Silver Birch Recruitment Limited

POWER SEARCH PRICING

SOLUTIONS

silver birch recruitment limited Company Information

Live

MatureMicroDeclining

Company Number

04722517

Next Accounts

Jun 2025

Industry

Temporary employment agency activities

Other human resources provision

Directors

Craig Karp

Shareholders

amanda claire karp

craig jonathan karp

Group Structure

View All

Contact

Registered Address

abacus house 14-18 forest road, loughton, essex, IG10 1DX

Website

silver birch recruitment limited Estimated Valuation

£609.8k

Pomanda estimates the enterprise value of SILVER BIRCH RECRUITMENT LIMITED at £609.8k based on Net Assets of £392.8k and 1.55x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Silver Birch Recruitment Limited is a live company located in essex, IG10 1DX with a Companies House number of 04722517. It operates in the temporary employment agency activities sector, SIC Code 78200. Founded in April 2003, it's largest shareholder is amanda claire karp with a 50% stake. Silver Birch Recruitment Limited is a mature, micro sized company, Pomanda has estimated its turnover at £392k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Silver Birch Recruitment Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

1 Regular

4 Weak

Size

annual sales of £392k, make it smaller than the average company (£9.6m)

Growth

3 year (CAGR) sales growth of -24%, show it is growing at a slower rate (4.9%)

EXPORT

Silver Birch Recruitment Limited's latest turnover from September 2023 is estimated at £392 thousand and the company has net assets of £392.8 thousand. According to their latest financial statements, Silver Birch Recruitment Limited has 2 employees and maintains cash reserves of £497.4 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010
Turnover	392,039	653,039	473,064	897,986	896,298	639,811	615,700	651,675	987,639	715,130	565,173	102,089	99,746	520,150
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	355,234	596,306	437,867	820,651	809,124	573,856	552,496	584,470	882,821	639,240	505,356	90,388	87,537	452,177
Gross Profit	36,806	56,733	35,197	77,335	87,174	65,954	63,204	67,205	104,817	75,890	59,817	11,702	12,209	67,973
Admin Expenses	-6,016	-39,179	110,562	12,730	-69,618	103,648	73,252	-178,121	261,071	61,014	-82,391	11,864	19,429	11,146
Operating Profit	42,822	95,912	-75,365	64,605	156,792	-37,694	-10,048	245,326	-156,254	14,876	142,208	-162	-7,220	56,827
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	24,882	8,854	408	444	2,501	1,384	186	138	433	481	266	187	309	158
Pre-Tax Profit	67,704	104,767	-74,957	65,049	159,294	-36,310	-9,862	245,464	-155,821	15,357	142,474	25	-6,911	56,985
Tax	-16,926	-19,906	0	-12,359	-30,266	0	0	-49,093	0	-3,225	-32,769	-6	0	-15,956
Profit After Tax	50,778	84,861	-74,957	52,690	129,028	-36,310	-9,862	196,371	-155,821	12,132	109,705	19	-6,911	41,029
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	50,778	84,861	-74,957	52,690	129,028	-36,310	-9,862	196,371	-155,821	12,132	109,705	19	-6,911	41,029
Employee Costs	103,477	99,212	90,089	88,488	92,471	43,813	43,412	88,162	125,513	84,015	83,429	42,986	39,947	77,191
Number Of Employees	2	2	2	2	2	1	1	2	3	2	2	1	1	2
EBITDA*	51,563	103,569	-74,985	64,961	157,267	-37,172	-9,351	246,254	-155,016	16,526	144,409	1,671	-6,375	57,952

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010
Tangible Assets	26,230	22,971	688	1,068	1,424	1,567	2,089	2,786	3,714	4,952	6,602	5,499	2,532	3,377
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	220,846	13,864	0	0	0	0	0
Total Fixed Assets	26,230	22,971	688	1,068	1,424	1,567	2,089	223,632	17,578	4,952	6,602	5,499	2,532	3,377
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	19,443	0	0	0	0	0	150,269	0	0	135,837	104,064	8,400	8,461	30,284
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	0	39,423	0	184,480
Cash	497,364	450,506	336,540	479,224	408,900	258,130	111,060	37,980	72,509	100,581	91,940	14,461	60,431	63,234
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	516,807	450,506	336,540	479,224	408,900	258,130	261,329	37,980	72,509	236,418	196,004	62,284	68,892	277,998
total assets	543,037	473,477	337,228	480,292	410,324	259,697	263,418	261,612	90,087	241,370	202,606	67,783	71,424	281,375
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	150,283	131,501	80,113	148,220	130,942	109,343	76,465	64,677	89,370	84,701	57,816	32,573	36,842	239,687
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	150,283	131,501	80,113	148,220	130,942	109,343	76,465	64,677	89,370	84,701	57,816	32,573	36,842	239,687
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	289	409	562	693	946	1,071	462	657
total long term liabilities	0	0	0	0	0	0	289	409	562	693	946	1,071	462	657
total liabilities	150,283	131,501	80,113	148,220	130,942	109,343	76,754	65,086	89,932	85,394	58,762	33,644	37,304	240,344
net assets	392,754	341,976	257,115	332,072	279,382	150,354	186,664	196,526	155	155,976	143,844	34,139	34,120	41,031
total shareholders funds	392,754	341,976	257,115	332,072	279,382	150,354	186,664	196,526	155	155,976	143,844	34,139	34,120	41,031

