motor salvage (redditch) limited
motor salvage (redditch) limited Company Information
Company Number
01235519
Next Accounts
Oct 2025
Shareholders
terrence graham baxter
nicola jayne baxter
View AllGroup Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
+1Registered Address
ldp luckmans 1110 elliott court, coventry business park, herald a, coventry, CV5 6UB
motor salvage (redditch) limited Estimated Valuation
Pomanda estimates the enterprise value of MOTOR SALVAGE (REDDITCH) LIMITED at £1.5m based on a Turnover of £663.6k and 2.28x industry multiple (adjusted for size and gross margin).
motor salvage (redditch) limited Estimated Valuation
Pomanda estimates the enterprise value of MOTOR SALVAGE (REDDITCH) LIMITED at £253.6k based on an EBITDA of £54.6k and a 4.65x industry multiple (adjusted for size and gross margin).
motor salvage (redditch) limited Estimated Valuation
Pomanda estimates the enterprise value of MOTOR SALVAGE (REDDITCH) LIMITED at £491.4k based on Net Assets of £295.9k and 1.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Motor Salvage (redditch) Limited Overview
Motor Salvage (redditch) Limited is a live company located in coventry, CV5 6UB with a Companies House number of 01235519. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in November 1975, it's largest shareholder is terrence graham baxter with a 99% stake. Motor Salvage (redditch) Limited is a mature, small sized company, Pomanda has estimated its turnover at £663.6k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Motor Salvage (redditch) Limited Health Check
Pomanda's financial health check has awarded Motor Salvage (Redditch) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
5 Weak
Size
annual sales of £663.6k, make it smaller than the average company (£878.1k)
- Motor Salvage (redditch) Limited
£878.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (3.9%)
- Motor Salvage (redditch) Limited
3.9% - Industry AVG
Production
with a gross margin of 28.8%, this company has a higher cost of product (70.6%)
- Motor Salvage (redditch) Limited
70.6% - Industry AVG
Profitability
an operating margin of 8.2% make it less profitable than the average company (25.4%)
- Motor Salvage (redditch) Limited
25.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Motor Salvage (redditch) Limited
4 - Industry AVG
Pay Structure
on an average salary of £34.7k, the company has an equivalent pay structure (£34.7k)
- Motor Salvage (redditch) Limited
£34.7k - Industry AVG
Efficiency
resulting in sales per employee of £663.6k, this is more efficient (£184.5k)
- Motor Salvage (redditch) Limited
£184.5k - Industry AVG
Debtor Days
it gets paid by customers after 127 days, this is later than average (29 days)
- Motor Salvage (redditch) Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 84 days, this is slower than average (34 days)
- Motor Salvage (redditch) Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Motor Salvage (redditch) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Motor Salvage (redditch) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 29%, this is a lower level of debt than the average (66.6%)
29% - Motor Salvage (redditch) Limited
66.6% - Industry AVG
MOTOR SALVAGE (REDDITCH) LIMITED financials
Motor Salvage (Redditch) Limited's latest turnover from January 2024 is estimated at £663.6 thousand and the company has net assets of £295.9 thousand. According to their latest financial statements, Motor Salvage (Redditch) Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 184,971 | 184,971 | 184,971 | 184,971 | 184,971 | 185,098 | 189,656 | 194,213 | 321,471 | 321,471 | 321,471 | 857,897 | |||
| Intangible Assets | |||||||||||||||
| Investments & Other | 857,897 | 857,897 | 857,897 | ||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 184,971 | 184,971 | 184,971 | 184,971 | 184,971 | 185,098 | 189,656 | 194,213 | 321,471 | 321,471 | 321,471 | 857,897 | 857,897 | 857,897 | 857,897 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 231,791 | 177,355 | 218,914 | 176,804 | 104,244 | 65,027 | 35,998 | 26,970 | 34,377 | 15,043 | 21,536 | 16,685 | 17,809 | 2,471 | 11,182 |
| Group Debtors | 134,376 | ||||||||||||||
| Misc Debtors | |||||||||||||||
| Cash | 28,016 | 16,423 | 30,731 | 84,622 | 3,453 | ||||||||||
| misc current assets | |||||||||||||||
| total current assets | 231,791 | 177,355 | 218,914 | 176,804 | 104,244 | 65,027 | 35,998 | 26,970 | 34,377 | 43,059 | 37,959 | 47,416 | 102,431 | 2,471 | 149,011 |
