Protocol Office Limited

POWER SEARCH PRICING

SOLUTIONS

protocol office limited Company Information

Live

MatureSmallDeclining

Company Number

02646734

Website

www.protocoluk.com

Registered Address

eterna lighting huxley close, park farm south, wellingborough, northamptonshire, NN8 6AB

Industry

Manufacture of office and shop furniture

Telephone

02085916770

Next Accounts Due

September 2024

Group Structure

View All

Directors

Susan Blatchford5 Years

Michael Denman5 Years

View All

Shareholders

steeple lighting limited 100%

protocol office limited Estimated Valuation

£536.7k - £1.5m

The estimated valuation range for protocol office limited, derived from financial data as of December 2022 and the most recent industry multiples, is between £536.7k to £1.5m

Get a detailed valuation report, edit figures and unlock valuation multiples.

Protocol Office 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.

View Sample

Protocol Office Limited is a live company located in wellingborough, NN8 6AB with a Companies House number of 02646734. It operates in the manufacture of office and shop furniture sector, SIC Code 31010. Founded in September 1991, it's largest shareholder is steeple lighting limited with a 100% stake. Protocol Office Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.7m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Protocol Office Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

3 Regular

6 Weak

Size

annual sales of £1.7m, make it smaller than the average company (£13.9m)

Growth

3 year (CAGR) sales growth of -30%, show it is growing at a slower rate (-0.7%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for protocol office limited. Get real-time insights into protocol office 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 protocol office limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

PROTOCOL OFFICE LIMITED group structure

Protocol Office Limited has no subsidiary companies.

Ultimate parent company

STEEPLE GROUP LIMITED

08388176

STEEPLE LIGHTING LIMITED

00376149

2 parents

PROTOCOL OFFICE LIMITED

02646734

PROTOCOL OFFICE LIMITED Shareholders

steeple lighting limited

100%

Protocol Office Limited currently has 4 directors. The longest serving directors include Mrs Susan Blatchford (Aug 2018) and Mr Michael Denman (Aug 2018).

officer	country	age	start	end	role
Mrs Susan Blatchford		56 years	Aug 2018	-	Director
Mr Michael Denman		53 years	Aug 2018	-	Director
Mrs Joanne Gibson	England	53 years	Jul 2019	-	Director
Mr Robert Johnson		51 years	Sep 2019	-	Director

EXPORT

Protocol Office Limited's latest turnover from December 2022 is estimated at £1.7 million and the company has net assets of £741.4 thousand. According to their latest financial statements, Protocol Office Limited has 20 employees and maintains cash reserves of £1.1 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Turnover	1,672,635	1,173,103	1,420,804	4,790,536	5,543,478	5,435,765	1,985,627	4,815,992	3,280,463	2,210,599	4,307,177	4,025,833	1,631,437	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,147,601	818,076	955,066	2,914,245	3,453,632	3,258,489	1,319,510	3,292,293	2,290,690	1,559,248	3,032,779	2,811,419	1,119,914	0
Gross Profit	525,034	355,027	465,738	1,876,291	2,089,846	2,177,276	666,117	1,523,698	989,773	651,351	1,274,398	1,214,414	511,523	0
Admin Expenses	427,297	355,344	1,506,284	1,999,406	1,943,149	1,602,597	497,304	1,056,902	998,929	306,253	1,241,609	1,105,929	518,099	-493,349
Operating Profit	97,737	-317	-1,040,546	-123,115	146,697	574,679	168,813	466,796	-9,156	345,098	32,789	108,485	-6,576	493,349
Interest Payable	0	0	0	17	45	666	0	0	0	0	0	0	0	0
Interest Receivable	35,197	2,374	946	10,481	1,291	549	2,242	2,590	2,756	2,861	1,530	970	911	391
Pre-Tax Profit	132,933	2,057	-1,039,600	-112,651	147,943	574,562	171,055	469,386	-6,400	347,958	34,318	109,455	-5,665	493,740
Tax	-25,257	-391	0	10,288	-50,388	-133,845	-34,211	-93,877	0	-80,030	-8,236	-28,458	0	-138,247
Profit After Tax	107,676	1,666	-1,039,600	-102,363	97,555	440,717	136,844	375,509	-6,400	267,928	26,082	80,997	-5,665	355,493
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	107,676	1,666	-1,039,600	-102,363	97,555	440,717	136,844	375,509	-6,400	267,928	26,082	80,997	-5,665	355,493
Employee Costs	796,601	628,758	854,112	913,831	911,671	871,090	812,995	1,095,646	737,190	519,286	1,116,187	1,071,797	466,493	0
Number Of Employees	20	17	24	26	26	25	24	34	24	17	36	34	15	0
EBITDA*	131,013	45,519	-992,400	-58,859	227,365	633,851	246,791	525,991	60,094	357,809	46,299	122,897	13,553	527,747

