bendev construction company limited
bendev construction company limited Company Information
Company Number
01413196
Website
www.bendev.co.ukRegistered Address
c/o xeinadin corporate recovery, 100, manchester, M2 3BD
Industry
Construction of domestic buildings
Telephone
02073289012
Next Accounts Due
May 2024
Group Structure
View All
Shareholders
bhimji naran bhudia 99%
urmila bhudia 1%
bendev construction company limited Estimated Valuation
Pomanda estimates the enterprise value of BENDEV CONSTRUCTION COMPANY LIMITED at £582.7k based on a Turnover of £1.4m and 0.42x industry multiple (adjusted for size and gross margin).
bendev construction company limited Estimated Valuation
Pomanda estimates the enterprise value of BENDEV CONSTRUCTION COMPANY LIMITED at £0 based on an EBITDA of £-22.4k and a 3.35x industry multiple (adjusted for size and gross margin).
bendev construction company limited Estimated Valuation
Pomanda estimates the enterprise value of BENDEV CONSTRUCTION COMPANY LIMITED at £2m based on Net Assets of £1.6m and 1.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bendev Construction Company Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Bendev Construction Company Limited Overview
Bendev Construction Company Limited is a dissolved company that was located in manchester, M2 3BD with a Companies House number of 01413196. It operated in the construction of domestic buildings sector, SIC Code 41202. Founded in February 1979, it's largest shareholder was bhimji naran bhudia with a 99% stake. The last turnover for Bendev Construction Company Limited was estimated at £1.4m.
Upgrade for unlimited company reports & a free credit check
Bendev Construction Company Limited Health Check
Pomanda's financial health check has awarded Bendev Construction Company Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
3 Weak
Size
annual sales of £1.4m, make it larger than the average company (£469k)
- Bendev Construction Company Limited
£469k - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (2.6%)
- Bendev Construction Company Limited
2.6% - Industry AVG
Production
with a gross margin of 19.5%, this company has a comparable cost of product (19.5%)
- Bendev Construction Company Limited
19.5% - Industry AVG
Profitability
an operating margin of -1.6% make it less profitable than the average company (6%)
- Bendev Construction Company Limited
6% - Industry AVG
Employees
with 9 employees, this is above the industry average (3)
- Bendev Construction Company Limited
3 - Industry AVG
Pay Structure
on an average salary of £37.5k, the company has an equivalent pay structure (£37.5k)
- Bendev Construction Company Limited
£37.5k - Industry AVG
Efficiency
resulting in sales per employee of £154.6k, this is equally as efficient (£169.7k)
- Bendev Construction Company Limited
£169.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Bendev Construction Company Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Bendev Construction Company Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 467 days, this is more than average (302 days)
- Bendev Construction Company Limited
302 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 161 weeks, this is more cash available to meet short term requirements (18 weeks)
161 weeks - Bendev Construction Company Limited
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1.7%, this is a lower level of debt than the average (73%)
1.7% - Bendev Construction Company Limited
73% - Industry AVG
bendev construction company limited Credit Report and Business Information
Bendev Construction Company Limited Competitor Analysis
Perform a competitor analysis for bendev construction company limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
bendev construction company limited Ownership
BENDEV CONSTRUCTION COMPANY LIMITED group structure
Bendev Construction Company Limited has no subsidiary companies.
