berthold bauer vat consultants limited

berthold bauer vat consultants limited Company Information

Share BERTHOLD BAUER VAT CONSULTANTS LIMITED
Live 
MatureSmallHigh

Company Number

04385276

Industry

Tax consultancy

 

Shareholders

bbvat holdings ltd

michael williams

Group Structure

View All

Contact

Registered Address

the old goat house dencross farm, roman road, marsh green, edenbridge, kent, TN8 5PN

berthold bauer vat consultants limited Estimated Valuation

£803.4k

Pomanda estimates the enterprise value of BERTHOLD BAUER VAT CONSULTANTS LIMITED at £803.4k based on a Turnover of £906.7k and 0.89x industry multiple (adjusted for size and gross margin).

berthold bauer vat consultants limited Estimated Valuation

£80.6k

Pomanda estimates the enterprise value of BERTHOLD BAUER VAT CONSULTANTS LIMITED at £80.6k based on an EBITDA of £13.9k and a 5.81x industry multiple (adjusted for size and gross margin).

berthold bauer vat consultants limited Estimated Valuation

£2.5m

Pomanda estimates the enterprise value of BERTHOLD BAUER VAT CONSULTANTS LIMITED at £2.5m based on Net Assets of £623.3k and 4.05x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Berthold Bauer Vat Consultants Limited Overview

Berthold Bauer Vat Consultants Limited is a live company located in edenbridge, TN8 5PN with a Companies House number of 04385276. It operates in the tax consultancy sector, SIC Code 69203. Founded in March 2002, it's largest shareholder is bbvat holdings ltd with a 98.5% stake. Berthold Bauer Vat Consultants Limited is a mature, small sized company, Pomanda has estimated its turnover at £906.7k with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Berthold Bauer Vat Consultants Limited Health Check

Pomanda's financial health check has awarded Berthold Bauer Vat Consultants Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

3 Weak

size

Size

annual sales of £906.7k, make it larger than the average company (£188.7k)

£906.7k - Berthold Bauer Vat Consultants Limited

£188.7k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 20%, show it is growing at a similar rate (18.4%)

20% - Berthold Bauer Vat Consultants Limited

18.4% - Industry AVG

production

Production

with a gross margin of 81.9%, this company has a comparable cost of product (81.9%)

81.9% - Berthold Bauer Vat Consultants Limited

81.9% - Industry AVG

profitability

Profitability

an operating margin of 0.3% make it less profitable than the average company (5.7%)

0.3% - Berthold Bauer Vat Consultants Limited

5.7% - Industry AVG

employees

Employees

with 17 employees, this is above the industry average (4)

17 - Berthold Bauer Vat Consultants Limited

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £56.4k, the company has an equivalent pay structure (£56.4k)

£56.4k - Berthold Bauer Vat Consultants Limited

£56.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £53.3k, this is less efficient (£87.7k)

£53.3k - Berthold Bauer Vat Consultants Limited

£87.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 83 days, this is earlier than average (114 days)

83 days - Berthold Bauer Vat Consultants Limited

114 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Berthold Bauer Vat Consultants Limited

- - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 9 days, this is less than average (87 days)

9 days - Berthold Bauer Vat Consultants Limited

87 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 9 weeks, this is less cash available to meet short term requirements (27 weeks)

9 weeks - Berthold Bauer Vat Consultants Limited

27 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 20.3%, this is a lower level of debt than the average (52.2%)

