Pomanda estimates the enterprise value of SUE BAKER CONSULTING LIMITED at £64.1k based on a Turnover of £142.6k and 0.45x industry multiple (adjusted for size and gross margin).
sue baker consulting limitedEstimated Valuation
£9.8k
Pomanda estimates the enterprise value of SUE BAKER CONSULTING LIMITED at £9.8k based on an EBITDA of £2.6k and a 3.84x industry multiple (adjusted for size and gross margin).
sue baker consulting limitedEstimated Valuation
£342
Pomanda estimates the enterprise value of SUE BAKER CONSULTING LIMITED at £342 based on Net Assets of £135 and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sue Baker Consulting LimitedOverview
Sue Baker Consulting Limited is a live company located in manchester, M20 6AB with a Companies House number of 03437912. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in September 1997, it's largest shareholder is
sue baker
with a 50% stake. Sue Baker Consulting Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£142.6k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Sue Baker Consulting Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
3 Regular
5 Weak
Size
annual sales of £142.6k, make it smaller than the average company (£453.6k)
£142.6k - Sue Baker Consulting Limited
£453.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (10.5%)
14% - Sue Baker Consulting Limited
10.5% - Industry AVG
Production
with a gross margin of 58%, this company has a comparable cost of product (58%)
58% - Sue Baker Consulting Limited
58% - Industry AVG
Profitability
an operating margin of 1.3% make it less profitable than the average company (8.6%)
1.3% - Sue Baker Consulting Limited
8.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
1 - Sue Baker Consulting Limited
5 - Industry AVG
Pay Structure
on an average salary of £49.2k, the company has an equivalent pay structure (£49.2k)
£49.2k - Sue Baker Consulting Limited
£49.2k - Industry AVG
Efficiency
resulting in sales per employee of £142.6k, this is more efficient (£117.6k)
£142.6k - Sue Baker Consulting Limited
£117.6k - Industry AVG
Debtor Days
it gets paid by customers after 68 days, this is near the average (62 days)
68 days - Sue Baker Consulting Limited
62 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Sue Baker Consulting Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sue Baker Consulting Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (26 weeks)
1 weeks - Sue Baker Consulting Limited
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.9%, this is a higher level of debt than the average (53.2%)
99.9% - Sue Baker Consulting Limited
53.2% - Industry AVG
SUE BAKER CONSULTING LIMITED financials
EXPORT
Sue Baker Consulting Limited's latest turnover from March 2024 is estimated at £142.6 thousand and the company has net assets of £135. According to their latest financial statements, Sue Baker Consulting Limited has 1 employee and maintains cash reserves of £4.1 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
142,581
121,224
108,146
95,711
95,359
119,352
69,589
65,905
66,290
68,510
85,807
140,152
169,672
315,456
494,708
Other Income Or Grants
Cost Of Sales
59,925
51,203
43,616
37,005
35,210
40,740
22,991
21,981
23,507
25,204
29,998
45,088
51,754
94,157
155,416
Gross Profit
82,657
70,022
64,530
58,707
60,148
78,613
46,598
43,924
42,783
43,306
55,809
95,064
117,918
221,299
339,292
Admin Expenses
80,804
72,113
57,793
57,807
66,331
71,421
46,562
43,399
26,537
55,375
55,743
95,021
118,041
225,207
333,468
Operating Profit
1,853
-2,091
6,737
900
-6,183
7,192
36
525
16,246
-12,069
66
43
-123
-3,908
5,824
Interest Payable
1,936
2,347
1,881
915
168
604
460
Interest Receivable
204
147
66
8
3
20
46
20
17
17
Pre-Tax Profit
121
-4,291
4,922
-7
-6,180
7,212
-86
-59
15,786
-12,052
83
43
-123
-3,908
5,824
Tax
-30
-935
-1,370
-3,157
-19
-10
-1,631
Profit After Tax
91
-4,291
3,987
-7
-6,180
5,842
-86
-59
12,629
-12,052
64
33
-123
-3,908
4,193
Dividends Paid
Retained Profit
91
-4,291
3,987
-7
-6,180
5,842
-86
-59
12,629
-12,052
64
33
-123
-3,908
4,193
Employee Costs
49,154
45,990
45,115
42,000
41,826
50,500
46,269
47,939
49,147
49,534
50,741
101,197
99,626
139,355
250,141
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
2
2
3
5
EBITDA*
2,557
-1,255
7,452
1,447
-5,698
7,701
395
961
16,791
-11,572
1,660
1,596
2,330
-1,126
7,874
* 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