Ultimate parent company
BENDEV CONSTRUCTION COMPANY LIMITED
01413196
bendev construction company limited directors
Bendev Construction Company Limited currently has 2 directors. The longest serving directors include Mr Bhimji Bhudia (Aug 1991) and Mrs Urmila Bhudia (Aug 1991).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Bhimji Bhudia | 69 years | Aug 1991 | - | Director | |
| Mrs Urmila Bhudia | England | 66 years | Aug 1991 | - | Director |
BENDEV CONSTRUCTION COMPANY LIMITED financials
Bendev Construction Company Limited's latest turnover from February 2021 is estimated at £1.4 million and the company has net assets of £1.6 million. According to their latest financial statements, we estimate that Bendev Construction Company Limited has 9 employees and maintains cash reserves of £82.5 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Feb 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Sep 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,426,063 | 221,850 | 1,068,845 | 1,169,856 | 559,052 | 859,129 | 358,017 | |||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Cost Of Sales | 906,563 | 141,641 | 878,235 | 1,052,204 | 455,441 | 630,127 | 275,689 | |||||
| Gross Profit | 519,500 | 80,209 | 190,610 | 117,652 | 103,611 | 229,002 | 82,328 | |||||
| Admin Expenses | 129,949 | 23,087 | 12,794 | 15,191 | 22,950 | 67,576 | 77,046 | |||||
| Operating Profit | 389,551 | 57,122 | 177,816 | 102,461 | 80,661 | 161,426 | 5,282 | |||||
| Interest Payable | 20,244 | 11,289 | 45,492 | 51,764 | 61,819 | 43,820 | 44,291 | |||||
| Interest Receivable | 3,130 | 0 | 0 | 0 | 0 | 740 | ||||||
| Pre-Tax Profit | 372,437 | 45,833 | 132,324 | 50,697 | 18,842 | 117,606 | -38,269 | |||||
| Tax | -74,576 | -9,166 | -26,183 | -10,704 | -3,768 | -24,928 | 7,203 | |||||
| Profit After Tax | 297,861 | 36,667 | 106,141 | 39,993 | 15,074 | 92,678 | -31,066 | |||||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 20,000 | 0 | |||||
| Retained Profit | 297,861 | 36,667 | 106,141 | 39,993 | 15,074 | 72,678 | -31,066 | |||||
| Employee Costs | ||||||||||||
| Number Of Employees | 5 | 8 | 8 | 8 | 8 | |||||||
| EBITDA* | 404,836 | 64,016 | 186,495 | 109,055 | 88,977 | 171,501 | 17,067 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Feb 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Sep 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 43,866 | 54,198 | 57,960 | 61,724 | 68,618 | 34,061 | 25,504 | 32,098 | 39,164 | 46,532 |
| Intangible Assets | 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 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 43,866 | 54,198 | 57,960 | 61,724 | 68,618 | 34,061 | 25,504 | 32,098 | 39,164 | 46,532 |
| Stock & work in progress | 1,433,329 | 1,433,329 | 1,433,329 | 1,499,705 | 1,439,705 | 1,453,329 | 1,470,799 | 1,985,849 | 1,954,415 | 2,046,250 | 2,024,384 | 2,065,501 |
| Trade Debtors | 0 | 0 | 100,000 | 57,188 | 224,412 | 78,343 | 283,441 | 112,886 | 33,123 | 0 | 5,160 | 67,910 |
| Group Debtors | 0 | 0 | 280,034 | 280,034 | 280,034 | 251,034 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 87,229 | 90,445 | 336,231 | 360,194 | 276,693 | 3,655 | 0 | 91,480 | 79,700 | 52,091 | 54,754 | 48,489 |
| Cash | 82,451 | 100,042 | 302,079 | 79,746 | 0 | 0 | 757 | 2,325 | 66 | 1,036 | 11,752 | 414 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 217 | 0 | 0 |
| total current assets | 1,603,009 | 1,623,816 | 2,451,673 | 2,276,867 | 2,220,844 | 1,786,361 | 1,754,997 | 2,192,540 | 2,067,304 | 2,099,594 | 2,096,050 | 2,182,314 |
| total assets | 1,603,009 | 1,623,816 | 2,495,539 | 2,331,065 | 2,278,804 | 1,848,085 | 1,823,615 | 2,226,601 | 2,092,808 | 2,131,692 | 2,135,214 | 2,228,846 |
| Bank overdraft | 0 | 0 | 66,360 | 66,360 | 109,662 | 160,796 | 0 | 160,186 | 151,149 | 1,295,969 | 1,856 | 1,415,148 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,300,000 | 0 |
| Trade Creditors | 0 | 0 | 162,759 | 327,254 | 131,896 | 27,991 | 276,408 | 128,499 | 37,402 | 44,601 | 34,267 | 86,960 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 26,546 | 25,001 | 128,520 | 71,523 | 170,378 | 98,197 | 0 | 69,474 | 69,506 | 167,356 | 190,031 | 190,146 |
| total current liabilities | 26,546 | 25,001 | 357,639 | 465,137 | 411,936 | 286,984 | 276,408 | 358,159 | 258,057 | 1,507,926 | 1,526,154 | 1,692,254 |
