Badges Plus Limited

POWER SEARCH PRICING

SOLUTIONS

badges plus limited Company Information

Company Number

01262905

Next Accounts

Dec 2025

Directors

Carl Greenway

Pamela James

View All

Shareholders

badges plus holdings ltd

Group Structure

View All

Industry

Other manufacturing n.e.c.

Registered Address

70 summer lane, birmingham, B19 3NG

Website

www.badgesplus.co.uk

badges plus limited Estimated Valuation

£2.1m

Pomanda estimates the enterprise value of BADGES PLUS LIMITED at £2.1m based on a Turnover of £3.4m and 0.63x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Badges Plus Limited is a live company located in birmingham, B19 3NG with a Companies House number of 01262905. It operates in the other manufacturing n.e.c. sector, SIC Code 32990. Founded in June 1976, it's largest shareholder is badges plus holdings ltd with a 100% stake. Badges Plus Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.4m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating3out of 5

3 Strong

2 Regular

5 Weak

Size

annual sales of £3.4m, make it smaller than the average company (£13.7m)

Growth

3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (8.6%)

EXPORT

Badges Plus Limited's latest turnover from March 2024 is estimated at £3.4 million and the company has net assets of £885.6 thousand. According to their latest financial statements, Badges Plus Limited has 9 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	3,421,385	2,901,450	2,907,394	1,472,023	1,639,554	1,548,381	1,073,220	607,666	1,045,279	866,478	896,844	978,269	978,730	829,918	976,738
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,693,688	2,310,550	2,333,965	1,188,673	1,306,950	1,230,034	838,093	469,311	806,275	674,114	694,995	758,882	758,488	639,987	753,089
Gross Profit	727,697	590,900	573,429	283,350	332,604	318,347	235,127	138,355	239,004	192,364	201,849	219,388	220,242	189,931	223,650
Admin Expenses	641,658	590,900	363,123	276,248	207,002	190,288	195,673	90,200	225,371	181,482	189,715	205,858	177,834	126,639	-110,941
Operating Profit	86,039	0	210,306	7,102	125,602	128,059	39,454	48,155	13,633	10,882	12,134	13,530	42,408	63,292	334,591
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	2,216	547	564	3,475	1,399	579	946	945	1,009	985	1,055	1,042	476
Pre-Tax Profit	86,039	0	212,522	7,649	126,167	131,533	40,853	48,734	14,579	11,828	13,143	14,514	43,462	64,335	335,067
Tax	-21,510	0	-40,379	-1,453	-23,972	-24,991	-7,762	-9,747	-2,916	-2,484	-3,023	-3,483	-11,300	-18,014	-93,819
Profit After Tax	64,529	0	172,143	6,196	102,195	106,542	33,091	38,987	11,663	9,344	10,120	11,031	32,162	46,321	241,248
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	64,529	0	172,143	6,196	102,195	106,542	33,091	38,987	11,663	9,344	10,120	11,031	32,162	46,321	241,248
Employee Costs	379,886	359,462	382,075	621,962	549,363	252,475	174,805	101,198	165,357	130,696	157,933	157,256	156,145	152,367	177,491
Number Of Employees	9	9	10	17	15	7	5	3	5	4	5	5	5	5	6
EBITDA*	86,039	0	282,751	75,899	145,124	177,685	92,138	96,575	57,937	53,540	53,455	53,060	75,104	98,382	369,065

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	789,216	745,686	745,686	725,540	687,973	559,438	496,253	526,843	484,199	443,037	426,578	413,211	395,298	364,529	295,175
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	90,000	90,000	90,000
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	789,216	745,686	745,686	725,540	687,973	559,438	496,253	526,843	484,199	443,037	426,578	413,211	485,298	454,529	385,175
Stock & work in progress	0	0	0	150,000	202,333	187,500	103,224	111,321	109,678	75,000	75,000	75,000	75,000	75,000	75,000
Trade Debtors	1,019,455	951,849	951,849	156,168	244,311	195,300	190,223	168,683	181,209	166,598	170,332	189,449	176,362	122,573	177,351
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	590,887	503,445	624,926	301,667	257,849	205,122	173,241	204,936	198,674	195,209	226,602	190,324
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,019,455	951,849	951,849	897,055	950,089	1,007,726	595,114	537,853	496,009	414,839	450,268	463,123	446,571	424,175	442,675
total assets	1,808,671	1,697,535	1,697,535	1,622,595	1,638,062	1,567,164	1,091,367	1,064,696	980,208	857,876	876,846	876,334	931,869	878,704	827,850
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	786,655	709,307	709,307	909,166	930,829	962,126	592,871	0	553,790	443,121	471,435	481,043	547,609	526,606	522,073
Group/Directors Accounts	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	786,655	709,307	709,307	909,166	930,829	962,126	592,871	0	553,790	443,121	471,435	481,043	547,609	526,606	522,073
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	136,444	167,185	167,185	0	0	0	0	599,291	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	136,444	167,185	167,185	0	0	0	0	599,291	0	0	0	0	0	0	0
total liabilities	923,099	876,492	876,492	909,166	930,829	962,126	592,871	599,291	553,790	443,121	471,435	481,043	547,609	526,606	522,073
net assets	885,572	821,043	821,043	713,429	707,233	605,038	498,496	465,405	426,418	414,755	405,411	395,291	384,260	352,098	305,777
total shareholders funds	885,572	821,043	821,043	713,429	707,233	605,038	498,496	465,405	426,418	414,755	405,411	395,291	384,260	352,098	305,777