| total assets | 416,762 | 362,326 | 403,885 | 361,775 | 289,215 | 250,125 | 225,654 | 221,183 | 355,848 | 364,530 | 359,430 | 905,313 | 960,328 | 860,368 | 1,006,908 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 109,766 | 89,248 | 82,178 | 74,371 | 75,200 | 74,062 | 60,101 | 89,518 | 109,878 | 135,955 | 148,744 | 236,145 | 201,434 | 56,554 | 21,400 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | |||||||||||||||
| total current liabilities | 109,766 | 89,248 | 82,178 | 74,371 | 75,200 | 74,062 | 60,101 | 89,518 | 109,878 | 135,955 | 148,744 | 236,145 | 201,434 | 56,554 | 21,400 |
| loans | 216,251 | 238,483 | 224,144 | 397,282 | |||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 11,084 | 18,111 | 107,675 | 121,849 | 92,636 | 98,980 | 105,461 | 89,899 | 100,410 | 110,633 | 120,365 | 213,647 | 213,647 | 243,545 | 124,329 |
| provisions | |||||||||||||||
| total long term liabilities | 11,084 | 18,111 | 107,675 | 121,849 | 92,636 | 98,980 | 105,461 | 89,899 | 100,410 | 110,633 | 120,365 | 429,898 | 452,130 | 467,689 | 521,611 |
| total liabilities | 120,850 | 107,359 | 189,853 | 196,220 | 167,836 | 173,042 | 165,562 | 179,417 | 210,288 | 246,588 | 269,109 | 666,043 | 653,564 | 524,243 | 543,011 |
| net assets | 295,912 | 254,967 | 214,032 | 165,555 | 121,379 | 77,083 | 60,092 | 41,766 | 145,560 | 117,942 | 90,321 | 239,270 | 306,764 | 336,125 | 463,897 |
| total shareholders funds | 295,912 | 254,967 | 214,032 | 165,555 | 121,379 | 77,083 | 60,092 | 41,766 | 145,560 | 117,942 | 90,321 | 239,270 | 306,764 | 336,125 | 463,897 |
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | 54,436 | -41,559 | 42,110 | 72,560 | 39,217 | 29,029 | 9,028 | -7,407 | 19,334 | -6,493 | 4,851 | -1,124 | 15,338 | -143,087 | 145,558 |
| Creditors | 20,518 | 7,070 | 7,807 | -829 | 1,138 | 13,961 | -29,417 | -20,360 | -26,077 | -12,789 | -87,401 | 34,711 | 144,880 | 35,154 | 21,400 |
| Accruals and Deferred Income | |||||||||||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | -857,897 | 857,897 | |||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -216,251 | -22,232 | 14,339 | -173,138 | 397,282 | ||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -7,027 | -89,564 | -14,174 | 29,213 | -6,344 | -6,481 | 15,562 | -10,511 | -10,223 | -9,732 | -93,282 | -29,898 | 119,216 | 124,329 | |
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -28,016 | 11,593 | -14,308 | -53,891 | 84,622 | -3,453 | 3,453 | ||||||||
| overdraft | |||||||||||||||
| change in cash | -28,016 | 11,593 | -14,308 | -53,891 | 84,622 | -3,453 | 3,453 |
motor salvage (redditch) limited Credit Report and Business Information
Motor Salvage (redditch) Limited Competitor Analysis
Perform a competitor analysis for motor salvage (redditch) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in CV5 area or any other competitors across 12 key performance metrics.
motor salvage (redditch) limited Ownership
MOTOR SALVAGE (REDDITCH) LIMITED group structure
Motor Salvage (Redditch) Limited has no subsidiary companies.
Ultimate parent company
MOTOR SALVAGE (REDDITCH) LIMITED
01235519
motor salvage (redditch) limited directors
Motor Salvage (Redditch) Limited currently has 2 directors. The longest serving directors include Mrs Nicola Crossland (Jul 2011) and Mrs Colette Evans (Jul 2011).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Nicola Crossland | England | 61 years | Jul 2011 | - | Director |
| Mrs Colette Evans | England | 58 years | Jul 2011 | - | Director |
P&L
January 2024turnover
663.6k
+41%
operating profit
54.6k
0%
gross margin
28.9%
+4.33%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
295.9k
+0.16%
total assets
416.8k
+0.15%
cash
0
0%
net assets
Total assets minus all liabilities
motor salvage (redditch) limited company details
company number
01235519
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
68100 - Buying and selling of own real estate
incorporation date
November 1975
age
50
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
January 2024
previous names
N/A
accountant
-
auditor
-
address
ldp luckmans 1110 elliott court, coventry business park, herald a, coventry, CV5 6UB
Bank
BARCLAYS BANK PLC
Legal Advisor
-
motor salvage (redditch) 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 8 charges/mortgages relating to motor salvage (redditch) limited. Currently there are 7 open charges and 1 have been satisfied in the past.
motor salvage (redditch) 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 MOTOR SALVAGE (REDDITCH) LIMITED. This can take several minutes, an email will notify you when this has completed.
motor salvage (redditch) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