20.3% - Berthold Bauer Vat Consultants Limited

52.2% - Industry AVG

BERTHOLD BAUER VAT CONSULTANTS LIMITED financials

EXPORTms excel logo

Berthold Bauer Vat Consultants Limited's latest turnover from April 2024 is estimated at £906.7 thousand and the company has net assets of £623.3 thousand. According to their latest financial statements, Berthold Bauer Vat Consultants Limited has 17 employees and maintains cash reserves of £30.4 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover906,670874,262930,728530,619633,084707,2971,136,5341,078,7833,451,6456,702,2366,396,1963,935,9142,800,1414,500,4011,121,382
Other Income Or Grants000000000000000
Cost Of Sales163,896133,292146,070121,95776,86622,979276,588226,331372,575677,939542,406129,118193,798358,81627,356
Gross Profit742,774740,970784,658408,662556,218684,318859,946852,4523,079,0706,024,2965,853,7903,806,7962,606,3434,141,5841,094,026
Admin Expenses739,795739,034777,223403,540550,778662,865831,425841,2203,084,2236,133,5186,109,4463,983,0532,208,0593,190,4321,015,870
Operating Profit2,9791,9367,4355,1225,44021,45328,52111,232-5,153-109,222-255,656-176,257398,284951,15278,156
Interest Payable000000000000000
Interest Receivable1,2341,41232636384566957702,0811,8953,3975,5374,2672,5221,256
Pre-Tax Profit4,2133,3487,7605,1585,47821,90929,21612,002-3,072-107,327-252,259-170,720402,551953,67479,413
Tax-1,053-837-1,474-980-1,041-4,163-5,551-2,2800000-96,612-247,955-22,235
Profit After Tax3,1602,5116,2864,1784,43717,74623,6659,722-3,072-107,327-252,259-170,720305,939705,71957,177
Dividends Paid000000000000000
Retained Profit3,1602,5116,2864,1784,43717,74623,6659,722-3,072-107,327-252,259-170,720305,939705,71957,177
Employee Costs958,556890,535614,289517,047518,0681,142,293887,636624,0291,606,7714,252,6492,805,5301,887,5521,045,9862,744,970702,707
Number Of Employees1717171719222220371055849297119
EBITDA*13,88115,29747,12141,37830,12744,11647,46034,3277,194-96,921-244,088-160,328426,353984,65196,766

* Earnings Before Interest, Tax, Depreciation and Amortisation

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets137,736148,638231,126269,332193,18857,404175,727191,563162,688159,511160,528176,848216,499174,003197,675
Intangible Assets000000000000000
Investments & Other00000133,232000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets137,736148,638231,126269,332193,188190,636175,727191,563162,688159,511160,528176,848216,499174,003197,675
Stock & work in progress4,3835,12417,9472,82439,71050,21529,07197,3747,24320,37713,74014,7326,84615,20538,709
Trade Debtors208,192155,774161,42190,337117,34072,616186,046144,456441,201871,027777,827526,883365,144596,692155,867
Group Debtors395,212396,800369,263375,107336,869302,448257,912464,446479,528000000
Misc Debtors6,4714,7604,2134,0375,1514,8615,3494,8324,107000000
Cash30,41916,60049,85637,01934,30340,77080,858197,160418,854413,690344,3871,014,6091,200,313506,475502,483
misc current assets000000000000000
total current assets644,677579,058602,700509,324533,373470,910559,236908,2681,350,9331,305,0941,135,9541,556,2241,572,3031,118,372697,059
total assets782,413727,696833,826778,656726,561661,546734,9631,099,8311,513,6211,464,6051,296,4821,733,0721,788,8021,292,375894,734
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 0000007,42100909,961626,911811,242665,225463,320787,778
Group/Directors Accounts1662,2511,0345606143,3769,255400,383747,750000000
other short term finances000000000000000
hp & lease commitments0010,6737,44300000000000
other current liabilities158,970105,328140,84684,993118,80555,465133,328138,154214,299000000
total current liabilities159,136107,579152,55392,996119,41958,841150,004538,537962,049909,961626,911811,242665,225463,320787,778
loans000000000000000
hp & lease commitments0063,66774,34000000000000
Accruals and Deferred Income000000000000000
other liabilities00000000000031,02742,44448,814
provisions000000000000000
total long term liabilities0063,66774,3400000000031,02742,44448,814
total liabilities159,136107,579216,220167,336119,41958,841150,004538,537962,049909,961626,911811,242696,252505,764836,592
net assets623,277620,117617,606611,320607,142602,705584,959561,294551,572554,644669,571921,8301,092,550786,61158,142
total shareholders funds623,277620,117617,606611,320607,142602,705584,959561,294551,572554,644669,571921,8301,092,550786,61158,142
Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit2,9791,9367,4355,1225,44021,45328,52111,232-5,153-109,222-255,656-176,257398,284951,15278,156
Depreciation10,90213,36139,68636,25624,68722,66318,93923,09512,34712,30111,56815,92928,06933,49918,610
Amortisation000000000000000
Tax-1,053-837-1,474-980-1,041-4,163-5,551-2,2800000-96,612-247,955-22,235
Stock-741-12,82315,123-36,886-10,50521,144-68,30390,131-13,1346,637-9927,886-8,359-23,50438,709
Debtors52,54122,43765,41610,12179,435-69,382-164,427-311,10253,80993,200250,944161,739-231,548440,825155,867
Creditors00000-7,4217,4210-909,961283,050-184,331146,017201,905-324,458787,778
Accruals and Deferred Income53,642-35,51855,853-33,81263,340-77,863-4,826-76,145214,299000000
Deferred Taxes & Provisions000000000000000
Cash flow from operations14,670-30,67220,96133,35123,4962,907277,234176,873-729,14386,292-678,371-183,936771,553-5,083667,733
Investing Activities
capital expenditure069,127-1,480-112,400-160,47195,660-3,103-51,970-15,524-11,2844,75223,722-70,565-9,827-216,285
Change in Investments0000-133,232133,232000000000
cash flow from investments069,127-1,480-112,400-27,239-37,572-3,103-51,970-15,524-11,2844,75223,722-70,565-9,827-216,285
Financing Activities
Bank loans000000000000000
Group/Directors Accounts-2,0851,217474-54-2,762-5,879-391,128-347,367747,750000000
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments0-74,340-7,44381,78300000000000
other long term liabilities00000000000-31,027-11,417-6,37048,814
share issue000000000-7,60000022,750965
interest1,2341,41232636384566957702,0811,8953,3975,5374,2672,5221,256
cash flow from financing-851-71,711-6,64381,765-2,724-5,423-390,433-346,597749,831-5,7053,397-25,490-7,15018,90251,035
cash and cash equivalents
cash13,819-33,25612,8372,716-6,467-40,088-116,302-221,6945,16469,303-670,222-185,704693,8383,992502,483
overdraft000000000000000
change in cash13,819-33,25612,8372,716-6,467-40,088-116,302-221,6945,16469,303-670,222-185,704693,8383,992502,483

