cbs business furniture limited

4.5

cbs business furniture limited Company Information

Share CBS BUSINESS FURNITURE LIMITED
Dissolved 

Company Number

02146389

Registered Address

3 field court, gray`s inn, london, WC1R 5EF

Industry

Other business support service activities n.e.c.

 

Telephone

01344290290

Next Accounts Due

June 2024

Group Structure

View All

Directors

Philip Green24 Years

Alan Stevens4 Years

Shareholders

astral green ltd 100%

cbs business furniture limited Estimated Valuation

£1.8m

Pomanda estimates the enterprise value of CBS BUSINESS FURNITURE LIMITED at £1.8m based on a Turnover of £3m and 0.58x industry multiple (adjusted for size and gross margin).

cbs business furniture limited Estimated Valuation

£0

Pomanda estimates the enterprise value of CBS BUSINESS FURNITURE LIMITED at £0 based on an EBITDA of £-1.3k and a 4.58x industry multiple (adjusted for size and gross margin).

cbs business furniture limited Estimated Valuation

£2.2m

Pomanda estimates the enterprise value of CBS BUSINESS FURNITURE LIMITED at £2.2m based on Net Assets of £972.4k and 2.27x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Cbs Business Furniture Limited Overview

Cbs Business Furniture Limited is a dissolved company that was located in london, WC1R 5EF with a Companies House number of 02146389. It operated in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in July 1987, it's largest shareholder was astral green ltd with a 100% stake. The last turnover for Cbs Business Furniture Limited was estimated at £3m.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Cbs Business Furniture Limited Health Check

Pomanda's financial health check has awarded Cbs Business Furniture Limited a 4.5 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

Health Check Image
Health Rating4.5out of 5
positive_score

4 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £3m, make it larger than the average company (£2.2m)

£3m - Cbs Business Furniture Limited

£2.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -8%, show it is growing at a slower rate (4.6%)

-8% - Cbs Business Furniture Limited

4.6% - Industry AVG

production

Production

with a gross margin of 37.5%, this company has a comparable cost of product (37.5%)

37.5% - Cbs Business Furniture Limited

37.5% - Industry AVG

profitability

Profitability

an operating margin of -0.1% make it less profitable than the average company (5.6%)

-0.1% - Cbs Business Furniture Limited

5.6% - Industry AVG

employees

Employees

with 17 employees, this is similar to the industry average (20)

17 - Cbs Business Furniture Limited

20 - Industry AVG

paystructure

Pay Structure

on an average salary of £41.3k, the company has an equivalent pay structure (£41.3k)

£41.3k - Cbs Business Furniture Limited

£41.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £177.5k, this is more efficient (£132.8k)

£177.5k - Cbs Business Furniture Limited

£132.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 34 days, this is near the average (43 days)

34 days - Cbs Business Furniture Limited

43 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 134 days, this is slower than average (34 days)

134 days - Cbs Business Furniture Limited

34 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Cbs Business Furniture Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 9 weeks, this is less cash available to meet short term requirements (22 weeks)

9 weeks - Cbs Business Furniture Limited

22 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 48.5%, this is a lower level of debt than the average (65%)

48.5% - Cbs Business Furniture Limited

65% - Industry AVG

CBS BUSINESS FURNITURE LIMITED financials

EXPORTms excel logo

Cbs Business Furniture Limited's latest turnover from July 2019 is estimated at £3 million and the company has net assets of £972.4 thousand. According to their latest financial statements, Cbs Business Furniture Limited has 17 employees and maintains cash reserves of £168.1 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Turnover3,017,3972,637,7603,712,9883,824,3255,633,6043,880,8085,055,5003,943,0284,215,9112,880,5370
Other Income Or Grants00000000000
Cost Of Sales1,886,9391,647,1852,289,4652,358,4623,553,0502,496,2623,253,8622,469,8332,567,9311,717,8680
Gross Profit1,130,458990,5751,423,5231,465,8632,080,5541,384,5461,801,6381,473,1951,647,9801,162,6690
Admin Expenses1,133,3251,041,5621,392,8191,265,2971,864,7711,306,5881,741,7221,466,1201,632,0031,186,673-712,750
Operating Profit-2,867-50,98730,704200,566215,78377,95859,9167,07515,977-24,004712,750
Interest Payable001,5331,5950000000
Interest Receivable8991,0418171,320624315414235152467377
Pre-Tax Profit-1,968-49,94629,988200,291216,40678,27360,3307,31116,130-23,537713,126
Tax00-5,698-40,058-43,281-16,437-13,876-1,755-4,1940-199,675
Profit After Tax-1,968-49,94624,290160,233173,12561,83646,4545,55611,936-23,537513,451
Dividends Paid00000000000
Retained Profit-1,968-49,94624,290160,233173,12561,83646,4545,55611,936-23,537513,451
Employee Costs702,275666,330607,8501,103,2921,575,0001,090,5761,400,9351,101,8101,219,716845,5340
Number Of Employees171716294229383034240
EBITDA*-1,347-43,62039,848219,098257,809111,70383,97613,36625,94822,172733,827

