sba (bedford) limited
sba (bedford) limited Company Information
Company Number
04670078
Website
-Registered Address
136 bedford road, barton-le-clay, bedford, MK45 4LR
Industry
Accounting, and auditing activities
Telephone
01525875666
Next Accounts Due
September 2025
Group Structure
View All
Directors
Richard Farrow20 Years
Shareholders
richard farrow 100%
sba (bedford) limited Estimated Valuation
Pomanda estimates the enterprise value of SBA (BEDFORD) LIMITED at £2.6k based on a Turnover of £3.1k and 0.84x industry multiple (adjusted for size and gross margin).
sba (bedford) limited Estimated Valuation
Pomanda estimates the enterprise value of SBA (BEDFORD) LIMITED at £700 based on an EBITDA of £147 and a 4.76x industry multiple (adjusted for size and gross margin).
sba (bedford) limited Estimated Valuation
Pomanda estimates the enterprise value of SBA (BEDFORD) LIMITED at £53k based on Net Assets of £17.5k and 3.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sba (bedford) Limited Overview
Sba (bedford) Limited is a live company located in bedford, MK45 4LR with a Companies House number of 04670078. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in February 2003, it's largest shareholder is richard farrow with a 100% stake. Sba (bedford) Limited is a mature, micro sized company, Pomanda has estimated its turnover at £3.1k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sba (bedford) Limited Health Check
Pomanda's financial health check has awarded Sba (Bedford) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
5 Weak
Size
annual sales of £3.1k, make it smaller than the average company (£134.1k)
£3.1k - Sba (bedford) Limited
£134.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (7.7%)
4% - Sba (bedford) Limited
7.7% - Industry AVG
Production
with a gross margin of 73%, this company has a comparable cost of product (73%)
73% - Sba (bedford) Limited
73% - Industry AVG
Profitability
an operating margin of 4.7% make it less profitable than the average company (13.7%)
4.7% - Sba (bedford) Limited
13.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (3)
1 - Sba (bedford) Limited
3 - Industry AVG
Pay Structure
on an average salary of £21.7k, the company has an equivalent pay structure (£21.7k)
- Sba (bedford) Limited
£21.7k - Industry AVG
Efficiency
resulting in sales per employee of £3.1k, this is less efficient (£75.4k)
£3.1k - Sba (bedford) Limited
£75.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Sba (bedford) Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Sba (bedford) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sba (bedford) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 4693 weeks, this is more cash available to meet short term requirements (20 weeks)
4693 weeks - Sba (bedford) Limited
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.6%, this is a lower level of debt than the average (58.8%)
0.6% - Sba (bedford) Limited
58.8% - Industry AVG
SBA (BEDFORD) LIMITED financials
Sba (Bedford) Limited's latest turnover from December 2023 is £3.1 thousand and the company has net assets of £17.5 thousand. According to their latest financial statements, Sba (Bedford) Limited has 1 employee and maintains cash reserves of £10 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 3,115 | 2,528 | 2,525 | 2,779 | 1,775 | 3,000 | 2,150 | 18,319 | 25,210 | 27,180 | 29,635 | 31,387 | 33,894 | 36,812 | 35,567 |
| Other Income Or Grants | 0 | 0 | |||||||||||||
| Cost Of Sales | 212 | 160 | |||||||||||||
| Gross Profit | 36,600 | 35,407 | |||||||||||||
