The Bushe Partnership Ltd

POWER SEARCH PRICING

SOLUTIONS

the bushe partnership ltd Company Information

Live

MatureMicroDeclining

Company Number

04571669

Website

Registered Address

the goods shed jubilee way, faversham, kent, ME13 8GD

Industry

Real estate agencies

Telephone

Next Accounts Due

February 2025

Group Structure

View All

Directors

David Bushe21 Years

Shareholders

m. bushe 50%

d.k.s. bushe 50%

the bushe partnership ltd Estimated Valuation

£99.9k

Pomanda estimates the enterprise value of THE BUSHE PARTNERSHIP LTD at £99.9k based on a Turnover of £66.9k and 1.49x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

The Bushe Partnership Ltd is a live company located in kent, ME13 8GD with a Companies House number of 04571669. It operates in the real estate agencies sector, SIC Code 68310. Founded in October 2002, it's largest shareholder is m. bushe with a 50% stake. The Bushe Partnership Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £66.9k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded The Bushe Partnership Ltd a 2 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 Rating2out of 5

1 Strong

3 Regular

6 Weak

Size

annual sales of £66.9k, make it smaller than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of -22%, show it is growing at a slower rate (5%)

EXPORT

The Bushe Partnership Ltd's latest turnover from May 2023 is estimated at £66.9 thousand and the company has net assets of £17.7 thousand. According to their latest financial statements, we estimate that The Bushe Partnership Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	66,911	63,433	103,601	142,192	98,633	71,360	63,226	66,967	146,937	203,374	102,257	101,409	106,215	224,641
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	38,295	32,231	54,917	76,683	59,015	38,623	26,428	28,118	60,377	87,220	51,534	43,372	49,015	116,657
Gross Profit	28,615	31,202	48,684	65,509	39,618	32,738	36,798	38,849	86,560	116,153	50,724	58,037	57,200	107,984
Admin Expenses	21,562	42,633	54,614	56,825	27,418	31,074	36,054	55,396	93,515	112,446	45,805	54,994	67,927	58,094
Operating Profit	7,053	-11,431	-5,930	8,684	12,200	1,664	744	-16,547	-6,955	3,707	4,919	3,043	-10,727	49,890
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	7	24	30	40	33	39	33	6
Pre-Tax Profit	7,053	-11,431	-5,930	8,684	12,200	1,664	751	-16,523	-6,925	3,747	4,952	3,082	-10,694	49,896
Tax	-1,763	0	0	-1,650	-2,318	-316	-143	0	0	-787	-1,139	-740	0	-13,971
Profit After Tax	5,290	-11,431	-5,930	7,034	9,882	1,348	608	-16,523	-6,925	2,960	3,813	2,342	-10,694	35,925
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	5,290	-11,431	-5,930	7,034	9,882	1,348	608	-16,523	-6,925	2,960	3,813	2,342	-10,694	35,925
Employee Costs	37,160	38,346	71,815	74,368	39,247	35,063	35,933	36,776	79,164	74,587	64,540	32,108	32,715	103,469
Number Of Employees	1	1	2	2	1	1	1	1	2	2	2	1	1	3
EBITDA*	7,053	-11,431	-5,930	8,684	12,200	1,664	744	-16,040	-6,446	4,216	5,428	3,043	-10,727	50,124

* Earnings Before Interest, Tax, Depreciation and Amortisation

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	0	0	0	0	0	0	0	0	507	1,016	1,525	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	0	0	0	0	0	0	0	507	1,016	1,525	0	0	0
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	22,426	17,061	28,657	33,827	27,461	18,884	15,700	12,894	28,763	32,640	16,909	16,866	18,105	39,142
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	10,315	9,811	10,844	0
Cash	0	0	0	0	0	0	0	5,450	4,295	7,698	8,397	4,729	10,757	2,321
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	22,426	17,061	28,657	33,827	27,461	18,884	15,700	18,344	33,058	40,338	35,621	31,406	39,706	41,463
total assets	22,426	17,061	28,657	33,827	27,461	18,884	15,700	18,344	33,565	41,354	37,146	31,406	39,706	41,463
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	4,727	4,652	4,817	4,057	4,725	6,030	4,194	7,246	5,843	6,605	5,255	3,633	14,275	5,338
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	4,727	4,652	4,817	4,057	4,725	6,030	4,194	7,246	5,843	6,605	5,255	3,633	14,275	5,338
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	101	203	305	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	101	203	305	0	0	0
total liabilities	4,727	4,652	4,817	4,057	4,725	6,030	4,194	7,246	5,944	6,808	5,560	3,633	14,275	5,338
net assets	17,699	12,409	23,840	29,770	22,736	12,854	11,506	11,098	27,621	34,546	31,586	27,773	25,431	36,125
total shareholders funds	17,699	12,409	23,840	29,770	22,736	12,854	11,506	11,098	27,621	34,546	31,586	27,773	25,431	36,125

