,396	0	-64,595	-25,375	-16,160	-34,025	-9,550	-24,160	-67,600	-56,152	-597,485
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	3
cash flow from investments	-545,981	-303,434	-1,313,785	-175,396	0	-64,595	-25,375	-16,160	-34,025	-9,550	-24,160	-67,600	-56,152	-597,488
Financing Activities
Bank loans	-564	5,087	32,605	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	9,070	1,028	152	3,400	-265	2,433	0	-2,060	396	-1,327	-867	-3,338	551	6,645
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	-4,000	4,000
Long term loans	77,124	-37,415	952,681	0	0	0	0	0	0	0	-4,000	0	0	4,000
Hire Purchase and Lease Commitments	-2,656	517	-14,576	95,302	-25,693	44,001	13,326	-17,267	368	-58,972	-38,495	12,425	28,790	79,160
other long term liabilities	0	0	-4,000	0	0	4,000	0	-4,000	0	0	4,000	0	0	0
share issue	247,282	0	157,960	0	0	1	0	1	1	-1	0	0	0	438,095
interest	-117,170	-69,078	-30,632	-6,253	-8,674	-5,991	-3,965	-3,635	-6,852	-9,962	-10,193	-8,076	-6,451	-9,107
cash flow from financing	213,086	-99,861	1,094,190	92,449	-34,632	44,444	9,361	-26,961	-6,087	-70,262	-49,555	1,011	18,890	522,793
cash and cash equivalents
cash	142	518	-60,583	59,767	452	-20	-105	211	-123	-189	73	185	66	484
overdraft	27,051	147,211	20,042	-192,151	127,104	-26,015	-72,099	-233,753	20,111	199,550	-85,520	-55,870	27,981	290,662
change in cash	-26,909	-146,693	-80,625	251,918	-126,652	25,995	71,994	233,964	-20,234	-199,739	85,593	56,055	-27,915	-290,178

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for bodle bros limited. Get real-time insights into bodle bros limited'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 bodle bros limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

BODLE BROS LIMITED group structure

Bodle Bros Limited has 1 subsidiary company.

Ultimate parent company

BODLE BROS LIMITED

00430877

1 subsidiary

SOUTHDOWN FEEDS LIMITED

01477369

BODLE BROS LIMITED Shareholders

michael sandercock	70%
william frederick sandercock	24.31%
mr kevin timothy thompson	2.84%
mrs elizabeth mary thompson	2.84%

Bodle Bros Limited currently has 4 directors. The longest serving directors include Mr Michael Sandercock (Sep 1993) and Ms Julie Sandercock (May 2001).

officer	age	start	end	role
Mr Michael Sandercock	61 years	Sep 1993	-	Director
Ms Julie Sandercock	59 years	May 2001	-	Director
Mr Frederick Sandercock	28 years	Jan 2024	-	Director
Mr Harry Sandercock	25 years	Jan 2024	-	Director

P&L

February 2023

turnover

10.1m

+20%

operating profit

188.5k

gross margin

9.1%

-6.04%

turnover

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

Balance Sheet

February 2023

net assets

1.5m

+0.27%

total assets

3.8m

+0.14%

cash

878

+0.19%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

prime pharm limited

2.5

eaf group ltd

odeon trade and consulting ltd

h. north agriculture ltd

unicorn overseas limited

company number

00430877

Type

Private limited with Share Capital

industry

46210 - Wholesale of grain, unmanufactured tobacco, seeds and animal feeds

incorporation date

March 1947

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

southdown store, cuckfield road, burgess hill, west sussex, RH15 8RE

last accounts submitted

February 2023

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 8 charges/mortgages relating to bodle bros limited. Currently there are 3 open charges and 5 have been satisfied in the past.

bodle bros limited Company Information

bodle bros limited Estimated Valuation

bodle bros limited Estimated Valuation

bodle bros limited Estimated Valuation

Bodle Bros Limited Overview

Bodle Bros Limited Health Check

BODLE BROS LIMITED financials

bodle bros limited Credit Report and Business Information

Bodle Bros Limited Competitor Analysis

bodle bros limited Ownership

bodle bros limited directors

bodle bros limited company details

bodle bros limited Charges & Mortgages

bodle bros limited Companies House Filings - See Documents