215
919
1,755
1,429
611
1,096
1,605
1,023
1,459
1,171
1,668
1,923
3,476
5,929
8,286
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
215
919
1,755
1,429
611
1,096
1,605
1,023
1,459
1,171
1,668
1,923
3,476
5,929
8,286
Stock & work in progress
Trade Debtors
26,715
23,639
21,243
17,796
16,537
22,700
8,866
6,475
10,017
6,414
10,642
20,831
24,093
50,590
79,250
Group Debtors
Misc Debtors
93,188
79,529
62,837
39,540
19,801
12,442
15,647
12,376
14,785
14,920
14,024
12,912
19,952
Cash
4,148
3,626
3,273
14,352
1,706
3,409
1,992
16,235
90
6,694
misc current assets
total current assets
124,051
106,794
87,353
71,688
38,044
38,551
26,505
35,086
24,892
21,334
31,360
33,743
44,045
50,590
79,250
total assets
124,266
107,713
89,108
73,117
38,655
39,647
28,110
36,109
26,351
22,505
33,028
35,666
47,521
56,519
87,536
Bank overdraft
5,000
5,000
5,000
5,000
5,170
12,000
Bank loan
Trade Creditors
34,296
32,767
35,469
47,357
56,232
83,341
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
109,765
87,618
59,037
42,769
38,300
33,112
27,417
30,160
11,346
total current liabilities
114,765
92,618
64,037
47,769
38,300
33,112
27,417
35,330
23,346
34,296
32,767
35,469
47,357
56,232
83,341
loans
9,366
15,051
20,736
25,000
2,167
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
9,366
15,051
20,736
25,000
2,167
total liabilities
124,131
107,669
84,773
72,769
38,300
33,112
27,417
35,330
25,513
34,296
32,767
35,469
47,357
56,232
83,341
net assets
135
44
4,335
348
355
6,535
693
779
838
-11,791
261
197
164
287
4,195
total shareholders funds
135
44
4,335
348
355
6,535
693
779
838
-11,791
261
197
164
287
4,195
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
1,853
-2,091
6,737
900
-6,183
7,192
36
525
16,246
-12,069
66
43
-123
-3,908
5,824
Depreciation
704
836
715
547
485
509
359
436
545
497
1,594
1,553
2,453
2,782
2,050
Amortisation
Tax
-30
-935
-1,370
-3,157
-19
-10
-1,631
Stock
Debtors
16,735
19,088
26,744
20,998
1,196
10,629
5,662
-5,951
3,468
-3,332
-9,077
-10,302
-6,545
-28,660
79,250
Creditors
-34,296
1,529
-2,702
-11,888
-8,875
-27,109
83,341
Accruals and Deferred Income
22,147
28,581
16,268
4,469
5,188
5,695
-2,743
18,814
11,346
Deferred Taxes & Provisions
Cash flow from operations
7,939
8,238
-3,959
-15,082
-1,706
1,397
-8,010
25,726
-12,784
-6,711
8,016
425
10,334
Investing Activities
capital expenditure
-1,041
-1,365
-941
-833
-1,339
-425
-10,336
Change in Investments
cash flow from investments
-1,041
-1,365
-941
-833
-1,339
-425
-10,336
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-5,685
-5,685
-4,264
25,000
-2,167
2,167
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
interest
-1,732
-2,200
-1,815
-907
3
20
-122
-584
-460
17
17
cash flow from financing
-7,417
-7,885
-6,079
24,093
3
20
-122
-2,751
1,707
17
17
2
cash and cash equivalents
cash
522
353
-11,079
12,646
-1,703
1,417
-14,243
16,145
90
-6,694
6,694
overdraft
5,000
-5,170
-6,830
12,000
change in cash
522
353
-11,079
7,646
-1,703
1,417
-9,073
22,975
-11,910
-6,694
6,694
sue baker consulting 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 sue baker consulting limited. Get real-time insights into sue baker consulting limited's credit score, group structure and payment trends.
Perform a competitor analysis for sue baker consulting limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in M20 area or any other competitors across 12 key performance metrics.
sue baker consulting limited Ownership
SUE BAKER CONSULTING LIMITED group structure
Sue Baker Consulting Limited has no subsidiary companies.
Ultimate parent company
SUE BAKER CONSULTING LIMITED
03437912
SUE BAKER CONSULTING LIMITED Shareholders
The largest shareholders in Sue Baker Consulting Limited include Sue Baker and Paul Baker.
sue baker
50%
paul baker
50%
sue baker consulting limited directors
Sue Baker Consulting Limited currently has 3 directors.
The longest serving directors include
Mrs Susan Baker (Sep 1997) and
Miss Alexandra Baker (Oct 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 did not find charges/mortgages relating to sue baker consulting limited.
sue baker consulting 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 SUE BAKER CONSULTING LIMITED. This can take several minutes, an email will notify you when this has completed.
sue baker consulting limitedCompanies House Filings - See Documents