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	7,053	-11,431	-5,930	8,684	12,200	1,664	744	-16,547	-6,955	3,707	4,919	3,043	-10,727	49,890
Depreciation	0	0	0	0	0	0	0	507	509	509	509	0	0	234
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-1,763	0	0	-1,650	-2,318	-316	-143	0	0	-787	-1,139	-740	0	-13,971
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	5,365	-11,596	-5,170	6,366	8,577	3,184	2,806	-15,869	-3,877	5,416	547	-2,272	-10,193	39,142
Creditors	75	-165	760	-668	-1,305	1,836	-3,052	1,403	-762	1,350	1,622	-10,642	8,937	5,338
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	-101	-102	-102	305	0	0	0
Cash flow from operations	0	0	0	0	0	0	-5,257	1,131	-3,433	-739	5,669	-6,067	8,403	2,349
Investing Activities
capital expenditure	0	0	0	0	0	0	0	0	0	0	-2,034	0	0	-234
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	0	0	0	0	0	-2,034	0	0	-234
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	-200	0	0	0	0	0	0	200
interest	0	0	0	0	0	0	7	24	30	40	33	39	33	6
cash flow from financing	0	0	0	0	0	0	-193	24	30	40	33	39	33	206
cash and cash equivalents
cash	0	0	0	0	0	0	-5,450	1,155	-3,403	-699	3,668	-6,028	8,436	2,321
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-5,450	1,155	-3,403	-699	3,668	-6,028	8,436	2,321

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for the bushe partnership ltd. Get real-time insights into the bushe partnership ltd'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

Perform a competitor analysis for the bushe partnership ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in ME13 area or any other competitors across 12 key performance metrics.

THE BUSHE PARTNERSHIP LTD group structure

The Bushe Partnership Ltd has no subsidiary companies.

Ultimate parent company

THE BUSHE PARTNERSHIP LTD

04571669

THE BUSHE PARTNERSHIP LTD Shareholders

m. bushe	50%
d.k.s. bushe	50%

The Bushe Partnership Ltd currently has 1 director, Mr David Bushe serving since Oct 2002.

officer	country	age	start	end	role
Mr David Bushe	United Kingdom	67 years	Oct 2002	-	Director

P&L

May 2023

turnover

66.9k

+5%

operating profit

7.1k

gross margin

42.8%

-13.06%

turnover

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

Balance Sheet

May 2023

net assets

17.7k

+0.43%

total assets

22.4k

+0.31%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

hr shoeburyness limited

1.5

maddisons residential limited

4.5

christopher hodgson limited

chetts estates limited

mark anthony (east anglia) limited

1.5

company number

04571669

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

October 2002

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

last accounts submitted

May 2023

address

the goods shed jubilee way, faversham, kent, ME13 8GD

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 1 charges/mortgages relating to the bushe partnership ltd. Currently there are 1 open charges and 0 have been satisfied in the past.

the bushe partnership ltd Company Information

the bushe partnership ltd Estimated Valuation

the bushe partnership ltd Estimated Valuation

the bushe partnership ltd Estimated Valuation

The Bushe Partnership Ltd Overview

The Bushe Partnership Ltd Health Check

THE BUSHE PARTNERSHIP LTD financials

the bushe partnership ltd Credit Report and Business Information

The Bushe Partnership Ltd Competitor Analysis

the bushe partnership ltd Ownership

the bushe partnership ltd directors

the bushe partnership ltd company details

the bushe partnership ltd Charges & Mortgages

the bushe partnership ltd Companies House Filings - See Documents