berthold bauer vat consultants 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 berthold bauer vat consultants limited. Get real-time insights into berthold bauer vat consultants 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

Berthold Bauer Vat Consultants Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for berthold bauer vat consultants limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in TN8 area or any other competitors across 12 key performance metrics.

berthold bauer vat consultants limited Ownership

BERTHOLD BAUER VAT CONSULTANTS LIMITED group structure

Berthold Bauer Vat Consultants Limited has no subsidiary companies.

Ultimate parent company

1 parent

BERTHOLD BAUER VAT CONSULTANTS LIMITED

04385276

BERTHOLD BAUER VAT CONSULTANTS LIMITED Shareholders

bbvat holdings ltd 98.47%
michael williams 1.53%

berthold bauer vat consultants limited directors

Berthold Bauer Vat Consultants Limited currently has 2 directors. The longest serving directors include Ms Justina Davidson (Mar 2002) and Mr Simon Merry (Mar 2002).

officercountryagestartendrole
Ms Justina DavidsonUnited Kingdom53 years Mar 2002- Director
Mr Simon MerryUnited Kingdom55 years Mar 2002- Director

P&L

April 2024

turnover

906.7k

+4%

operating profit

3k

0%

gross margin

82%

-3.34%

turnover

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

Balance Sheet

April 2024

net assets

623.3k

+0.01%

total assets

782.4k

+0.08%

cash

30.4k

+0.83%

net assets

Total assets minus all liabilities

berthold bauer vat consultants limited company details

company number

04385276

Type

Private limited with Share Capital

industry

69203 - Tax consultancy

incorporation date

March 2002

age

22

incorporated

UK

ultimate parent company

accounts

Total Exemption Full

last accounts submitted

April 2024

previous names

N/A

accountant

DEEKS EVANS AUDIT SERVICES LIMITED

auditor

-

address

the old goat house dencross farm, roman road, marsh green, edenbridge, kent, TN8 5PN

Bank

-

Legal Advisor

-

berthold bauer vat consultants 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 berthold bauer vat consultants limited.

berthold bauer vat consultants 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 BERTHOLD BAUER VAT CONSULTANTS LIMITED. This can take several minutes, an email will notify you when this has completed.

berthold bauer vat consultants limited Companies House Filings - See Documents

datedescriptionview/download