T. Body Jnr (plant Hire) Limited

POWER SEARCH PRICING

SOLUTIONS

t. body jnr (plant hire) limited Company Information

Live

MatureSmallHealthy

Company Number

03404113

Website

www.tbodyjnr.com

Registered Address

lakeview house, 4 woodbrook crescent, billericay, essex, CM12 0EQ

Industry

Specialised construction activities (other than scaffold erection) n.e.c.

Renting and leasing of construction and civil engineering machinery and equipment

View All

Telephone

441795844430

Next Accounts Due

December 2024

Group Structure

View All

Directors

Thomas Body26 Years

Samantha Body12 Years

Shareholders

t. body 50%

s. body 49%

View All

t. body jnr (plant hire) limited Estimated Valuation

£465.3k - £1.1m

The estimated valuation range for t. body jnr (plant hire) limited, derived from financial data as of March 2023 and the most recent industry multiples, is between £465.3k to £1.1m

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

T. Body Jnr (plant Hire) 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

T. Body Jnr (plant Hire) Limited is a live company located in billericay, CM12 0EQ with a Companies House number of 03404113. It operates in the other specialised construction activities n.e.c. sector, SIC Code 43999. Founded in July 1997, it's largest shareholder is t. body with a 50% stake. T. Body Jnr (plant Hire) Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.7m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded T. Body Jnr (Plant Hire) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

3 Regular

5 Weak

Size

annual sales of £1.7m, make it smaller than the average company (£12.6m)

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (5.9%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for t. body jnr (plant hire) limited. Get real-time insights into t. body jnr (plant hire) 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 t. body jnr (plant hire) limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

T. BODY JNR (PLANT HIRE) LIMITED group structure

T. Body Jnr (Plant Hire) Limited has no subsidiary companies.

Ultimate parent company

T. BODY JNR (PLANT HIRE) LIMITED

03404113

T. BODY JNR (PLANT HIRE) LIMITED Shareholders

t. body	50%
s. body	49%
samantha body	1%

T. Body Jnr (Plant Hire) Limited currently has 2 directors. The longest serving directors include Mr Thomas Body (Jul 1997) and Mrs Samantha Body (Mar 2012).

officer	country	age	start	end	role
Mr Thomas Body		54 years	Jul 1997	-	Director
Mrs Samantha Body	United Kingdom	52 years	Mar 2012	-	Director

EXPORT

T. Body Jnr (Plant Hire) Limited's latest turnover from March 2023 is estimated at £1.7 million and the company has net assets of £270.4 thousand. According to their latest financial statements, T. Body Jnr (Plant Hire) Limited has 5 employees and maintains cash reserves of £109.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	1,684,423	819,439	1,315,766	1,251,774	1,562,975	2,018,702	2,206,391	2,643,010	3,259,077	1,816,599	2,584,339	910,116	469,636	486,775
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,211,324	585,427	976,345	904,567	1,128,921	1,460,895	1,553,551	1,872,450	2,327,389	1,308,463	1,856,938	647,518	330,668	353,801
Gross Profit	473,100	234,012	339,422	347,207	434,054	557,807	652,840	770,560	931,688	508,136	727,401	262,599	138,968	132,975
Admin Expenses	541,313	275,444	346,380	266,754	284,609	988,723	785,434	964,674	520,296	418,288	222,061	143,714	61,814	94,271
Operating Profit	-68,213	-41,432	-6,958	80,453	149,445	-430,916	-132,594	-194,114	411,392	89,848	505,340	118,885	77,154	38,704
Interest Payable	0	3,375	3,050	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	7,997	2,955	320	104	513	539	270	598	914	851	515	163	69	8
Pre-Tax Profit	-60,216	-41,852	-9,688	80,557	149,958	-430,377	-132,324	-193,516	412,306	90,699	505,855	119,049	77,224	38,713
Tax	0	0	0	-15,306	-28,492	0	0	0	-86,584	-20,861	-121,405	-30,953	-21,623	-10,839
Profit After Tax	-60,216	-41,852	-9,688	65,251	121,466	-430,377	-132,324	-193,516	325,722	69,838	384,450	88,096	55,601	27,873
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-60,216	-41,852	-9,688	65,251	121,466	-430,377	-132,324	-193,516	325,722	69,838	384,450	88,096	55,601	27,873
Employee Costs	225,026	206,357	201,827	160,255	158,192	268,529	296,964	542,089	673,300	374,484	586,466	235,649	126,659	126,014
Number Of Employees	5	5	5	4	4	7	8	15	19	11	17	7	4	4
EBITDA*	144,444	65,868	118,064	209,310	285,358	-260,827	15,605	-41,072	529,962	191,288	559,681	155,715	104,819	51,709

