Benson Components Ltd

POWER SEARCH PRICING

SOLUTIONS

benson components ltd Company Information

Company Number

00503682

Next Accounts

Sep 2025

Directors

Richard Hewitson

Benjamin Hewitson

View All

Shareholders

final flourish ltd

Group Structure

View All

Industry

Manufacture of other transport equipment n.e.c.

Registered Address

saxon works, south st, openshaw, manchester, M11 2FY

Website

http://bensonexhausts.com

benson components ltd Estimated Valuation

£5.3m

Pomanda estimates the enterprise value of BENSON COMPONENTS LTD at £5.3m based on Net Assets of £2.1m and 2.55x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Benson Components Ltd is a live company located in openshaw, M11 2FY with a Companies House number of 00503682. It operates in the manufacture of other transport equipment n.e.c. sector, SIC Code 30990. Founded in January 1952, it's largest shareholder is final flourish ltd with a 100% stake. Benson Components Ltd is a mature, mid sized company, Pomanda has estimated its turnover at £6m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Benson Components Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

3 Regular

3 Weak

Size

annual sales of £6m, make it smaller than the average company (£16.9m)

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (8.6%)

EXPORT

Benson Components Ltd's latest turnover from December 2023 is estimated at £6 million and the company has net assets of £2.1 million. According to their latest financial statements, Benson Components Ltd has 77 employees and maintains cash reserves of £158.9 thousand 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	Dec 2011	Dec 2010	Dec 2009
Turnover	6,022,599	4,898,628	5,260,147	3,989,940	3,995,442	4,804,387	4,727,011	5,029,592	5,715,275	6,076,017	5,868,291	5,577,891	7,221,423	6,277,043	5,439,235
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	4,524,375	3,679,129	3,974,720	2,989,940	2,967,051	3,434,298	3,393,016	3,585,577	4,002,553	4,430,435	4,387,560	4,178,502	5,462,573	4,773,261	4,282,703
Gross Profit	1,498,224	1,219,499	1,285,426	1,000,000	1,028,391	1,370,089	1,333,995	1,444,016	1,712,722	1,645,582	1,480,731	1,399,389	1,758,850	1,503,782	1,156,532
Admin Expenses	540,353	383,556	1,177,419	1,053,654	1,002,147	1,338,041	1,284,375	1,939,019	1,265,786	1,134,307	1,264,451	983,153	1,387,218	1,086,587	950,031
Operating Profit	957,871	835,943	108,007	-53,654	26,244	32,048	49,620	-495,003	446,936	511,275	216,280	416,236	371,632	417,195	206,501
Interest Payable	5,496	10,759	13,526	12,783	12,042	19,517	30,030	42,585	8,217	15,723	18,269	27,777	28,673	30,337	33,901
Interest Receivable	8,663	6,940	470	188	873	46	15	0	77	157	1,569	3,052	4	48	0
Pre-Tax Profit	961,037	832,125	94,951	-66,249	15,075	12,577	19,605	-537,588	438,796	495,709	199,580	391,511	342,963	386,906	172,600
Tax	-240,259	-158,104	-18,041	0	-2,864	-2,390	-3,725	0	-30,620	-84,695	25,162	-13,931	-95,588	-129,243	-40,214
Profit After Tax	720,778	674,021	76,910	-66,249	12,211	10,187	15,880	-537,588	408,176	411,014	224,742	377,580	247,375	257,663	132,386
Dividends Paid	0	0	0	0	0	0	0	0	633,987	132,000	127,950	217,150	1,683,448	167,150	113,952
Retained Profit	720,778	674,021	76,910	-66,249	12,211	10,187	15,880	-537,588	-225,811	279,014	96,792	160,430	-1,436,073	90,513	18,434
Employee Costs	3,159,552	2,646,739	2,349,457	2,057,732	2,083,234	2,027,900	1,985,259	2,303,952	1,717,558	1,750,650	1,574,786	1,628,158	1,974,178	1,618,485	1,468,321
Number Of Employees	77	66	64	54	56	56	60	70	79	79	72	80	91	84	76
EBITDA*	1,109,869	901,674	173,227	13,391	86,373	83,866	79,866	-424,971	511,977	572,493	285,501	508,880	472,169	511,992	300,367

