Pomanda estimates the enterprise value of BADMINTON GB LIMITED at £28k based on a Turnover of £70.8k and 0.39x industry multiple (adjusted for size and gross margin).
badminton gb limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BADMINTON GB LIMITED at £0 based on an EBITDA of £-3.7k and a 2.89x industry multiple (adjusted for size and gross margin).
badminton gb limitedEstimated Valuation
£30.9k
Pomanda estimates the enterprise value of BADMINTON GB LIMITED at £30.9k based on Net Assets of £14.5k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Badminton Gb LimitedOverview
Badminton Gb Limited is a live company located in milton keynes, MK8 9LA with a Companies House number of 04012074. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in June 2000, it's largest shareholder is
unknown.
Badminton Gb Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£70.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Badminton Gb Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
6 Weak
Size
annual sales of £70.8k, make it smaller than the average company (£3.7m)
£70.8k - Badminton Gb Limited
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 727%, show it is growing at a faster rate (8.2%)
727% - Badminton Gb Limited
8.2% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (38.1%)
17.1% - Badminton Gb Limited
38.1% - Industry AVG
Profitability
an operating margin of -5.2% make it less profitable than the average company (5.7%)
-5.2% - Badminton Gb Limited
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (22)
1 - Badminton Gb Limited
22 - Industry AVG
Pay Structure
on an average salary of £46.5k, the company has an equivalent pay structure (£46.5k)
£46.5k - Badminton Gb Limited
£46.5k - Industry AVG
Efficiency
resulting in sales per employee of £70.8k, this is less efficient (£145.9k)
£70.8k - Badminton Gb Limited
£145.9k - Industry AVG
Debtor Days
it gets paid by customers after 74 days, this is later than average (36 days)
74 days - Badminton Gb Limited
36 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Badminton Gb Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Badminton Gb Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Badminton Gb Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Badminton Gb Limited
- - Industry AVG
BADMINTON GB LIMITED financials
EXPORT
Badminton Gb Limited's latest turnover from March 2024 is estimated at £70.8 thousand and the company has net assets of £14.5 thousand. According to their latest financial statements, we estimate that Badminton Gb Limited has 1 employee and maintains cash reserves of 0 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
70,815
83,988
90,482
125
4,000
12,856
14,113
21,903
58,338
15,000
15,000
4,515
Other Income Or Grants
Cost Of Sales
58,703
69,364
75,778
105
3,312
10,713
11,742
18,030
48,252
12,488
12,496
3,740
Gross Profit
12,112
14,624
14,704
20
688
2,143
2,371
3,873
10,086
2,512
2,504
775
Admin Expenses
15,812
16,631
-3,090
392
-976
2,267
4,145
17,534
8,235
-12,072
-6,087
7,340
6,416
6,416
2,313
Operating Profit
-3,700
-2,007
17,794
-372
1,664
-124
-1,774
-13,661
1,851
14,584
8,591
-6,565
-6,416
-6,416
-2,313
Interest Payable
Interest Receivable
22
61
Pre-Tax Profit
-3,700
-2,007
17,816
-366
1,350
-124
-1,774
-13,661
1,911
11,614
6,662
-6,538
-6,359
-6,333
-2,313
Tax
-3,385
-382
Profit After Tax
-3,700
-2,007
14,431
-366
1,350
-124
-1,774
-13,661
1,529
11,614
6,662
-6,538
-6,359
-6,333
-2,313
Dividends Paid
Retained Profit
-3,700
-2,007
14,431
-366
1,350
-124
-1,774
-13,661
1,529
11,614
6,662
-6,538
-6,359
-6,333
-2,313
Employee Costs
46,514
44,767
42,253
40,167
39,774
38,568
36,365
35,565
35,655
35,509
35,267
34,789
34,714
34,236
35,389
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-3,700
-2,007
17,794
-372
1,664
-124
-1,774
-13,661
1,851
14,584
8,591
-6,565
-6,416
-6,416
-2,313
* 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
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
14,476
18,176
20,183
4,894
5,340
7,729
20,669
Group Debtors
Misc Debtors
Cash
5,752
6,243
24,208
22,841
1,390
9,397
13,418
19,751
misc current assets
total current assets
14,476
18,176
20,183
5,752
6,243
4,894
5,340
7,729
20,669
24,208
22,841
1,390
9,397
13,418
19,751
total assets
14,476
18,176
20,183
5,752
6,243
4,894
5,340
7,729
20,669
24,208
22,841
1,390
9,397
13,418
19,751
Bank overdraft
Bank loan
Trade Creditors
127
449
1,064
343
Group/Directors Accounts
123
600
2,338
other short term finances
hp & lease commitments
other current liabilities
5,411
15,535
269
total current liabilities
127
449
1,064
343
5,411
15,658
869
2,338
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
127
449
1,064
343
5,411
15,658
869
2,338
net assets
14,476
18,176
20,183
5,752
6,243
4,767
4,891
6,665
20,326
18,797
7,183
521
7,059
13,418
19,751
total shareholders funds
14,476
18,176
20,183
5,752
6,243
4,767
4,891
6,665
20,326
18,797
7,183
521
7,059
13,418
19,751
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
-3,700
-2,007
17,794
-372
1,664
-124
-1,774
-13,661
1,851
14,584
8,591
-6,565
-6,416
-6,416
-2,313
Depreciation
Amortisation
Tax
-3,385
-382
Stock
Debtors
-3,700
-2,007
20,183
-4,894
-446
-2,389
-12,940
20,669
Creditors
-127
-322
-615
721
343
Accruals and Deferred Income
-5,411
-10,124
15,266
269
Deferred Taxes & Provisions
Cash flow from operations
-5,774
-372
6,431
-24,268
4,460
23,857
-6,296
-6,416
-6,416
-2,313
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
-123
-477
-1,738
2,338
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-125
126
22,064
interest
22
61
cash flow from financing
22
-125
126
61
-123
-477
-1,738
2,338
22,064
cash and cash equivalents
cash
-5,752
-491
6,243
-24,208
1,367
21,451
-8,007
-4,021
-6,333
19,751
overdraft
change in cash
-5,752
-491
6,243
-24,208
1,367
21,451
-8,007
-4,021
-6,333
19,751
badminton gb 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 badminton gb limited. Get real-time insights into badminton gb limited's credit score, group structure and payment trends.
Perform a competitor analysis for badminton gb limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in MK8 area or any other competitors across 12 key performance metrics.
badminton gb limited Ownership
BADMINTON GB LIMITED group structure
Badminton Gb Limited has no subsidiary companies.
Ultimate parent company
BADMINTON GB LIMITED
04012074
BADMINTON GB LIMITED Shareholders
The sole shareholder of Badminton Gb Limited is -.
-
-
badminton gb limited directors
Badminton Gb Limited currently has 8 directors.
The longest serving directors include
Mrs Kelly Aston (Oct 2018) and
Ms Priya Guha (Jan 2021).
82990 - Other business support service activities n.e.c.
incorporation date
June 2000
age
25
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
bboc 2000 limited (October 2007)
accountant
-
auditor
-
address
national badminton centre, bradwell road, milton keynes, buckinghamshire, MK8 9LA
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
badminton gb 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 did not find charges/mortgages relating to badminton gb limited.
badminton gb 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 BADMINTON GB LIMITED. This can take several minutes, an email will notify you when this has completed.
badminton gb limitedCompanies House Filings - See Documents