| Admin Expenses | 11,357 | 12,091 | |||||||||||||
| Operating Profit | 147 | 431 | 420 | 1,264 | -175 | 831 | -1,501 | 9,032 | 13,574 | 15,227 | 18,903 | 18,730 | 22,562 | 25,243 | 23,316 |
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Receivable | 0 | 0 | 0 | 12 | 23 | 568 | 1,151 | 2,813 | 426 | 251 | 17 | 0 | 13 | 14 | 40 |
| Pre-Tax Profit | 147 | 431 | 420 | 1,276 | -152 | 1,399 | -350 | 11,845 | 14,000 | 15,387 | 18,920 | 18,730 | 22,575 | 25,257 | 23,356 |
| Tax | -28 | -82 | -145 | -260 | 0 | -477 | -221 | -2,439 | -2,758 | -3,157 | -3,853 | -3,838 | -4,692 | -5,432 | -4,562 |
| Profit After Tax | 119 | 349 | 275 | 1,016 | -152 | 922 | -571 | 9,406 | 11,242 | 12,230 | 15,067 | 14,892 | 17,883 | 19,825 | 18,794 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,000 | 24,000 | 0 | 16,000 | 20,000 | 12,000 | 20,000 |
| Retained Profit | 119 | 349 | 275 | 1,016 | -152 | 922 | -571 | 9,406 | 3,242 | -11,770 | 15,067 | -1,108 | -2,117 | 7,825 | -1,206 |
| Employee Costs | |||||||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||||||||
| EBITDA* | 147 | 431 | 420 | 1,264 | -175 | 831 | -1,501 | 9,384 | 14,043 | 15,627 | 19,249 | 19,192 | 23,178 | 26,063 | 24,410 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 345 | 460 | 612 | 817 | 1,056 | 1,408 | 1,198 | 1,040 | 1,386 | 1,848 | 2,464 | 3,284 |
| Intangible Assets | 0 | 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 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 345 | 460 | 612 | 817 | 1,056 | 1,408 | 1,198 | 1,040 | 1,386 | 1,848 | 2,464 | 3,284 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 1,775 | 3,550 | 1,775 | 0 | 2,551 | 925 | 325 | 400 | 1,158 | 2,730 | 3,067 | 2,822 | 2,540 | 2,446 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 7,568 | 8,552 | 10,149 | 21,909 | 13,739 | 15,115 | 6,489 | 0 | 0 | 231 | 0 | 0 | 0 | 0 | 0 |
| Cash | 10,019 | 7,185 | 2,748 | 2,229 | 10,126 | 6,676 | 9,085 | 6,096 | 3,752 | 15,655 | 25,002 | 13,899 | 21,022 | 9,384 | 12,846 |
| misc current assets | 0 | 74 | 707 | 916 | 1,393 | 1,393 | 7,854 | 29,211 | 20,398 | 3,948 | 5,860 | 0 | 0 | 9,874 | 0 |
| total current assets | 17,587 | 17,586 | 17,154 | 26,829 | 25,258 | 25,735 | 24,353 | 35,632 | 24,550 | 20,992 | 33,592 | 16,966 | 23,844 | 21,798 | 15,292 |
| total assets | 17,587 | 17,586 | 17,154 | 27,174 | 25,718 | 26,347 | 25,170 | 36,688 | 25,958 | 22,190 | 34,632 | 18,352 | 25,692 | 24,262 | 18,576 |
| Bank overdraft | 0 | 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 | 0 |
| Trade Creditors | 0 | 0 | 0 | 180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,777 | 0 | 30 | 274 |
| Group/Directors Accounts | 0 | 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 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 111 | 228 | 145 | 260 | 0 | 477 | 221 | 5,168 | 3,844 | 3,318 | 3,990 | 0 | 9,009 | 5,432 | 7,327 |
| total current liabilities | 111 | 228 | 145 | 440 | 0 | 477 | 221 | 5,168 | 3,844 | 3,318 | 3,990 | 2,777 | 9,009 | 5,462 | 7,601 |
| loans | 0 | 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 | 0 |
| Accruals and Deferred Income | 0 | 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 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 111 | 228 | 145 | 440 | 0 | 477 | 221 | 5,168 | 3,844 | 3,318 | 3,990 | 2,777 | 9,009 | 5,462 | 7,601 |
| net assets | 17,476 | 17,358 | 17,009 | 26,734 | 25,718 | 25,870 | 24,949 | 31,520 | 22,114 | 18,872 | 30,642 | 15,575 | 16,683 | 18,800 | 10,975 |
