Back Office Support Solutions Limited

POWER SEARCH PRICING

SOLUTIONS

back office support solutions limited Company Information

Live

MatureMicroDeclining

Company Number

04992067

Website

http://ask-the-boss.co.uk

Registered Address

unit 326 canalot studios, 222 kensal road, london, W10 5BN

Industry

Accounting, and auditing activities

Financial management

View All

Telephone

02077271129

Next Accounts Due

September 2025

Group Structure

View All

Directors

Heather Durrell20 Years

Shareholders

heather rodgers durrell 50%

ian durrell 50%

back office support solutions limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of BACK OFFICE SUPPORT SOLUTIONS LIMITED at £2m based on Net Assets of £657.6k and 3.11x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Back Office Support Solutions Limited is a live company located in london, W10 5BN with a Companies House number of 04992067. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in December 2003, it's largest shareholder is heather rodgers durrell with a 50% stake. Back Office Support Solutions Limited is a mature, micro sized company, Pomanda has estimated its turnover at £332.6k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Back Office Support Solutions Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

3 Regular

2 Weak

Size

annual sales of £332.6k, make it in line with the average company (£394.4k)

Growth

3 year (CAGR) sales growth of -14%, show it is growing at a slower rate (7.3%)

EXPORT

Back Office Support Solutions Limited's latest turnover from December 2023 is estimated at £332.6 thousand and the company has net assets of £657.6 thousand. According to their latest financial statements, Back Office Support Solutions Limited has 9 employees and maintains cash reserves of £362.7 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	332,612	478,526	526,424	529,773	566,434	613,883	586,073	563,966	575,151	796,604	526,107	481,210	369,057	486,853	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	97,676	131,062	109,462	97,345	84,339	88,633	84,749	68,921	77,102	137,900	91,791	71,576	70,886	72,496	0
Gross Profit	234,936	347,464	416,961	432,428	482,095	525,250	501,323	495,045	498,049	658,704	434,316	409,634	298,171	414,357	0
Admin Expenses	21,238	188,675	387,669	248,866	411,743	463,114	536,722	399,447	508,598	663,105	427,654	410,760	297,711	372,769	-23
Operating Profit	213,698	158,789	29,292	183,562	70,352	62,136	-35,399	95,598	-10,549	-4,401	6,662	-1,126	460	41,588	23
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	18,641	13,728	974	304	1,349	693	282	93	45	44	82	59	48	71	44
Pre-Tax Profit	232,339	172,517	30,265	183,867	71,700	62,830	-35,117	95,691	-10,504	-4,357	6,744	-1,067	508	41,658	67
Tax	-58,085	-32,778	-5,750	-34,935	-13,623	-11,938	0	-19,138	0	0	-1,551	0	-132	-11,664	-19
Profit After Tax	174,254	139,739	24,515	148,932	58,077	50,892	-35,117	76,553	-10,504	-4,357	5,193	-1,067	376	29,994	48
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	174,254	139,739	24,515	148,932	58,077	50,892	-35,117	76,553	-10,504	-4,357	5,193	-1,067	376	29,994	48
Employee Costs	328,685	508,609	504,098	441,869	505,298	513,903	375,302	351,282	336,581	461,225	346,045	263,697	213,957	282,289	0
Number Of Employees	9	14	16	15	16	14	11	10	9	11	8	7	6	9	0
EBITDA*	214,975	160,425	31,645	185,671	73,874	65,629	-32,212	100,702	-10,549	-4,401	9,441	1,477	3,416	45,776	2,000

* 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	1,691	2,214	2,909	2,730	3,915	5,247	4,973	6,604	5,482	5,099	5,708	5,409	6,180	8,736	8,006
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	1,691	2,214	2,909	2,730	3,915	5,247	4,973	6,604	5,482	5,099	5,708	5,409	6,180	8,736	8,006
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	29,235	41,066	57,863	77,683	68,454	81,118	93,644	66,485	70,303	108,260	63,777	62,711	53,470	70,694	58,893
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	8,136	8,678	24,891	17,095	12,684	23,314	14,870	80,428	7,652	0	0	0	0	0	0
Cash	362,743	382,888	401,580	377,295	231,140	128,461	56,462	56,397	18,099	0	17,660	15,173	8,562	10,760	17,521
misc current assets	514,689	182,390	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	914,803	615,022	484,334	472,073	312,278	232,893	164,976	203,310	96,054	108,260	81,437	77,884	62,032	81,454	76,414
total assets	916,494	617,236	487,243	474,803	316,193	238,140	169,949	209,914	101,536	113,359	87,145	83,293	68,212	90,190	84,420
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	15,173	5,135	19,490	14,649	8,325	6,044	5,274	7,441	3,169	83,172	52,501	53,842	37,694	60,048	84,272
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	243,713	128,747	124,138	139,564	136,435	118,993	102,392	104,763	77,488	0	0	0	0	0	0
total current liabilities	258,886	133,882	143,628	154,213	144,760	125,037	107,666	112,204	80,657	83,172	52,501	53,842	37,694	60,048	84,272
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	1,490	1,265	1,012	1,064	1,374	1,096	0	0	0	0	0	0
total long term liabilities	0	0	0	1,490	1,265	1,012	1,064	1,374	1,096	0	0	0	0	0	0
total liabilities	258,886	133,882	143,628	155,703	146,025	126,049	108,730	113,578	81,753	83,172	52,501	53,842	37,694	60,048	84,272
net assets	657,608	483,354	343,615	319,100	170,168	112,091	61,219	96,336	19,783	30,187	34,644	29,451	30,518	30,142	148
total shareholders funds	657,608	483,354	343,615	319,100	170,168	112,091	61,219	96,336	19,783	30,187	34,644	29,451	30,518	30,142	148

