Pomanda estimates the enterprise value of W H BAKER LTD at £1.4m based on a Turnover of £706.2k and 1.96x industry multiple (adjusted for size and gross margin).
w h baker ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of W H BAKER LTD at £0 based on an EBITDA of £-9.3k and a 4.22x industry multiple (adjusted for size and gross margin).
w h baker ltdEstimated Valuation
£387.8k
Pomanda estimates the enterprise value of W H BAKER LTD at £387.8k based on Net Assets of £256.5k and 1.51x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
W H Baker LtdOverview
W H Baker Ltd is a live company located in london, W1S 2XR with a Companies House number of 03910509. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in January 2000, it's largest shareholder is
simon dean baker
with a 50% stake. W H Baker Ltd is a mature,
small sized company, Pomanda has estimated its turnover at
£706.2k with
rapid
growth in recent years.
Pomanda's financial health check has awarded W H Baker Ltd 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
2 Regular
5 Weak
Size
annual sales of £706.2k, make it in line with the average company (£801k)
£706.2k - W H Baker Ltd
£801k - Industry AVG
Growth
3 year (CAGR) sales growth of 74%, show it is growing at a faster rate (3%)
74% - W H Baker Ltd
3% - Industry AVG
Production
with a gross margin of 26.4%, this company has a higher cost of product (69.2%)
26.4% - W H Baker Ltd
69.2% - Industry AVG
Profitability
an operating margin of -1.3% make it less profitable than the average company (25%)
-1.3% - W H Baker Ltd
25% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - W H Baker Ltd
4 - Industry AVG
Pay Structure
on an average salary of £36.8k, the company has an equivalent pay structure (£36.8k)
£36.8k - W H Baker Ltd
£36.8k - Industry AVG
Efficiency
resulting in sales per employee of £353.1k, this is more efficient (£187.2k)
£353.1k - W H Baker Ltd
£187.2k - Industry AVG
Debtor Days
it gets paid by customers after 133 days, this is later than average (26 days)
133 days - W H Baker Ltd
26 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (30 days)
1 days - W H Baker Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - W H Baker Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - W H Baker Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1%, this is a lower level of debt than the average (64.8%)
1% - W H Baker Ltd
64.8% - Industry AVG
W H BAKER LTD financials
EXPORT
W H Baker Ltd's latest turnover from January 2024 is estimated at £706.2 thousand and the company has net assets of £256.5 thousand. According to their latest financial statements, W H Baker Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Turnover
706,238
827,096
653,064
133,149
81,606
32
69,122
1,268,669
555,295
621,855
625,481
637,192
545,377
489,140
425,876
Other Income Or Grants
Cost Of Sales
519,985
602,912
490,775
101,544
64,033
23
51,822
964,992
413,345
475,397
498,040
495,857
433,003
398,329
353,242
Gross Profit
186,254
224,185
162,289
31,605
17,572
8
17,300
303,678
141,949
146,458
127,441
141,335
112,373
90,811
72,634
Admin Expenses
195,568
201,605
154,907
22,345
-3,675
-6,274
10,320
330,597
199,757
107,043
127,628
153,601
90,779
-2,951
-180,009
Operating Profit
-9,314
22,580
7,382
9,260
21,247
6,282
6,980
-26,919
-57,808
39,415
-187
-12,266
21,594
93,762
252,643
Interest Payable
61
532
577
109
Interest Receivable
88
66
909
1,350
450
232
1,075
1,061
900
902
916
914
451
Pre-Tax Profit
-9,314
22,580
7,470
9,265
21,625
7,054
7,321
-26,687
-56,733
40,476
713
-11,364
22,509
94,676
253,093
Tax
-4,290
-1,419
-1,760
-4,109
-1,340
-1,391
-8,500
-164
-5,852
-26,509
-70,866
Profit After Tax
-9,314
18,290
6,051
7,505
17,516
5,714
5,930
-26,687
-56,733
31,976
549
-11,364
16,657
68,167
182,227
Dividends Paid
Retained Profit
-9,314
18,290
6,051
7,505
17,516
5,714
5,930
-26,687
-56,733
31,976
549
-11,364
16,657
68,167
182,227
Employee Costs
73,601
72,180
72,024
69,307
80,726
38,783
69,305
72,239
37,729
35,039
35,627
32,710
33,242
34,224
33,423
Number Of Employees
2
2
2
2
2
1
2
2
1
1
1
1
1
1
1
EBITDA*
-9,314
22,580
7,382
9,558
21,643
6,450
7,203
-26,919
-57,411
39,556
1
-12,090
21,594
93,762
253,670
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Tangible Assets
529
705
940
891
1,189
502
670
893
1,191
423
564
528
1
1
1
