accomplish group support limited
accomplish group support limited Company Information
Company Number
02187883
Next Accounts
Dec 2025
Shareholders
milton park holdings limited
Group Structure
View All
Industry
Other human health activities
Registered Address
maybrook house third floor, queensway, halesowen, B63 4AH
Website
http://brookdalecare.co.ukaccomplish group support limited Estimated Valuation
Pomanda estimates the enterprise value of ACCOMPLISH GROUP SUPPORT LIMITED at £5.7m based on a Turnover of £10.9m and 0.52x industry multiple (adjusted for size and gross margin).
accomplish group support limited Estimated Valuation
Pomanda estimates the enterprise value of ACCOMPLISH GROUP SUPPORT LIMITED at £4.1m based on an EBITDA of £1m and a 4.04x industry multiple (adjusted for size and gross margin).
accomplish group support limited Estimated Valuation
Pomanda estimates the enterprise value of ACCOMPLISH GROUP SUPPORT LIMITED at £25.4m based on Net Assets of £10.8m and 2.35x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Accomplish Group Support Limited Overview
Accomplish Group Support Limited is a live company located in halesowen, B63 4AH with a Companies House number of 02187883. It operates in the other human health activities sector, SIC Code 86900. Founded in November 1987, it's largest shareholder is milton park holdings limited with a 100% stake. Accomplish Group Support Limited is a mature, mid sized company, Pomanda has estimated its turnover at £10.9m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Accomplish Group Support Limited Health Check
Pomanda's financial health check has awarded Accomplish Group Support Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
4 Regular
4 Weak
Size
annual sales of £10.9m, make it larger than the average company (£721.4k)
£10.9m - Accomplish Group Support Limited
£721.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 33%, show it is growing at a faster rate (7.2%)
33% - Accomplish Group Support Limited
7.2% - Industry AVG
Production
with a gross margin of 24.9%, this company has a higher cost of product (38.6%)
24.9% - Accomplish Group Support Limited
38.6% - Industry AVG
Profitability
an operating margin of 5.3% make it as profitable than the average company (5.1%)
5.3% - Accomplish Group Support Limited
5.1% - Industry AVG
Employees
with 268 employees, this is above the industry average (18)
268 - Accomplish Group Support Limited
18 - Industry AVG
Pay Structure
on an average salary of £27k, the company has an equivalent pay structure (£26.4k)
£27k - Accomplish Group Support Limited
£26.4k - Industry AVG
Efficiency
resulting in sales per employee of £40.8k, this is equally as efficient (£45.6k)
£40.8k - Accomplish Group Support Limited
£45.6k - Industry AVG
Debtor Days
it gets paid by customers after 22 days, this is near the average (20 days)
22 days - Accomplish Group Support Limited
20 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (18 days)
0 days - Accomplish Group Support Limited
18 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Accomplish Group Support Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (126 weeks)
0 weeks - Accomplish Group Support Limited
126 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 82.7%, this is a higher level of debt than the average (22.4%)
82.7% - Accomplish Group Support Limited
22.4% - Industry AVG
ACCOMPLISH GROUP SUPPORT LIMITED financials
