Pomanda estimates the enterprise value of BESET INTERNATIONAL LIMITED at £102k based on a Turnover of £306.7k and 0.33x industry multiple (adjusted for size and gross margin).
beset international limitedEstimated Valuation
£21.3k
Pomanda estimates the enterprise value of BESET INTERNATIONAL LIMITED at £21.3k based on an EBITDA of £9.3k and a 2.28x industry multiple (adjusted for size and gross margin).
beset international limitedEstimated Valuation
£7k
Pomanda estimates the enterprise value of BESET INTERNATIONAL LIMITED at £7k based on Net Assets of £3.5k and 2x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Beset International LimitedOverview
Beset International Limited is a live company located in london, SE1 6SW with a Companies House number of 02641339. It operates in the other transportation support activities sector, SIC Code 52290. Founded in August 1991, it's largest shareholder is
ben akrofi-offei
with a 40% stake. Beset International Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£306.7k with
high
growth in recent years.
Pomanda's financial health check has awarded Beset International Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £306.7k, make it smaller than the average company (£10.6m)
£306.7k - Beset International Limited
£10.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (10.9%)
19% - Beset International Limited
10.9% - Industry AVG
Production
with a gross margin of 13.2%, this company has a higher cost of product (22.2%)
13.2% - Beset International Limited
22.2% - Industry AVG
Profitability
an operating margin of 3% make it less profitable than the average company (5.4%)
3% - Beset International Limited
5.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (45)
3 - Beset International Limited
45 - Industry AVG
Pay Structure
on an average salary of £45.1k, the company has an equivalent pay structure (£45.1k)
£45.1k - Beset International Limited
£45.1k - Industry AVG
Efficiency
resulting in sales per employee of £102.2k, this is less efficient (£258.4k)
£102.2k - Beset International Limited
£258.4k - Industry AVG
Debtor Days
it gets paid by customers after 69 days, this is later than average (44 days)
69 days - Beset International Limited
44 days - Industry AVG
Creditor Days
its suppliers are paid after 76 days, this is slower than average (35 days)
76 days - Beset International Limited
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Beset International Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Beset International Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 94.1%, this is a higher level of debt than the average (61%)
94.1% - Beset International Limited
61% - Industry AVG
BESET INTERNATIONAL LIMITED financials
EXPORT
Beset International Limited's latest turnover from September 2023 is estimated at £306.7 thousand and the company has net assets of £3.5 thousand. According to their latest financial statements, Beset International Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
306,712
200,569
201,958
183,177
139,310
234,882
162,629
249,524
215,065
226,230
147,492
248,509
121,507
139,878
Other Income Or Grants
Cost Of Sales
266,286
174,110
175,255
157,070
119,211
201,657
139,219
215,253
185,953
195,495
127,798
215,906
105,631
120,263
Gross Profit
40,427
26,459
26,704
26,107
20,099
33,225
23,410
34,271
29,112
30,735
19,694
32,603
15,877
19,615
Admin Expenses
31,100
12,358
33,958
32,646
47,464
-6,679
21,527
13,565
53,484
37,218
13,028
39,585
35,139
-2,883
-15,846
Operating Profit
9,327
14,101
-7,254
-6,539
-27,365
39,904
1,883
20,706
-24,372
-6,483
6,666
-6,982
-19,262
22,498
15,846
Interest Payable
Interest Receivable
3
4
14
22
55
52
33
31
7
Pre-Tax Profit
9,327
14,101
-7,254
-6,539
-27,365
39,904
1,885
20,710
-24,358
-6,461
6,721
-6,930
-19,229
22,529
15,853
Tax
-2,332
-2,679
-7,582
-358
-4,142
-1,546
-6,308
-4,439
Profit After Tax
6,995
11,422
-7,254
-6,539
-27,365
32,322
1,527
16,568
-24,358
-6,461
5,175
-6,930
-19,229
16,221
11,414
Dividends Paid
Retained Profit
6,995
11,422
-7,254
-6,539
-27,365
32,322
1,527
16,568
-24,358
-6,461
5,175
-6,930
-19,229
16,221
11,414
Employee Costs
135,325
126,938
117,729
117,750
115,691
117,418
118,096
112,119
35,734
36,009
35,638
35,255
34,456
33,895
Number Of Employees
3
3
3
3
3
3
3
3
1
1
1
1
1
1
EBITDA*
9,327
14,101
-7,254
-6,539
-27,365
39,904
1,883
20,986
-24,199
-5,975
