badger homes limited
badger homes limited Company Information
Company Number
03508701
Next Accounts
Jan 2026
Shareholders
michael john oram
lynette oram
Group Structure
View All
Industry
Construction of domestic buildings
Registered Address
lighthouse 31a northview road, budleigh salterton, devon, EX9 6DE
Website
badgerhomes.combadger homes limited Estimated Valuation
Pomanda estimates the enterprise value of BADGER HOMES LIMITED at £37.7k based on a Turnover of £140.5k and 0.27x industry multiple (adjusted for size and gross margin).
badger homes limited Estimated Valuation
Pomanda estimates the enterprise value of BADGER HOMES LIMITED at £0 based on an EBITDA of £-6.6k and a 2.41x industry multiple (adjusted for size and gross margin).
badger homes limited Estimated Valuation
Pomanda estimates the enterprise value of BADGER HOMES LIMITED at £32.9k based on Net Assets of £24.5k and 1.34x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Badger Homes Limited Overview
Badger Homes Limited is a live company located in devon, EX9 6DE with a Companies House number of 03508701. It operates in the construction of domestic buildings sector, SIC Code 41202. Founded in February 1998, it's largest shareholder is michael john oram with a 90% stake. Badger Homes Limited is a mature, micro sized company, Pomanda has estimated its turnover at £140.5k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Badger Homes Limited Health Check
Pomanda's financial health check has awarded Badger Homes Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 7 areas for improvement. Company Health Check FAQs
0 Strong
1 Regular
7 Weak
Size
annual sales of £140.5k, make it smaller than the average company (£387.5k)
- Badger Homes Limited
£387.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -52%, show it is growing at a slower rate (10%)
- Badger Homes Limited
10% - Industry AVG
Production
with a gross margin of 10.2%, this company has a higher cost of product (20.9%)
- Badger Homes Limited
20.9% - Industry AVG
Profitability
an operating margin of -4.7% make it less profitable than the average company (4.8%)
- Badger Homes Limited
4.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (3)
- Badger Homes Limited
3 - Industry AVG
Pay Structure
on an average salary of £41.1k, the company has an equivalent pay structure (£41.1k)
- Badger Homes Limited
£41.1k - Industry AVG
Efficiency
resulting in sales per employee of £140.5k, this is less efficient (£177.5k)
- Badger Homes Limited
£177.5k - Industry AVG
Debtor Days
it gets paid by customers after 63 days, this is later than average (25 days)
- Badger Homes Limited
25 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Badger Homes Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Badger Homes Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Badger Homes Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Badger Homes Limited
- - Industry AVG
BADGER HOMES LIMITED financials
Badger Homes Limited's latest turnover from April 2024 is estimated at £140.5 thousand and the company has net assets of £24.5 thousand. According to their latest financial statements, we estimate that Badger Homes Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 550,000 | 275,000 | |||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | 417,045 | -4,786 | -4,688 | 108,398 | |||||||||||
| Tax | -79,319 | 787 | 46,590 | ||||||||||||
| Profit After Tax | 337,726 | -4,786 | -3,901 | 154,988 | |||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | 337,726 | -4,786 | -3,901 | 154,988 | |||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | ||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 631 | 841 | 1,121 | 955 | 1,274 | 1,699 | 2,266 | 3,021 | 4,028 | 5,813 | 5,964 | 7,950 | 10,601 | 13,850 | |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 631 | 841 | 1,121 | 955 | 1,274 | 1,699 | 2,266 | 3,021 | 4,028 | 5,813 | 5,964 | 7,950 | 10,601 | 13,850 | |
| Stock & work in progress | 356,084 | 904,127 | 900,003 | 1,058,667 | 869,827 | 2,229,834 | 2,342,683 | ||||||||
| Trade Debtors | 24,512 | 59,414 | 106,333 | 681,767 | 675,142 | 831,068 | 494,898 | 483,047 | 127,972 | 143 | 8,243 | 100 | 213 | 12,585 | 12,951 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 52 | 572 | 151 | ||||||||||||
| Cash | 1,283 | 8,360 | 9,960 | 10,707 | 83,384 | 1,049,365 | |||||||||
| misc current assets | |||||||||||||||
| total current assets | 24,512 | 59,414 | 106,385 | 682,339 | 675,293 | 831,068 | 494,898 | 483,047 | 485,339 | 912,630 | 918,206 | 1,069,474 | 953,424 | 2,242,419 | 3,404,999 |