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Tangible Assets	108,190	104,551	126,250	82,680	115,521	204,948	236,193	276,057	207,748	60,821	40,532	47,291	45,965	68,784
Intangible Assets	0	0	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	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	108,190	104,551	126,250	82,680	115,521	204,948	236,193	276,057	207,748	60,821	40,532	47,291	45,965	68,784
Stock & work in progress	115,087	158,884	101,881	316,779	168,167	160,788	89,225	121,354	83,460	86,475	141,622	131,859	105,244	103,750
Trade Debtors	295,354	158,506	74,340	518,570	262,584	548,915	314,913	1,119,653	734,979	434,842	863,361	896,576	326,904	392,161
Group Debtors	0	0	0	1,448,485	1,324,734	204,963	204,963	0	0	0	0	0	0	0
Misc Debtors	18,541	49,739	53,398	27,152	29,111	498,508	30,935	0	0	0	0	0	0	0
Cash	1,082,021	929,210	969,802	921,243	761,054	628,787	1,148,040	645,895	390,282	712,113	432,090	179,821	208,156	156,315
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,511,003	1,296,339	1,199,421	3,232,229	2,545,650	2,041,961	1,788,076	1,886,902	1,208,721	1,233,430	1,437,073	1,208,256	640,304	652,226
total assets	1,619,193	1,400,890	1,325,671	3,314,909	2,661,171	2,246,909	2,024,269	2,162,959	1,416,469	1,294,251	1,477,605	1,255,547	686,269	721,010
Bank overdraft	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
Trade Creditors	48,810	65,097	176,652	192,276	251,613	231,898	293,064	1,064,065	693,084	564,466	1,020,548	812,443	312,052	336,629
Group/Directors Accounts	0	0	0	586	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	754,290	631,595	446,657	1,394,055	623,036	338,556	495,467	0	0	0	0	0	0	0
total current liabilities	803,100	696,692	623,309	1,586,917	874,649	570,454	788,531	1,064,065	693,084	564,466	1,020,548	812,443	312,052	336,629
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	2,512	0	0	0	0	0	0	12,129	24,239	28,738
provisions	74,704	70,485	70,315	56,345	10,000	0	0	0	0	0	0	0	0	0
total long term liabilities	74,704	70,485	70,315	56,345	12,512	0	0	0	0	0	0	12,129	24,239	28,738
total liabilities	877,804	767,177	693,624	1,643,262	887,161	570,454	788,531	1,064,065	693,084	564,466	1,020,548	824,572	336,291	365,367
net assets	741,389	633,713	632,047	1,671,647	1,774,010	1,676,455	1,235,738	1,098,894	723,385	729,785	457,057	430,975	349,978	355,643
total shareholders funds	741,389	633,713	632,047	1,671,647	1,774,010	1,676,455	1,235,738	1,098,894	723,385	729,785	457,057	430,975	349,978	355,643