Accomplish Group Support Limited's latest turnover from March 2024 is £10.9 million and the company has net assets of £10.8 million. According to their latest financial statements, Accomplish Group Support Limited has 268 employees and maintains cash reserves of £27 thousand 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 | 10,947,000 | 4,497,000 | 4,841,000 | 4,634,475 | 4,052,304 | 4,031,220 | 4,289,235 | 4,314,637 | 3,214,652 | 332,292 | 536,760 | ||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 8,227,000 | 2,959,000 | 2,316,000 | 2,110,085 | 2,051,206 | 2,034,808 | 2,180,056 | 2,329,159 | 1,588,827 | ||||||
| Gross Profit | 2,720,000 | 1,538,000 | 2,525,000 | 2,524,390 | 2,001,098 | 1,996,412 | 2,109,179 | 1,985,478 | 1,625,825 | 332,292 | |||||
| Admin Expenses | 2,145,000 | 1,958,000 | 418,000 | 434,764 | 308,220 | 467,305 | 226,429 | 541,878 | 675,795 | 378,718 | |||||
| Operating Profit | 575,000 | -420,000 | 2,107,000 | 2,089,626 | 1,692,878 | 1,529,107 | 1,882,750 | 1,443,600 | 950,030 | -46,426 | 22,983 | ||||
| Interest Payable | 39,233 | 151,894 | 84,163 | ||||||||||||
| Interest Receivable | 38 | 1,908 | 41,607 | 184,707 | 167,217 | ||||||||||
| Pre-Tax Profit | 575,000 | -420,000 | 2,107,000 | 2,089,626 | 1,692,878 | 1,529,107 | 1,882,788 | 1,445,508 | 952,404 | -13,613 | 106,037 | ||||
| Tax | 27,000 | 453,000 | -356,000 | -244,498 | 266 | -1,624 | 7,604 | 43,153 | 6,894 | ||||||
| Profit After Tax | 602,000 | 33,000 | 1,751,000 | 1,845,128 | 1,693,144 | 1,527,483 | 1,890,392 | 1,488,661 | 952,404 | -6,719 | 106,037 | ||||
| Dividends Paid | |||||||||||||||
| Retained Profit | 602,000 | 33,000 | 1,751,000 | 1,845,128 | 1,693,144 | 1,527,483 | 1,890,392 | 1,488,661 | 952,404 | -6,719 | 106,037 | ||||
| Employee Costs | 7,243,000 | 2,229,000 | 1,475,000 | 14,949 | 157,568 | ||||||||||
| Number Of Employees | 268 | 89 | 76 | 2 | 2 | 2 | 3 | 3 | 3 | ||||||
| EBITDA* | 1,023,000 | -276,000 | 2,236,000 | 2,188,421 | 1,763,207 | 1,582,411 | 1,956,832 | 1,520,010 | 1,007,901 | -1,698 | 75,190 |
* 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 | 1,567,000 | 353,000 | 341,000 | 315,064 | 280,701 | 171,260 | 180,554 | 115,583 | 134,389 | 98,421 | 119,599 | 157,582 | 71,422 | 111,848 | 135,555 |
| Intangible Assets | |||||||||||||||
| Investments & Other | 1 | 15,545,068 | 15,545,068 | 15,750,632 | 15,984,220 | 16,161,760 | |||||||||
| Debtors (Due After 1 year) | 4,463,601 | 4,462,405 | 5,000,000 | ||||||||||||
| Total Fixed Assets | 1,567,000 | 353,000 | 341,000 | 315,064 | 280,701 | 171,260 | 180,554 | 115,583 | 134,389 | 4,562,023 | 20,127,072 | 20,702,650 | 15,822,054 | 16,096,068 | 16,297,315 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 671,000 | 490,000 | 409,000 | 232,930 | 255,501 | 52,127 | 2,137,720 | 2,696,988 | 164,487 | 7,472,772 | 8,059,261 | 4,019,503 | 2,425,128 | ||
| Group Debtors | 59,659,000 | 59,125,000 | 58,807,000 | 58,104,742 | 56,601,079 | 54,871,487 | 47,189,029 | 36,860,634 | 26,927,291 | 13,457,277 | |||||
| Misc Debtors | 514,000 | 169,000 | 288,000 | 238,239 | 134,482 | 182,432 | 90,149 | 101,626 | 69,562 | 5,116,298 | |||||
| Cash | 27,000 | 56,000 | 158,000 | 9,838 | 154,456 | 44 | 1,242,946 | 641,400 | 1,406,192 | 4,213 | 6,795,240 | 633,915 | 686,415 | 1,250,317 | 607,659 |
| misc current assets | |||||||||||||||
| total current assets | 60,871,000 | 59,840,000 | 59,662,000 | 58,585,749 | 57,145,518 | 55,106,090 | 50,659,844 | 40,300,648 | 28,567,532 | 13,461,490 | 11,911,538 | 8,106,687 | 8,745,676 | 5,269,820 | 3,032,787 |