| total assets | 24,512 | 60,045 | 107,226 | 683,460 | 676,248 | 832,342 | 496,597 | 485,313 | 488,360 | 916,658 | 924,019 | 1,075,438 | 961,374 | 2,253,020 | 3,418,849 |
| Bank overdraft | 784 | ||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 26,627 | 18,617 | 69,442 | 68,227 | 146,240 | 151,650 | 135,625 | 135,971 | 119,257 | 86,346 | 377,026 | 867,509 | 2,252,293 | 1,785,660 | |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | |||||||||||||||
| total current liabilities | 26,627 | 18,617 | 69,442 | 68,227 | 146,240 | 151,650 | 135,625 | 135,971 | 119,257 | 86,346 | 377,026 | 867,509 | 2,253,077 | 1,785,660 | |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | 2,275 | 2,105 | 4,286 | 4,855 | 4,675 | 1,245 | 1,200 | ||||||||
| other liabilities | 46,667 | 179,500 | 129,500 | 129,500 | 129,500 | 129,500 | 129,500 | 729,500 | 800,016 | 667,891 | 1,699,000 | ||||
| provisions | |||||||||||||||
| total long term liabilities | 2,275 | 48,772 | 183,786 | 134,355 | 134,175 | 130,745 | 130,700 | 129,500 | 729,500 | 800,016 | 667,891 | 1,699,000 | |||
| total liabilities | 28,902 | 67,389 | 253,228 | 202,582 | 280,415 | 282,395 | 266,325 | 265,471 | 848,757 | 886,362 | 1,044,917 | 867,509 | 2,253,077 | 3,484,660 | |
| net assets | 24,512 | 31,143 | 39,837 | 430,232 | 473,666 | 551,927 | 214,202 | 218,988 | 222,889 | 67,901 | 37,657 | 30,521 | 93,865 | -57 | -65,811 |
| total shareholders funds | 24,512 | 31,143 | 39,837 | 430,232 | 473,666 | 551,927 | 214,202 | 218,988 | 222,889 | 67,901 | 37,657 | 30,521 | 93,865 | -57 | -65,811 |
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 425 | 567 | 755 | 1,007 | 1,785 | 2,004 | 1,986 | 2,651 | 3,533 | 4,991 | |||||
| Amortisation | |||||||||||||||
| Tax | -79,319 | 787 | 46,590 | ||||||||||||
| Stock | -356,084 | -548,043 | 4,124 | -158,664 | 188,840 | -1,360,007 | -112,849 | 2,342,683 | |||||||
| Debtors | -34,902 | -46,971 | -575,954 | 7,046 | -155,775 | 336,170 | 11,851 | 355,075 | 127,829 | -8,100 | 8,143 | -113 | -12,372 | -366 | 12,951 |
| Creditors | -26,627 | 8,010 | -50,825 | 1,215 | -78,013 | -5,410 | 16,025 | -346 | 16,714 | 32,911 | -290,680 | -490,483 | -1,384,784 | 466,633 | 1,785,660 |
| Accruals and Deferred Income | -2,275 | 170 | -2,181 | -569 | 180 | 3,430 | 45 | 1,200 | |||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -46,667 | -132,833 | 50,000 | -600,000 | -70,516 | 132,125 | 667,891 | -1,699,000 | 1,699,000 | ||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | -1 | ||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -1,283 | -7,077 | -1,600 | -747 | -72,677 | 83,384 | -1,049,365 | 1,049,365 | |||||||
| overdraft | -784 | 784 | |||||||||||||
| change in cash | -1,283 | -7,077 | -1,600 | -747 | -72,677 | 84,168 | -1,050,149 | 1,049,365 |
badger homes limited Credit Report and Business Information
Badger Homes Limited Competitor Analysis
Perform a competitor analysis for badger homes limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in EX9 area or any other competitors across 12 key performance metrics.
badger homes limited Ownership
BADGER HOMES LIMITED group structure
Badger Homes Limited has no subsidiary companies.
Ultimate parent company
BADGER HOMES LIMITED
03508701
badger homes limited directors
Badger Homes Limited currently has 2 directors. The longest serving directors include Mr Michael Oram (Feb 1998) and Mrs Lynette Oram (Feb 1998).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Michael Oram | United Kingdom | 75 years | Feb 1998 | - | Director |
| Mrs Lynette Oram | United Kingdom | 73 years | Feb 1998 | - | Director |
P&L
April 2024turnover
140.5k
-28%
operating profit
-6.6k
0%
gross margin
10.2%
-6.88%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
24.5k
-0.21%
total assets
24.5k
-0.59%
cash
0
0%
net assets
Total assets minus all liabilities
badger homes limited company details
company number
03508701
Type
Private limited with Share Capital
industry
41202 - Construction of domestic buildings
incorporation date
February 1998
age
27
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
lighthouse 31a northview road, budleigh salterton, devon, EX9 6DE
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
badger homes 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 11 charges/mortgages relating to badger homes limited. Currently there are 5 open charges and 6 have been satisfied in the past.
badger homes 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 BADGER HOMES LIMITED. This can take several minutes, an email will notify you when this has completed.
badger homes limited Companies House Filings - See Documents
| date | description | view/download |
|---|