* 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	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	929,051	578,510	374,689	394,224	416,950	314,598	141,369	120,276	1,288,037	1,082,940	1,087,862	1,037,309	1,206,342	742,784	733,826
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	1,964,928	1,250,483	445,390	472,501	452,674	576,823	549,829	535,565	220,995	441,611	427,606	125,234	0	1,544,620	1,413,512
Total Fixed Assets	2,893,979	1,828,993	820,079	866,725	869,624	891,421	691,198	655,841	1,509,032	1,524,551	1,515,468	1,162,543	1,206,342	2,287,404	2,147,338
Stock & work in progress	436,134	370,032	651,035	470,814	556,188	579,274	619,852	438,693	606,410	492,009	523,485	572,041	483,260	478,851	483,365
Trade Debtors	154,967	253,694	343,809	212,450	58,332	390,343	685,725	936,455	666,004	1,175,047	1,359,899	1,345,234	2,236,850	1,199,345	1,034,174
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	79,492	48,104
Misc Debtors	326,367	247,212	322,532	236,246	169,966	149,251	84,417	137,739	515,162	117,534	116,830	211,940	186,894	133,842	91,133
Cash	158,891	171,113	225,474	150,277	226,317	6,528	5,772	85	309	340	250	8,463	7,037	6,509	6,324
misc current assets	0	0	0	0	0	0	0	34,789	0	0	0	0	0	0	0
total current assets	1,076,359	1,042,051	1,542,850	1,069,787	1,010,803	1,125,396	1,395,766	1,547,761	1,787,885	1,784,930	2,000,464	2,137,678	2,914,041	1,898,039	1,663,100
total assets	3,970,338	2,871,044	2,362,929	1,936,512	1,880,427	2,016,817	2,086,964	2,203,602	3,296,917	3,309,481	3,515,932	3,300,221	4,120,383	4,185,443	3,810,438
Bank overdraft	0	0	80,376	136,426	0	217,548	360,747	563,242	667,813	337,917	765,380	724,782	938,692	539,179	629,420
Bank loan	10,000	49,375	0	0	0	0	0	0	0	42,300	0	0	0	0	0
Trade Creditors	997,027	783,218	1,085,680	700,568	623,785	636,219	569,032	402,620	873,311	784,849	927,645	735,412	1,258,696	760,023	681,399
Group/Directors Accounts	8,785	8,785	6,218	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	39,400	0	0	0	0	0	0	0	0	3,375	26,100	24,825	37,425	57,358	49,443
other current liabilities	290,538	345,308	251,663	213,115	269,695	333,148	316,445	412,959	224,751	439,470	358,793	429,679	507,640	455,196	172,750
total current liabilities	1,345,750	1,186,686	1,423,937	1,050,109	893,480	1,186,915	1,246,224	1,378,821	1,765,875	1,607,911	2,077,918	1,914,698	2,742,453	1,811,756	1,533,012
loans	14,167	24,167	72,586	143,450	139,240	0	0	0	131,668	174,743	217,058	258,644	299,525	339,707	379,198
hp & lease commitments	118,200	0	0	0	0	0	0	0	0	0	3,375	12,600	66,070	53,102	69,141
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	429,433	318,181	198,417	151,874	190,379	184,785	205,810	205,731	242,736	244,378	214,146	207,636	266,122	213,760	152,482
total long term liabilities	561,800	342,348	271,003	295,324	329,619	184,785	205,810	205,731	374,404	419,121	434,579	478,880	631,717	606,569	600,821
total liabilities	1,907,550	1,529,034	1,694,940	1,345,433	1,223,099	1,371,700	1,452,034	1,584,552	2,140,279	2,027,032	2,512,497	2,393,578	3,374,170	2,418,325	2,133,833
net assets	2,062,788	1,342,010	667,989	591,079	657,328	645,117	634,930	619,050	1,156,638	1,282,449	1,003,435	906,643	746,213	1,767,118	1,676,605
total shareholders funds	2,062,788	1,342,010	667,989	591,079	657,328	645,117	634,930	619,050	1,156,638	1,282,449	1,003,435	906,643	746,213	1,767,118	1,676,605