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010
Operating Activities
Operating Profit	42,822	95,912	-75,365	64,605	156,792	-37,694	-10,048	245,326	-156,254	14,876	142,208	-162	-7,220	56,827
Depreciation	8,741	7,657	380	356	475	522	697	928	1,238	1,650	2,201	1,833	845	1,125
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-16,926	-19,906	0	-12,359	-30,266	0	0	-49,093	0	-3,225	-32,769	-6	0	-15,956
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	19,443	0	0	0	0	-150,269	-70,577	206,982	-121,973	31,773	56,241	39,362	-206,303	214,764
Creditors	18,782	51,388	-68,107	17,278	21,599	32,878	11,788	-24,693	4,669	26,885	25,243	-4,269	-202,845	239,687
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	-289	-120	-153	-131	-253	-125	609	-195	657
Cash flow from operations	33,976	135,051	-143,092	69,880	148,600	145,686	72,894	-34,667	-28,505	8,160	80,517	-41,357	-3,112	67,576
Investing Activities
capital expenditure	-12,000	-29,940	0	0	-332	0	0	0	0	0	-3,304	-4,800	0	-4,502
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-12,000	-29,940	0	0	-332	0	0	0	0	0	-3,304	-4,800	0	-4,502
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	0	0	0	0	0	0	0	2
interest	24,882	8,854	408	444	2,501	1,384	186	138	433	481	266	187	309	158
cash flow from financing	24,882	8,854	408	444	2,501	1,384	186	138	433	481	266	187	309	160
cash and cash equivalents
cash	46,858	113,966	-142,684	70,324	150,770	147,070	73,080	-34,529	-28,072	8,641	77,479	-45,970	-2,803	63,234
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	46,858	113,966	-142,684	70,324	150,770	147,070	73,080	-34,529	-28,072	8,641	77,479	-45,970	-2,803	63,234

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for silver birch recruitment limited. Get real-time insights into silver birch recruitment 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

Perform a competitor analysis for silver birch recruitment limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in IG10 area or any other competitors across 12 key performance metrics.

SILVER BIRCH RECRUITMENT LIMITED group structure

Silver Birch Recruitment Limited has no subsidiary companies.

Ultimate parent company

SILVER BIRCH RECRUITMENT LIMITED

04722517

SILVER BIRCH RECRUITMENT LIMITED Shareholders

amanda claire karp	50%
craig jonathan karp	50%

Silver Birch Recruitment Limited currently has 1 director, Mr Craig Karp serving since Jan 2008.

officer	country	age	start	end	role
Mr Craig Karp		53 years	Jan 2008	-	Director

P&L

September 2023

turnover

392k

-40%

operating profit

42.8k

gross margin

9.4%

+8.07%

turnover

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

Balance Sheet

September 2023

net assets

392.8k

+0.15%

total assets

543k

+0.15%

cash

497.4k

+0.1%

net assets

Total assets minus all liabilities

Similar Companies

palm mason limited

myles roberts limited

instant impact ltd

ritz recruitment limited

euro connect center ltd.

company number

04722517

Type

Private limited with Share Capital

industry

78200 - Temporary employment agency activities

78300 - Other human resources provision

incorporation date

April 2003

ultimate parent company

None

previous names

N/A

address

abacus house 14-18 forest road, loughton, essex, IG10 1DX

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 silver birch recruitment limited.

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 SILVER BIRCH RECRUITMENT LIMITED. This can take several minutes, an email will notify you when this has completed.

silver birch recruitment limited Company Information

silver birch recruitment limited Estimated Valuation

silver birch recruitment limited Estimated Valuation

silver birch recruitment limited Estimated Valuation

Silver Birch Recruitment Limited Overview

Silver Birch Recruitment Limited Health Check

SILVER BIRCH RECRUITMENT LIMITED financials

silver birch recruitment limited Credit Report and Business Information

Silver Birch Recruitment Limited Competitor Analysis

silver birch recruitment limited Ownership

silver birch recruitment limited directors

silver birch recruitment limited company details

silver birch recruitment limited Charges & Mortgages

silver birch recruitment limited Capital Raised & Share Issues BETA

silver birch recruitment limited Companies House Filings - See Documents