7,178
-6,299
-18,352
24,360
18,232
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
827
616
447
595
794
1,059
1,412
840
521
1,523
1,536
2,047
9,430
12,286
13,859
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
827
616
447
595
794
1,059
1,412
840
521
1,523
1,536
2,047
9,430
12,286
13,859
Stock & work in progress
Trade Debtors
58,308
36,949
36,906
27,153
15,708
55,172
27,847
50,889
42,304
52,746
31,549
49,967
24,773
36,437
8,477
Group Debtors
Misc Debtors
775
417
23,214
Cash
2,002
1,204
4,219
4,614
17,202
3,437
9,646
2,913
misc current assets
8,357
8,536
131
total current assets
58,308
36,949
37,681
27,570
24,065
63,708
27,978
52,891
43,508
56,965
36,163
67,169
28,210
46,083
34,604
total assets
59,135
37,565
38,128
28,165
24,859
64,767
29,390
53,731
44,029
58,488
37,699
69,216
37,640
58,369
48,463
Bank overdraft
Bank loan
Trade Creditors
55,627
41,052
53,037
35,363
25,518
32,842
27,559
46,005
45,550
40,348
30,948
67,640
29,134
30,634
36,949
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
55,627
41,052
53,037
35,363
25,518
32,842
27,559
46,005
45,550
40,348
30,948
67,640
29,134
30,634
36,949
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
457
457
5,676
7,904
15,226
22,547
17,850
provisions
total long term liabilities
457
457
5,676
7,904
15,226
22,547
17,850
total liabilities
55,627
41,052
53,037
35,820
25,975
38,518
35,463
61,231
68,097
58,198
30,948
67,640
29,134
30,634
36,949
net assets
3,508
-3,487
-14,909
-7,655
-1,116
26,249
-6,073
-7,500
-24,068
290
6,751
1,576
8,506
27,735
11,514
total shareholders funds
3,508
-3,487
-14,909
-7,655
-1,116
26,249
-6,073
-7,500
-24,068
290
6,751
1,576
8,506
27,735
11,514
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
9,327
14,101
-7,254
-6,539
-27,365
39,904
1,883
20,706
-24,372
-6,483
6,666
-6,982
-19,262
22,498
15,846
Depreciation
280
173
508
512
683
910
1,862
2,386
Amortisation
Tax
-2,332
-2,679
-7,582
-358
-4,142
-1,546
-6,308
-4,439
Stock
Debtors
21,359
-732
10,111
11,862
-39,464
27,325
-23,042
8,585
-10,442
21,197
-18,418
25,194
-11,664
4,746
31,691
Creditors
14,575
-11,985
17,674
9,845
-7,324
5,283
-18,446
455
5,202
9,400
-36,692
38,506
-1,500
-6,315
36,949
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
211
169
309
-8,556
4,775
10,280
6,121
8,714
-8,555
-17,772
-12,642
7,013
-8,188
6,991
19,051
Investing Activities
capital expenditure
-211
-169
148
199
265
353
-572
-599
829
-495
-1
6,700
1,946
-289
-16,245
Change in Investments
cash flow from investments
-211
-169
148
199
265
353
-572
-599
829
-495
-1
6,700
1,946
-289
-16,245
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-457
-5,219
-2,228
-7,322
-7,321
4,697
17,850
share issue
-100
100
interest
3
4
14
22
55
52
33
31
7
cash flow from financing
-457
-5,219
-2,228
-7,419
-7,317
4,711
17,872
55
52
33
31
107
cash and cash equivalents
cash
-2,002
798
-3,015
-395
-12,588
13,765
-6,209
6,733
2,913
overdraft
change in cash
-2,002
798
-3,015
-395
-12,588
13,765
-6,209
6,733
2,913
beset international 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 beset international limited. Get real-time insights into beset international limited's credit score, group structure and payment trends.
Perform a competitor analysis for beset international limited by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other micro companies, companies in SE1 area or any other competitors across 12 key performance metrics.
beset international limited Ownership
BESET INTERNATIONAL LIMITED group structure
Beset International Limited has no subsidiary companies.
Ultimate parent company
BESET INTERNATIONAL LIMITED
02641339
BESET INTERNATIONAL LIMITED Shareholders
The largest shareholders in Beset International Limited include Ben Akrofi-Offei and Adom Akrofi-Offei.
ben akrofi-offei
40%
adom akrofi-offei
20%
nhyira jones
20%
gyedi akrofi-offei
20%
beset international limited directors
Beset International Limited currently has 3 directors.
The longest serving directors include
Mr Benjamin Akrofi-Offei (Aug 1991) and
Mrs Nhyira Jones (Oct 2020).
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 did not find charges/mortgages relating to beset international limited.
beset international 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 BESET INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
beset international limitedCompanies House Filings - See Documents