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	654,586	641,107	374,765	416,753	564,533	611,646	542,430	648,764	540,739	387,721	296,580	166,102	103,799	84,584
Intangible Assets	0	0	0	0	0	0	850	850	850	850	850	750	150	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	654,586	641,107	374,765	416,753	564,532	611,646	543,280	649,614	541,589	388,571	297,430	166,852	103,949	84,584
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	350,041	77,077	243,382	222,623	337,630	355,556	477,666	579,658	750,487	400,641	538,288	176,691	75,775	64,081
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	181,275	280,007	272,115	256,987	0	0	0	0	0	0	0	0	0	0
Cash	109,751	266,567	521,310	119,330	88,643	48,163	167,482	48,636	190,427	175,134	165,261	40,882	24,397	3,297
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	641,067	623,651	1,036,807	598,940	651,521	403,719	645,148	628,294	940,914	575,775	703,549	217,573	100,172	67,378
total assets	1,295,653	1,264,758	1,411,572	1,015,693	1,216,053	1,015,365	1,188,428	1,277,908	1,482,503	964,346	1,000,979	384,425	204,121	151,962
Bank overdraft	0	0	14,583	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	237,637	173,656	196,677	224,656	251,611	399,824	355,080	278,696	368,509	247,979	380,595	163,002	95,893	95,690
Group/Directors Accounts	0	0	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	0	0
hp & lease commitments	83,571	45,449	14,790	31,843	0	0	0	0	0	0	0	0	0	0
other current liabilities	94,932	125,436	204,211	184,775	0	0	0	0	0	0	0	0	0	0
total current liabilities	416,140	344,541	430,261	441,274	576,171	399,824	355,080	278,696	368,509	247,979	380,595	163,002	95,893	95,690
loans	0	0	85,417	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	444,202	353,857	21,314	36,104	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	125,000	187,500	430,883	84,575	228,309	309,937	103,535	117,312	63,175	27,239	22,477	17,826	4,650	13,673
provisions	39,887	48,220	71,205	71,560	94,643	110,141	103,973	123,736	99,139	63,170	41,787	31,927	20,102	14,724
total long term liabilities	609,089	589,577	608,819	192,239	322,953	420,078	207,508	241,048	162,314	90,409	64,264	49,753	24,752	28,397
total liabilities	1,025,229	934,118	1,039,080	633,513	899,124	819,902	562,588	519,744	530,823	338,388	444,859	212,755	120,645	124,087
net assets	270,424	330,640	372,492	382,180	316,929	195,463	625,840	758,164	951,680	625,958	556,120	171,670	83,476	27,875
total shareholders funds	270,424	330,640	372,492	382,180	316,929	195,463	625,840	758,164	951,680	625,958	556,120	171,670	83,476	27,875