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	957,871	835,943	108,007	-53,654	26,244	32,048	49,620	-495,003	446,936	511,275	216,280	416,236	371,632	417,195	206,501
Depreciation	151,998	65,731	65,220	67,045	60,129	51,818	30,246	70,032	65,041	61,218	69,221	92,644	100,537	94,797	93,866
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-240,259	-158,104	-18,041	0	-2,864	-2,390	-3,725	0	-30,620	-84,695	25,162	-13,931	-95,588	-129,243	-40,214
Stock	66,102	-281,003	180,221	-85,374	-23,086	-40,578	181,159	-167,717	114,401	-31,476	-48,556	88,781	4,409	-4,514	483,365
Debtors	694,873	639,658	190,534	240,225	-435,445	-203,554	-289,788	207,598	-332,031	-170,143	221,927	-741,336	-533,555	370,376	2,586,923
Creditors	213,809	-302,462	385,112	76,783	-12,434	67,187	166,412	-470,691	88,462	-142,796	192,233	-523,284	498,673	78,624	681,399
Accruals and Deferred Income	-54,770	93,645	38,548	-56,580	-63,453	16,703	-96,514	188,208	-214,719	80,677	-70,886	-77,961	52,444	282,446	172,750
Deferred Taxes & Provisions	111,252	119,764	46,543	-38,505	5,594	-21,025	79	-37,005	-1,642	30,232	6,510	-58,486	52,362	61,278	152,482
Cash flow from operations	378,926	295,862	254,634	-159,762	471,747	388,473	254,747	-784,340	571,088	657,530	265,149	487,773	1,509,206	439,235	-1,803,504
Investing Activities
capital expenditure	-502,539	-269,552	-45,685	-44,319	-162,481	-225,047	-51,339	1,097,729	-270,138	-56,296	-119,774	76,389	-564,095	-103,755	-827,692
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-502,539	-269,552	-45,685	-44,319	-162,481	-225,047	-51,339	1,097,729	-270,138	-56,296	-119,774	76,389	-564,095	-103,755	-827,692
Financing Activities
Bank loans	-39,375	49,375	0	0	0	0	0	0	-42,300	42,300	0	0	0	0	0
Group/Directors Accounts	0	2,567	6,218	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-10,000	-48,419	-70,864	4,210	139,240	0	0	-131,668	-43,075	-42,315	-41,586	-40,881	-40,182	-39,491	379,198
Hire Purchase and Lease Commitments	157,600	0	0	0	0	0	0	0	-3,375	-26,100	-7,950	-66,070	-6,965	-8,124	118,584
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	100,000	0	0	0	415,168	0	1,658,171
interest	3,167	-3,819	-13,056	-12,595	-11,169	-19,471	-30,015	-42,585	-8,140	-15,566	-16,700	-24,725	-28,669	-30,289	-33,901
cash flow from financing	111,392	-296	-77,702	-8,385	128,071	-19,471	-30,015	-174,253	3,110	-41,681	-66,236	-131,676	339,352	-77,904	2,122,052
cash and cash equivalents
cash	-12,222	-54,361	75,197	-76,040	219,789	756	5,687	-224	-31	90	-8,213	1,426	528	185	6,324
overdraft	0	-80,376	-56,050	136,426	-217,548	-143,199	-202,495	-104,571	329,896	-427,463	40,598	-213,910	399,513	-90,241	629,420
change in cash	-12,222	26,015	131,247	-212,466	437,337	143,955	208,182	104,347	-329,927	427,553	-48,811	215,336	-398,985	90,426	-623,096

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for benson components ltd. Get real-time insights into benson components ltd'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 benson components ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in M11 area or any other competitors across 12 key performance metrics.

BENSON COMPONENTS LTD group structure

Benson Components Ltd has no subsidiary companies.

Ultimate parent company

FINAL FLOURISH LIMITED

04522600

1 parent

BENSON COMPONENTS LTD

00503682

BENSON COMPONENTS LTD Shareholders

final flourish ltd

100%

Benson Components Ltd currently has 6 directors. The longest serving directors include Mr Richard Hewitson (Mar 1998) and Mr Benjamin Hewitson (Nov 2001).

officer	country	age	start	end	role
Mr Richard Hewitson	England	53 years	Mar 1998	-	Director
Mr Benjamin Hewitson		47 years	Nov 2001	-	Director
Mr Daniel Hewitson		51 years	May 2012	-	Director
Mrs Clair Hewitson		51 years	Sep 2024	-	Director
Mrs Helen Hewitson	England	49 years	Sep 2024	-	Director
Mrs Hannah Hewitson		41 years	Sep 2024	-	Director

P&L

December 2023

turnover

+23%

operating profit

957.9k

gross margin

24.9%

-0.07%

turnover

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

Balance Sheet

December 2023

net assets

2.1m

+0.54%

total assets

+0.38%

cash

158.9k

-0.07%

net assets

Total assets minus all liabilities

Similar Companies

coolfreeze uk limited

tachodisc limited

whitworth mallinson & company limited

1.5

tractair limited

3.5

rescroft limited

company number

00503682

Type

Private limited with Share Capital

industry

30990 - Manufacture of other transport equipment n.e.c.

incorporation date

January 1952

ultimate parent company

FINAL FLOURISH LIMITED

previous names

noble emission systems ltd (February 2024)

benson components limited (October 2015)

address

saxon works, south st, openshaw, manchester, M11 2FY

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 11 charges/mortgages relating to benson components ltd. Currently there are 3 open charges and 8 have been satisfied in the past.

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 BENSON COMPONENTS LTD. This can take several minutes, an email will notify you when this has completed.

benson components ltd Company Information

benson components ltd Estimated Valuation

benson components ltd Estimated Valuation

benson components ltd Estimated Valuation

Benson Components Ltd Overview

Benson Components Ltd Health Check

BENSON COMPONENTS LTD financials

benson components ltd Credit Report and Business Information

Benson Components Ltd Competitor Analysis

benson components ltd Ownership

benson components ltd directors

benson components ltd company details

benson components ltd Charges & Mortgages

benson components ltd Capital Raised & Share Issues BETA

benson components ltd Companies House Filings - See Documents