| total shareholders funds | 17,476 | 17,358 | 17,009 | 26,734 | 25,718 | 25,870 | 24,949 | 31,520 | 22,114 | 18,872 | 30,642 | 15,575 | 16,683 | 18,800 | 10,975 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 147 | 431 | 420 | 1,264 | -175 | 831 | -1,501 | 9,032 | 13,574 | 15,227 | 18,903 | 18,730 | 22,562 | 25,243 | 23,316 |
| Depreciation | 0 | 0 | 0 | 352 | 469 | 400 | 346 | 462 | 616 | 820 | 1,094 | ||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -28 | -82 | -145 | -260 | 0 | -477 | -221 | -2,439 | -2,758 | -3,157 | -3,853 | -3,838 | -4,692 | -5,432 | -4,562 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -2,759 | -3,372 | -9,985 | 9,945 | -3,927 | 10,252 | 7,089 | -75 | -989 | -1,341 | -337 | 245 | 282 | 94 | 2,446 |
| Creditors | 0 | 0 | -180 | 180 | 0 | 0 | 0 | 0 | 0 | 0 | -2,777 | 2,777 | -30 | -244 | 274 |
| Accruals and Deferred Income | -117 | 83 | -115 | 260 | -477 | 256 | -4,947 | 1,324 | 526 | -672 | 3,990 | -9,009 | 3,577 | -1,895 | 7,327 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 2,761 | 3,804 | 9,965 | 8,344 | 12,800 | 13,139 | 16,946 | 8,877 | 21,751 | 18,398 | 25,003 | ||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 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 | 0 |
| Other Short Term Loans | 0 | 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 | 0 |
| Hire Purchase and Lease Commitments | 0 | 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 | 0 |
| share issue | |||||||||||||||
| interest | 0 | 0 | 0 | 12 | 23 | 568 | 1,151 | 2,813 | 426 | 251 | 17 | 0 | 13 | 14 | 40 |
| cash flow from financing | -1 | 0 | -10,000 | 12 | 23 | 567 | -4,849 | 2,813 | 426 | 251 | 17 | 0 | 13 | 14 | 12,221 |
| cash and cash equivalents | |||||||||||||||
| cash | 2,834 | 4,437 | 519 | -7,897 | 3,450 | -2,409 | 2,989 | 2,344 | -11,903 | -9,347 | 11,103 | -7,123 | 11,638 | -3,462 | 12,846 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 2,834 | 4,437 | 519 | -7,897 | 3,450 | -2,409 | 2,989 | 2,344 | -11,903 | -9,347 | 11,103 | -7,123 | 11,638 | -3,462 | 12,846 |
sba (bedford) limited Credit Report and Business Information
Sba (bedford) Limited Competitor Analysis
Perform a competitor analysis for sba (bedford) limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in MK45 area or any other competitors across 12 key performance metrics.
sba (bedford) limited Ownership
SBA (BEDFORD) LIMITED group structure
Sba (Bedford) Limited has no subsidiary companies.
Ultimate parent company
SBA (BEDFORD) LIMITED
04670078
sba (bedford) limited directors
Sba (Bedford) Limited currently has 1 director, Mr Richard Farrow serving since Oct 2003.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Richard Farrow | England | 83 years | Oct 2003 | - | Director |
P&L
December 2023turnover
3.1k
+23%
operating profit
147
-66%
gross margin
73%
+9.13%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
17.5k
+0.01%
total assets
17.6k
0%
cash
10k
+0.39%
net assets
Total assets minus all liabilities
sba (bedford) limited company details
company number
04670078
Type
Private limited with Share Capital
industry
69201 - Accounting, and auditing activities
incorporation date
February 2003
age
21
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
certax accounting (bedford) limited (June 2007)
rovasystems motorsport limited (October 2003)
accountant
-
auditor
-
address
136 bedford road, barton-le-clay, bedford, MK45 4LR
Bank
-
Legal Advisor
-
sba (bedford) 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 sba (bedford) limited.
sba (bedford) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