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
529
705
940
891
1,189
502
670
893
1,191
423
564
528
1
1
1
Stock & work in progress
Trade Debtors
258,478
310,798
280,818
333,355
144,310
145,894
146,604
151,287
132,985
122,768
121,243
Group Debtors
Misc Debtors
200,468
211,419
174,509
153,589
Cash
70,368
62,420
180,000
180,000
185,601
244,550
180,000
180,000
180,870
185,483
180,200
misc current assets
total current assets
258,478
310,798
280,818
270,836
273,839
354,509
333,589
333,355
329,911
390,444
326,604
331,287
313,855
308,251
301,443
total assets
259,007
311,503
281,758
271,727
275,028
355,011
334,259
334,248
331,102
390,867
327,168
331,815
313,856
308,252
301,444
Bank overdraft
1,995
13,753
3,355
Bank loan
Trade Creditors
2,523
45,705
34,250
8,832
36
11,256
99,523
102,555
70,832
76,028
46,705
57,758
119,117
Group/Directors Accounts
24,360
24,473
12,070
other short term finances
hp & lease commitments
other current liabilities
30,170
5,789
100,213
96,756
total current liabilities
2,523
45,705
34,250
30,170
40,976
138,475
123,437
99,523
102,555
70,832
76,028
46,705
57,758
119,117
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
129,456
provisions
total long term liabilities
129,456
total liabilities
2,523
45,705
34,250
30,170
40,976
138,475
123,437
129,456
99,523
102,555
70,832
76,028
46,705
57,758
119,117
net assets
256,484
265,798
247,508
241,557
234,052
216,536
210,822
204,792
231,579
288,312
256,336
255,787
267,151
250,494
182,327
total shareholders funds
256,484
265,798
247,508
241,557
234,052
216,536
210,822
204,792
231,579
288,312
256,336
255,787
267,151
250,494
182,327
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Operating Activities
Operating Profit
-9,314
22,580
7,382
9,260
21,247
6,282
6,980
-26,919
-57,808
39,415
-187
-12,266
21,594
93,762
252,643
Depreciation
298
396
168
223
397
141
188
176
1,027
Amortisation
Tax
-4,290
-1,419
-1,760
-4,109
-1,340
-1,391
-8,500
-164
-5,852
-26,509
-70,866
Stock
Debtors
-52,320
29,980
80,350
-10,951
36,910
20,920
-179,766
189,045
-1,584
-710
-4,683
18,302
10,217
1,525
121,243
Creditors
-43,182
11,455
34,250
-8,832
8,796
-11,220
11,256
-99,523
-3,032
31,723
-5,196
29,323
-11,053
-61,359
119,117
Accruals and Deferred Income
-30,170
24,381
-94,424
3,457
96,756
Deferred Taxes & Provisions
Cash flow from operations
-176
-235
-70,307
34,298
-105,004
-23,573
293,590
-315,487
-58,859
63,489
-676
-1,069
-5,528
4,369
180,678
Investing Activities
capital expenditure
176
235
-49
-1,083
298
-1,165
-224
-703
-1,028
Change in Investments
cash flow from investments
176
235
-49
-1,083
298
-1,165
-224
-703
-1,028
Financing Activities
Bank loans
Group/Directors Accounts
-24,360
-113
12,403
12,070
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-129,456
129,456
share issue
-100
100
-100
100
interest
88
5
377
773
341
232
1,075
1,061
900
902
916
914
451
cash flow from financing
-12
-24,355
264
13,176
-116,945
129,588
1,075
1,061
900
902
916
914
551
cash and cash equivalents
cash
-70,368
7,948
-117,580
180,000
-185,601
-58,949
64,550
-870
-4,613
5,283
180,200
overdraft
-1,995
-11,758
10,398
3,355
change in cash
-70,368
9,943
-105,822
-10,398
176,645
-185,601
-58,949
64,550
-870
-4,613
5,283
180,200
w h baker ltd 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 w h baker ltd. Get real-time insights into w h baker ltd's credit score, group structure and payment trends.
Perform a competitor analysis for w h baker ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in W1S area or any other competitors across 12 key performance metrics.
w h baker ltd Ownership
W H BAKER LTD group structure
W H Baker Ltd has no subsidiary companies.
Ultimate parent company
W H BAKER LTD
03910509
W H BAKER LTD Shareholders
The largest shareholders in W H Baker Ltd include Simon Dean Baker and Daniel Baker.
simon dean baker
50%
daniel baker
50%
w h baker ltd directors
W H Baker Ltd currently has 2 directors.
The longest serving directors include
Mr Daniel Baker (Jan 2000) and
Mr Simon Baker (Jan 2000).
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 w h baker ltd.
w h baker ltd 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 W H BAKER LTD. This can take several minutes, an email will notify you when this has completed.
w h baker ltdCompanies House Filings - See Documents