| total assets | 62,438,000 | 60,193,000 | 60,003,000 | 58,900,813 | 57,426,219 | 55,277,350 | 50,840,398 | 40,416,231 | 28,701,921 | 18,023,513 | 32,038,610 | 28,809,337 | 24,567,730 | 21,365,888 | 19,330,102 |
| Bank overdraft | 542,174 | 416,147 | |||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 19,000 | 15,000 | 218,000 | 201,396 | 440,738 | 584,324 | 1,016,344 | 720,146 | 181,087 | 68,597 | 255,453 | 7,857,797 | 10,133,289 | 6,426,988 | 4,235,190 |
| Group/Directors Accounts | 50,698,000 | 49,529,000 | 49,069,000 | 49,792,248 | 50,040,958 | 49,485,715 | 45,981,092 | 37,351,480 | 28,154,812 | 929,600 | |||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 927,000 | 457,000 | 557,000 | 498,359 | 380,841 | 336,773 | 499,907 | 891,942 | 402,020 | 14,474,733 | 12,590,301 | ||||
| total current liabilities | 51,644,000 | 50,001,000 | 49,844,000 | 50,492,003 | 50,862,537 | 50,406,812 | 47,497,343 | 38,963,568 | 28,737,919 | 15,085,504 | 13,261,901 | 8,787,397 | 10,133,289 | 6,426,988 | 4,235,190 |
| loans | 4,207,491 | 4,487,405 | 3,613,433 | ||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 1,147,271 | ||||||||||||||
| provisions | 4,652,096 | 5,730,065 | 4,713,765 | 4,775,434 | 4,837,103 | ||||||||||
| total long term liabilities | 4,207,491 | 9,139,501 | 10,490,769 | 4,713,765 | 4,775,434 | 4,837,103 | |||||||||
| total liabilities | 51,644,000 | 50,001,000 | 49,844,000 | 50,492,003 | 50,862,537 | 50,406,812 | 47,497,343 | 38,963,568 | 28,737,919 | 19,292,995 | 22,401,402 | 19,278,166 | 14,847,054 | 11,202,422 | 9,072,293 |
| net assets | 10,794,000 | 10,192,000 | 10,159,000 | 8,408,810 | 6,563,682 | 4,870,538 | 3,343,055 | 1,452,663 | -35,998 | -1,269,482 | 9,637,208 | 9,531,171 | 9,720,676 | 10,163,466 | 10,257,809 |
| total shareholders funds | 10,794,000 | 10,192,000 | 10,159,000 | 8,408,810 | 6,563,682 | 4,870,538 | 3,343,055 | 1,452,663 | -35,998 | -1,269,482 | 9,637,208 | 9,531,171 | 9,720,676 | 10,163,466 | 10,257,809 |
| 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 | 575,000 | -420,000 | 2,107,000 | 2,089,626 | 1,692,878 | 1,529,107 | 1,882,750 | 1,443,600 | 950,030 | -46,426 | 22,983 | ||||
| Depreciation | 448,000 | 144,000 | 129,000 | 98,795 | 70,329 | 53,304 | 74,082 | 76,410 | 57,871 | 44,728 | 52,207 | 38,206 | 34,965 | 52,250 | 78,707 |
| Amortisation | |||||||||||||||
| Tax | 27,000 | 453,000 | -356,000 | -244,498 | 266 | -1,624 | 7,604 | 43,153 | 6,894 | ||||||
| Stock | |||||||||||||||
| Debtors | 1,060,000 | 280,000 | 928,089 | 1,584,849 | 1,885,016 | 5,689,148 | 9,757,650 | 12,497,908 | 9,240,462 | 8,342,175 | -2,894,069 | 4,413,511 | 4,039,758 | 1,594,375 | 2,425,128 |
| Creditors | 4,000 | -203,000 | 16,604 | -239,342 | -143,586 | -432,020 | 296,198 | 539,059 | 112,490 | -186,856 | -7,602,344 | -2,275,492 | 3,706,301 | 2,191,798 | 4,235,190 |
| Accruals and Deferred Income | 470,000 | -100,000 | 58,641 | 117,518 | 44,068 | -163,134 | -392,035 | 489,922 | -14,072,713 | 1,884,432 | 12,590,301 | ||||
| Deferred Taxes & Provisions | -4,652,096 | -1,077,969 | 1,016,300 | -61,669 | -61,669 | 4,837,103 | |||||||||