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Operating Activities
Operating Profit	97,737	-317	-1,040,546	-123,115	146,697	574,679	168,813	466,796	-9,156	345,098	32,789	108,485	-6,576	493,349
Depreciation	33,276	45,836	48,146	64,256	80,668	59,172	77,978	59,195	69,250	12,711	13,510	14,412	20,129	34,398
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-25,257	-391	0	10,288	-50,388	-133,845	-34,211	-93,877	0	-80,030	-8,236	-28,458	0	-138,247
Stock	-43,797	57,003	-214,898	148,612	7,379	71,563	-32,129	37,894	-3,015	-55,147	9,763	26,615	1,494	103,750
Debtors	105,650	80,507	-1,866,469	377,778	364,043	701,575	-568,842	384,674	300,137	-428,519	-33,215	569,672	-65,257	392,161
Creditors	-16,287	-111,555	-15,624	-59,337	19,715	-61,166	-771,001	370,981	128,618	-456,082	208,105	500,391	-24,577	336,629
Accruals and Deferred Income	122,695	184,938	-947,398	771,019	284,480	-156,911	495,467	0	0	0	0	0	0	0
Deferred Taxes & Provisions	4,219	170	13,970	46,345	10,000	0	0	0	0	0	0	0	0	0
Cash flow from operations	154,530	-18,829	139,915	183,066	119,750	-491,209	538,017	380,527	-108,410	305,363	269,620	-1,457	52,739	230,218
Investing Activities
capital expenditure	-36,915	-24,137	-91,716	-31,415	8,759	-27,927	-38,114	-127,504	-216,177	-33,000	-6,751	-15,738	2,690	-103,182
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-36,915	-24,137	-91,716	-31,415	8,759	-27,927	-38,114	-127,504	-216,177	-33,000	-6,751	-15,738	2,690	-103,182
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	-586	586	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
Long term loans	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
other long term liabilities	0	0	0	-2,512	2,512	0	0	0	0	0	-12,129	-12,110	-4,499	28,738
share issue	0	0	0	0	0	0	0	0	0	4,800	0	0	0	150
interest	35,197	2,374	946	10,464	1,246	-117	2,242	2,590	2,756	2,861	1,530	970	911	391
cash flow from financing	35,197	2,374	360	8,538	3,758	-117	2,242	2,590	2,756	7,661	-10,599	-11,140	-3,588	29,279
cash and cash equivalents
cash	152,811	-40,592	48,559	160,189	132,267	-519,253	502,145	255,613	-321,831	280,023	252,269	-28,335	51,841	156,315
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	152,811	-40,592	48,559	160,189	132,267	-519,253	502,145	255,613	-321,831	280,023	252,269	-28,335	51,841	156,315

P&L

December 2022

turnover

1.7m

+43%

operating profit

97.7k

gross margin

31.4%

+3.72%

turnover

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

Balance Sheet

December 2022

net assets

741.4k

+0.17%

total assets

1.6m

+0.16%

cash

1.1m

+0.16%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

a.d. baker (shopfitters) limited

sedus stoll limited

triplar limited

denne joinery limited

2.5

axiom displays limited

company number

02646734

Type

Private limited with Share Capital

industry

31010 - Manufacture of office and shop furniture

incorporation date

September 1991

age

accounts

Small Company

ultimate parent company

STEEPLE GROUP LIMITED

previous names

N/A

incorporated

address

eterna lighting huxley close, park farm south, wellingborough, northamptonshire, NN8 6AB

last accounts submitted

December 2022

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 protocol office limited. Currently there are 1 open charges and 4 have been satisfied in the past.

protocol office limited Company Information

protocol office limited Estimated Valuation

protocol office limited Estimated Valuation

protocol office limited Estimated Valuation

Protocol Office Limited AI Business Plan

Protocol Office Limited Overview

Protocol Office Limited Health Check

protocol office limited Credit Report and Business Information

Protocol Office Limited Competitor Analysis

protocol office limited Ownership

protocol office limited directors

PROTOCOL OFFICE LIMITED financials

protocol office limited company details

protocol office limited Charges & Mortgages

protocol office limited Companies House Filings - See Documents