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	86,039	0	210,306	7,102	125,602	128,059	39,454	48,155	13,633	10,882	12,134	13,530	42,408	63,292	334,591
Depreciation	0	0	72,445	68,797	19,522	49,626	52,684	48,420	44,304	42,658	41,321	39,530	32,696	35,090	34,474
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-21,510	0	-40,379	-1,453	-23,972	-24,991	-7,762	-9,747	-2,916	-2,484	-3,023	-3,483	-11,300	-18,014	-93,819
Stock	0	0	-150,000	-52,333	14,833	84,276	-8,097	1,643	34,678	0	0	0	0	0	75,000
Debtors	67,606	0	795,681	-88,143	49,011	5,077	21,540	-12,526	14,611	-3,734	-19,117	13,087	53,789	-54,778	177,351
Creditors	77,348	0	-199,859	-21,663	-31,297	369,255	592,871	-553,790	110,669	-28,314	-9,608	-66,566	21,003	4,533	522,073
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	74,271	0	-603,168	193,259	26,011	432,596	663,804	-456,079	116,401	26,476	59,941	-30,076	31,018	139,679	544,968
Investing Activities
capital expenditure	-43,530	0	-92,591	-106,364	-148,057	-112,811	-22,094	-91,064	-85,466	-59,117	-54,688	32,557	-63,465	-104,444	-419,649
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-43,530	0	-92,591	-106,364	-148,057	-112,811	-22,094	-91,064	-85,466	-59,117	-54,688	32,557	-63,465	-104,444	-419,649
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-30,741	0	167,185	0	0	0	-599,291	599,291	0	0	0	0	0	0	0
share issue	0	0	-64,529	0	0	0	0	0	0	0	0	0	0	0	64,529
interest	0	0	2,216	547	564	3,475	1,399	579	946	945	1,009	985	1,055	1,042	476
cash flow from financing	-30,741	0	104,872	547	564	3,475	-597,892	599,870	946	945	1,009	985	1,055	1,042	65,005
cash and cash equivalents
cash	0	0	-590,887	87,442	-121,481	323,259	43,818	52,727	31,881	-31,695	6,262	3,465	-31,393	36,278	190,324
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	-590,887	87,442	-121,481	323,259	43,818	52,727	31,881	-31,695	6,262	3,465	-31,393	36,278	190,324

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for badges plus limited. Get real-time insights into badges plus 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 badges plus limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in B19 area or any other competitors across 12 key performance metrics.

BADGES PLUS LIMITED group structure

Badges Plus Limited has no subsidiary companies.

Ultimate parent company

BADGES PLUS HOLDINGS LIMITED

06359110

1 parent

BADGES PLUS LIMITED

01262905

BADGES PLUS LIMITED Shareholders

badges plus holdings ltd

100%

Badges Plus Limited currently has 3 directors. The longest serving directors include Mr Carl Greenway (Nov 2007) and Mrs Pamela James (Nov 2007).

officer	country	age	start	end	role
Mr Carl Greenway	England	61 years	Nov 2007	-	Director
Mrs Pamela James	England	62 years	Nov 2007	-	Director
Mr Bryan James	England	68 years	Nov 2007	-	Director

P&L

March 2024

turnover

3.4m

+18%

operating profit

86k

gross margin

21.3%

+4.44%

turnover

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

Balance Sheet

March 2024

net assets

885.6k

+0.08%

total assets

1.8m

+0.07%

cash

net assets

Total assets minus all liabilities

Similar Companies

diamond coatings limited

4.5

leedan packaging limited

parmelee limited

holdens supaseal limited

2.5

wrg steel partitioning limited

3.5

company number

01262905

Type

Private limited with Share Capital

industry

32990 - Other manufacturing n.e.c.

incorporation date

June 1976

ultimate parent company

BADGES PLUS HOLDINGS LIMITED

previous names

N/A

address

70 summer lane, birmingham, B19 3NG

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 5 charges/mortgages relating to badges plus limited. Currently there are 0 open charges and 5 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 BADGES PLUS LIMITED. This can take several minutes, an email will notify you when this has completed.

badges plus limited Company Information

badges plus limited Estimated Valuation

badges plus limited Estimated Valuation

badges plus limited Estimated Valuation

Badges Plus Limited Overview

Badges Plus Limited Health Check

BADGES PLUS LIMITED financials

badges plus limited Credit Report and Business Information

Badges Plus Limited Competitor Analysis

badges plus limited Ownership

badges plus limited directors

badges plus limited company details

badges plus limited Charges & Mortgages

badges plus limited Capital Raised & Share Issues BETA

badges plus limited Companies House Filings - See Documents