	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	-68,213	-41,432	-6,958	80,453	149,445	-430,916	-132,594	-194,114	411,392	89,848	505,340	118,885	77,154	38,704
Depreciation	212,657	107,300	125,022	128,857	135,913	170,089	148,199	153,042	118,570	101,440	54,341	36,830	27,665	13,005
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	-15,306	-28,492	0	0	0	-86,584	-20,861	-121,405	-30,953	-21,623	-10,839
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	174,232	-158,413	35,887	-83,269	207,323	-122,110	-101,992	-170,829	349,846	-137,647	361,597	100,916	11,694	64,081
Creditors	63,981	-23,021	-27,979	-26,955	-148,213	44,744	76,384	-89,813	120,530	-132,616	217,593	67,109	203	95,690
Accruals and Deferred Income	-30,504	-78,775	19,436	184,775	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	-8,333	-22,985	-355	-23,083	-15,498	6,168	-19,763	24,597	35,969	21,383	9,860	11,825	5,378	14,724
Cash flow from operations	-4,644	99,500	73,279	412,010	-114,168	-87,805	174,218	64,541	250,031	196,841	304,132	102,780	77,083	87,203
Investing Activities
capital expenditure	-226,136	-373,642	-83,034	18,923	-88,800	-238,455	-41,865	-261,067	-271,588	-192,581	-184,919	-99,733	-47,030	-97,589
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-226,136	-373,642	-83,034	18,923	-88,800	-238,455	-41,865	-261,067	-271,588	-192,581	-184,919	-99,733	-47,030	-97,589
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	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	0	0
Long term loans	0	-85,417	85,417	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	128,467	363,202	-31,843	67,947	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-62,500	-243,383	346,308	-143,734	-81,628	206,402	-13,777	54,137	35,936	4,762	4,651	13,176	-9,023	13,673
share issue	0	0	0	0	0	0	0	0	0	0	0	98	0	2
interest	7,997	-420	-2,730	104	513	539	270	598	914	851	515	163	69	8
cash flow from financing	73,964	33,982	397,152	-75,683	-81,115	206,941	-13,507	54,735	36,850	5,613	5,166	13,437	-8,954	13,683
cash and cash equivalents
cash	-156,816	-254,743	401,980	30,687	40,480	-119,319	118,846	-141,791	15,293	9,873	124,379	16,485	21,100	3,297
overdraft	0	-14,583	14,583	0	0	0	0	0	0	0	0	0	0	0
change in cash	-156,816	-240,160	387,397	30,687	40,480	-119,319	118,846	-141,791	15,293	9,873	124,379	16,485	21,100	3,297

P&L

March 2023

turnover

1.7m

+106%

operating profit

-68.2k

gross margin

28.1%

-1.65%

turnover

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

Balance Sheet

March 2023

net assets

270.4k

-0.18%

total assets

1.3m

+0.02%

cash

109.8k

-0.59%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

g.f. gordon (plant hire) limited

3.5

north midland plant ltd

rochford plant hire limited

1.5

ecg services limited

kearton farms limited

company number

03404113

Type

Private limited with Share Capital

industry

77120 - Renting and leasing of trucks

43999 - Specialised construction activities (other than scaffold erection) n.e.c.

77320 - Renting and leasing of construction and civil engineering machinery and equipment

incorporation date

July 1997

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

lakeview house, 4 woodbrook crescent, billericay, essex, CM12 0EQ

last accounts submitted

March 2023

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 t. body jnr (plant hire) limited.

t. body jnr (plant hire) limited Company Information

t. body jnr (plant hire) limited Estimated Valuation

t. body jnr (plant hire) limited Estimated Valuation

t. body jnr (plant hire) limited Estimated Valuation

T. Body Jnr (plant Hire) Limited AI Business Plan

T. Body Jnr (plant Hire) Limited Overview

T. Body Jnr (plant Hire) Limited Health Check

t. body jnr (plant hire) limited Credit Report and Business Information

T. Body Jnr (plant Hire) Limited Competitor Analysis

t. body jnr (plant hire) limited Ownership

t. body jnr (plant hire) limited directors

T. BODY JNR (PLANT HIRE) LIMITED financials

t. body jnr (plant hire) limited company details

t. body jnr (plant hire) limited Charges & Mortgages

t. body jnr (plant hire) limited Companies House Filings - See Documents