| loans | 0 | 0 | 412,173 | 460,098 | 508,057 | 20,378 | 42,282 | 1,094,979 | 1,171,060 | 0 | 0 | 0 |
| hp & lease commitments | 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 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 480,000 | 480,000 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 470 | 320 | 93 | 962 | 3,631 | 0 | 68 | 436 | 646 |
| total long term liabilities | 0 | 0 | 412,173 | 460,568 | 508,377 | 500,471 | 523,244 | 1,098,610 | 1,171,060 | 68 | 436 | 646 |
| total liabilities | 26,546 | 25,001 | 769,812 | 925,705 | 920,313 | 787,455 | 799,652 | 1,456,769 | 1,429,117 | 1,507,994 | 1,526,590 | 1,692,900 |
| net assets | 1,576,463 | 1,598,815 | 1,725,727 | 1,405,360 | 1,358,491 | 1,060,630 | 1,023,963 | 769,832 | 663,691 | 623,698 | 608,624 | 535,946 |
| total shareholders funds | 1,576,463 | 1,598,815 | 1,725,727 | 1,405,360 | 1,358,491 | 1,060,630 | 1,023,963 | 769,832 | 663,691 | 623,698 | 608,624 | 535,946 |
| Feb 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Sep 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | 389,551 | 57,122 | 177,816 | 102,461 | 80,661 | 161,426 | 5,282 | |||||
| Depreciation | 0 | 0 | 11,082 | 13,997 | 15,285 | 6,894 | 14,667 | 8,679 | 6,594 | 8,316 | 10,075 | 11,785 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -74,576 | -9,166 | -26,183 | -10,704 | -3,768 | -24,928 | 7,203 | |||||
| Stock | 0 | 0 | -66,376 | 60,000 | -13,624 | -17,470 | -515,050 | 31,434 | -91,835 | 21,866 | -41,117 | 2,065,501 |
| Debtors | -3,216 | -625,820 | 18,849 | -83,723 | 448,107 | 49,591 | 79,075 | 91,543 | 60,732 | -7,823 | -56,485 | 116,399 |
| Creditors | 0 | -162,759 | -164,495 | 195,358 | 103,905 | -248,417 | 147,909 | 91,097 | -7,199 | 10,334 | -52,693 | 86,960 |
| Accruals and Deferred Income | 1,545 | -103,519 | 56,997 | -98,855 | 72,181 | 98,197 | -69,474 | -32 | -97,850 | -22,675 | -115 | 190,146 |
| Deferred Taxes & Provisions | 0 | 0 | -470 | 150 | 227 | -869 | -2,669 | 3,631 | -68 | -368 | -210 | 646 |
| Cash flow from operations | 72,090 | -128,360 | 132,031 | 24,337 | 58,457 | 191,157 | -1,879,878 | |||||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||
| Financing Activities | ||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,300,000 | 1,300,000 | 0 |
| Group/Directors Accounts | 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 |
| Long term loans | 0 | -412,173 | -47,925 | -47,959 | 487,679 | -21,904 | -1,052,697 | -76,081 | 1,171,060 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | -480,000 | 0 | 480,000 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||
| interest | -17,114 | -45,492 | -51,764 | -61,819 | -43,820 | -43,551 | ||||||
| cash flow from financing | -9,435 | -121,573 | 1,119,296 | -1,361,819 | 1,256,180 | 523,461 | ||||||
| cash and cash equivalents | ||||||||||||
| cash | -17,591 | -202,037 | 222,333 | 79,746 | 0 | -757 | -1,568 | 2,259 | -970 | -10,716 | 11,338 | 414 |
| overdraft | 0 | -66,360 | 0 | -43,302 | -51,134 | 160,796 | -160,186 | 9,037 | -1,144,820 | 1,294,113 | -1,413,292 | 1,415,148 |
| change in cash | -17,591 | -135,677 | 222,333 | 123,048 | 51,134 | -161,553 | 158,618 | -6,778 | 1,143,850 | -1,304,829 | 1,424,630 | -1,414,734 |
P&L
February 2021turnover
1.4m
+15%
operating profit
-22.4k
0%
gross margin
19.6%
+0.83%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2021net assets
1.6m
-0.01%
total assets
1.6m
-0.01%
cash
82.5k
-0.18%
net assets
Total assets minus all liabilities
bendev construction company limited company details
company number
01413196
Type
Private limited with Share Capital
industry
41202 - Construction of domestic buildings
incorporation date
February 1979
age
45
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
c/o xeinadin corporate recovery, 100, manchester, M2 3BD
last accounts submitted
February 2021
bendev construction company 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 14 charges/mortgages relating to bendev construction company limited. Currently there are 1 open charges and 13 have been satisfied in the past.
bendev construction company limited Companies House Filings - See Documents
| date | description | view/download |
|---|