	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	213,698	158,789	29,292	183,562	70,352	62,136	-35,399	95,598	-10,549	-4,401	6,662	-1,126	460	41,588	23
Depreciation	1,277	1,636	2,353	2,109	3,522	3,493	3,187	5,104	0	0	2,779	2,603	2,956	4,188	1,977
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-58,085	-32,778	-5,750	-34,935	-13,623	-11,938	0	-19,138	0	0	-1,551	0	-132	-11,664	-19
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-12,373	-33,010	-12,024	13,640	-23,294	-4,082	-38,399	68,958	-30,305	44,483	1,066	9,241	-17,224	11,801	58,893
Creditors	10,038	-14,355	4,841	6,324	2,281	770	-2,167	4,272	-80,003	30,671	-1,341	16,148	-22,354	-24,224	84,272
Accruals and Deferred Income	114,966	4,609	-15,426	3,129	17,442	16,601	-2,371	27,275	77,488	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	-1,490	225	253	-52	-310	278	1,096	0	0	0	0	0	0
Cash flow from operations	294,267	150,911	25,844	146,774	103,521	75,092	1,339	44,431	18,337	-18,213	5,483	8,384	-1,846	-1,913	27,360
Investing Activities
capital expenditure	-754	-941	-2,532	-924	-2,190	-3,767	-1,556	-6,226	-383	609	-3,078	-1,832	-400	-4,918	-9,983
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-754	-941	-2,532	-924	-2,190	-3,767	-1,556	-6,226	-383	609	-3,078	-1,832	-400	-4,918	-9,983
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	0	0	0	0	0	-20	0	0	100	-100	0	0	0	0	100
interest	18,641	13,728	974	304	1,349	693	282	93	45	44	82	59	48	71	44
cash flow from financing	18,641	13,728	974	304	1,349	673	282	93	145	-56	82	59	48	71	144
cash and cash equivalents
cash	-20,145	-18,692	24,285	146,155	102,679	71,999	65	38,298	18,099	-17,660	2,487	6,611	-2,198	-6,761	17,521
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-20,145	-18,692	24,285	146,155	102,679	71,999	65	38,298	18,099	-17,660	2,487	6,611	-2,198	-6,761	17,521

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for back office support solutions limited. Get real-time insights into back office support solutions 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 back office support solutions limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in W10 area or any other competitors across 12 key performance metrics.

BACK OFFICE SUPPORT SOLUTIONS LIMITED group structure

Back Office Support Solutions Limited has no subsidiary companies.

Ultimate parent company

BACK OFFICE SUPPORT SOLUTIONS LIMITED

04992067

BACK OFFICE SUPPORT SOLUTIONS LIMITED Shareholders

heather rodgers durrell	50%
ian durrell	50%

Back Office Support Solutions Limited currently has 1 director, Mrs Heather Durrell serving since Dec 2003.

officer	country	age	start	end	role
Mrs Heather Durrell	United Kingdom	52 years	Dec 2003	-	Director

P&L

December 2023

turnover

332.6k

-30%

operating profit

213.7k

gross margin

70.7%

-2.72%

turnover

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

Balance Sheet

December 2023

net assets

657.6k

+0.36%

total assets

916.5k

+0.48%

cash

362.7k

-0.05%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

mopheth financial services limited

inni corporation limited

1.5

birchtree sullivan limited

4.5

a.m. accountants limited

colin wilks & co. limited

company number

04992067

Type

Private limited with Share Capital

industry

69201 - Accounting, and auditing activities

70221 - Financial management

69203 - Tax consultancy

incorporation date

December 2003

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

back office support solutions, ltd. (July 2018)

incorporated

address

unit 326 canalot studios, 222 kensal road, london, W10 5BN

last accounts submitted

December 2023

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 back office support solutions limited.

back office support solutions limited Company Information

back office support solutions limited Estimated Valuation

back office support solutions limited Estimated Valuation

back office support solutions limited Estimated Valuation

Back Office Support Solutions Limited Overview

Back Office Support Solutions Limited Health Check

BACK OFFICE SUPPORT SOLUTIONS LIMITED financials

back office support solutions limited Credit Report and Business Information

Back Office Support Solutions Limited Competitor Analysis

back office support solutions limited Ownership

back office support solutions limited directors

back office support solutions limited company details

back office support solutions limited Charges & Mortgages

back office support solutions limited Companies House Filings - See Documents