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Tangible Assets2,0443,4828,43815,50334,03550,36749,09274,3267,01916,16024,937
Intangible Assets00000000000
Investments & Other00000000000
Debtors (Due After 1 year)1,160,2651,160,2251,160,2351,154,2981,154,3601,127,0931,127,0631,127,0831,127,2071,127,2731,127,273
Total Fixed Assets1,162,3091,163,7071,168,6731,169,8011,188,3951,177,4601,176,1551,201,4091,134,2261,143,4331,152,210
Stock & work in progress0004582,0610001,2632,5253,088
Trade Debtors287,864304,687460,057485,236606,419293,459404,796285,751440,123264,975261,700
Group Debtors00000000000
Misc Debtors269,456132,572179,782118,1260000000
Cash168,10571,704344,660308,638219,46229,97196,11969,51024,68636,275150,636
misc current assets000000000045,413
total current assets725,425508,963984,499912,458827,942323,430500,915355,261466,072303,775460,837
total assets1,887,7341,672,6702,153,1722,082,2592,016,3371,500,8901,677,0701,556,6701,600,2981,447,2081,613,047
Bank overdraft00000000000
Bank loan00000000000
Trade Creditors 696,874485,728832,600667,8941,158,749834,1941,055,323956,0291,009,533828,135946,755
Group/Directors Accounts3339,8660000000
other short term finances00049,0680000000
hp & lease commitments5,4934,2594,2594,2590000000
other current liabilities212,934203,439282,864337,7560000000
total current liabilities915,304693,4291,119,7261,068,8431,158,749834,1941,055,323956,0291,009,533828,135946,755
loans00000000000
hp & lease commitments04,8439,10213,3620000000
Accruals and Deferred Income00000000000
other liabilities000017,767016,88742,23537,91578,159101,841
provisions00000000000
total long term liabilities04,8439,10213,36217,767016,88742,23537,91578,159101,841
total liabilities915,304698,2721,128,8281,082,2051,176,516834,1941,072,210998,2641,047,448906,2941,048,596
net assets972,430974,3981,024,3441,000,054839,821666,696604,860558,406552,850540,914564,451
total shareholders funds972,430974,3981,024,3441,000,054839,821666,696604,860558,406552,850540,914564,451
Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Operating Activities
Operating Profit-2,867-50,98730,704200,566215,78377,95859,9167,07515,977-24,004712,750
Depreciation1,5207,3679,14418,53242,02633,74524,0606,2919,97129,17621,077
Amortisation00000000017,0000
Tax00-5,698-40,058-43,281-16,437-13,876-1,755-4,1940-199,675
Stock00-458-1,6032,06100-1,263-1,262-5633,088
Debtors120,101-202,59042,414-3,119340,227-111,307119,025-154,496175,0823,2751,388,973
Creditors211,146-346,872164,706-490,855324,555-221,12999,294-53,504181,398-118,620946,755
Accruals and Deferred Income9,495-79,425-54,892337,7560000000
Deferred Taxes & Provisions00000000000
Cash flow from operations99,193-267,327102,00830,663196,795-14,55650,369113,86629,332-99,16088,846
Investing Activities
capital expenditure-82-2,411-2,0790-25,694-35,0201,174-73,598-830-37,399-46,014
Change in Investments00000000000
cash flow from investments-82-2,411-2,0790-25,694-35,0201,174-73,598-830-37,399-46,014
Financing Activities
Bank loans00000000000
Group/Directors Accounts00-9,8639,8660000000
Other Short Term Loans 00-49,06849,0680000000
Long term loans00000000000
Hire Purchase and Lease Commitments-3,609-4,259-4,26017,6210000000
other long term liabilities000-17,76717,767-16,887-25,3484,320-40,244-23,682101,841
share issue000000000051,000
interest8991,041-716-275624315414235152467377
cash flow from financing-2,710-3,218-63,90758,51318,391-16,572-24,9344,555-40,092-23,215153,218
cash and cash equivalents
cash96,401-272,95636,02289,176189,491-66,14826,60944,824-11,589-114,361150,636
overdraft00000000000
change in cash96,401-272,95636,02289,176189,491-66,14826,60944,824-11,589-114,361150,636

cbs business furniture limited Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for cbs business furniture limited. Get real-time insights into cbs business furniture 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

Cbs Business Furniture Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for cbs business furniture limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

cbs business furniture limited Ownership

CBS BUSINESS FURNITURE LIMITED group structure

Cbs Business Furniture Limited has no subsidiary companies.

Ultimate parent company

1 parent

CBS BUSINESS FURNITURE LIMITED

02146389

CBS BUSINESS FURNITURE LIMITED Shareholders

astral green ltd 100%

cbs business furniture limited directors

Cbs Business Furniture Limited currently has 2 directors. The longest serving directors include Mr Philip Green (Jan 2000) and Mr Alan Stevens (Feb 2020).

officercountryagestartendrole
Mr Philip Green71 years Jan 2000- Director
Mr Alan StevensUnited Kingdom54 years Feb 2020- Director

P&L

July 2019

turnover

3m

+14%

operating profit

-2.9k

0%

gross margin

37.5%

-0.24%

turnover

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

Balance Sheet

July 2019

net assets

972.4k

0%

total assets

1.9m

+0.13%

cash

168.1k

+1.34%

net assets

Total assets minus all liabilities

cbs business furniture limited company details

company number

02146389

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

July 1987

age

37

accounts

Total Exemption Full

ultimate parent company

previous names

cbs business equipment limited (October 2001)

cbs business equipment plc (October 2001)

incorporated

UK

address

3 field court, gray`s inn, london, WC1R 5EF

last accounts submitted

July 2019

cbs business furniture 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 16 charges/mortgages relating to cbs business furniture limited. Currently there are 1 open charges and 15 have been satisfied in the past.

charges

cbs business furniture limited Companies House Filings - See Documents

datedescriptionview/download