| Cash flow from operations | 464,000 | -406,000 | 1,027,156 | 237,250 | -221,061 | -4,703,515 | -7,889,051 | -9,905,764 | -22,192,784 | -11,291,499 | 6,879,247 | ||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | -1 | -15,545,067 | -205,564 | -233,588 | -177,540 | 16,161,760 | |||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 1,169,000 | 460,000 | -723,248 | -248,710 | 555,243 | 3,504,623 | 8,629,612 | 9,196,668 | 28,154,812 | -929,600 | 929,600 | ||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -4,207,491 | -279,914 | 873,972 | 3,613,433 | |||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -1,147,271 | 1,147,271 | |||||||||||||
| share issue | |||||||||||||||
| interest | 38 | 1,908 | 2,374 | 32,813 | 83,054 | ||||||||||
| cash flow from financing | 1,169,000 | 460,000 | -724,058 | -248,710 | 555,243 | 3,504,623 | 8,629,650 | 9,198,576 | 24,230,775 | -11,147,072 | -1,119,845 | ||||
| cash and cash equivalents | |||||||||||||||
| cash | -29,000 | -102,000 | 148,162 | -144,618 | 154,412 | -1,242,902 | 601,546 | -764,792 | 1,401,979 | -6,791,027 | 6,161,325 | -52,500 | -563,902 | 642,658 | 607,659 |
| overdraft | -542,174 | 126,027 | 416,147 | ||||||||||||
| change in cash | -29,000 | -102,000 | 148,162 | -144,618 | 154,412 | -1,242,902 | 601,546 | -764,792 | 1,944,153 | -6,917,054 | 5,745,178 | -52,500 | -563,902 | 642,658 | 607,659 |
accomplish group support limited Credit Report and Business Information
Accomplish Group Support Limited Competitor Analysis
Perform a competitor analysis for accomplish group support limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other mid companies, companies in B63 area or any other competitors across 12 key performance metrics.
accomplish group support limited Ownership
ACCOMPLISH GROUP SUPPORT LIMITED group structure
Accomplish Group Support Limited has no subsidiary companies.
Ultimate parent company
ACE QUALITY HOLDING LTD
#0137564
2 parents
ACCOMPLISH GROUP SUPPORT LIMITED
02187883
accomplish group support limited directors
Accomplish Group Support Limited currently has 3 directors. The longest serving directors include Mr David Manson (Jul 2022) and Mrs Pauline Paterson (Sep 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Manson | United Kingdom | 56 years | Jul 2022 | - | Director |
| Mrs Pauline Paterson | United Kingdom | 50 years | Sep 2023 | - | Director |
| Mr Simon Martle | United Kingdom | 54 years | Feb 2024 | - | Director |
P&L
March 2024turnover
10.9m
+143%
operating profit
575k
-237%
gross margin
24.9%
-27.35%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
10.8m
+0.06%
total assets
62.4m
+0.04%
cash
27k
-0.52%
net assets
Total assets minus all liabilities
accomplish group support limited company details
company number
02187883
Type
Private limited with Share Capital
industry
86900 - Other human health activities
incorporation date
November 1987
age
38
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
March 2024
previous names
brookdale healthcare limited (January 2018)
nova construction limited (December 2002)
accountant
-
auditor
-
address
maybrook house third floor, queensway, halesowen, B63 4AH
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
accomplish group support 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 12 charges/mortgages relating to accomplish group support limited. Currently there are 2 open charges and 10 have been satisfied in the past.
accomplish group support 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 ACCOMPLISH GROUP SUPPORT LIMITED. This can take several minutes, an email will notify you when this has completed.
accomplish group support limited Companies House Filings - See Documents
| date | description | view/download |
|---|
