Kings Norton Garage Ltd

POWER SEARCH PRICING

SOLUTIONS

kings norton garage ltd Company Information

Live

MatureMicroDeclining

Company Number

05014216

Next Accounts

Dec 2025

Industry

Wholesale trade of motor vehicle parts and accessories

Maintenance and repair of motor vehicles

Directors

Nigel Whiten

Peter Gladstone

Shareholders

nigel whiten

peter gladstone

Group Structure

View All

Contact

Registered Address

unit 4 eckersall road, kings norton, birmingham, west midlands, B38 8SS

Website

www.kingsnortongarage.com

kings norton garage ltd Estimated Valuation

£235.3k

Pomanda estimates the enterprise value of KINGS NORTON GARAGE LTD at £235.3k based on Net Assets of £85.7k and 2.75x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Kings Norton Garage Ltd is a live company located in birmingham, B38 8SS with a Companies House number of 05014216. It operates in the maintenance and repair of motor vehicles sector, SIC Code 45200. Founded in January 2004, it's largest shareholder is nigel whiten with a 50% stake. Kings Norton Garage Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £191k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Kings Norton Garage Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

1 Regular

7 Weak

Size

annual sales of £191k, make it smaller than the average company (£9.1m)

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (11.8%)

EXPORT

Kings Norton Garage Ltd's latest turnover from March 2024 is estimated at £191 thousand and the company has net assets of £85.7 thousand. According to their latest financial statements, Kings Norton Garage Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	191,010	187,214	194,341	198,075	176,959	182,385	126,178	49,811	53,172	35,181	39,990	38,363	42,356	46,671	62,208
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	154,279	151,845	159,630	160,749	141,934	144,104	97,773	38,427	40,534	26,964	30,591	29,482	31,955	34,899	46,666
Gross Profit	36,730	35,370	34,711	37,327	35,025	38,281	28,404	11,384	12,639	8,217	9,399	8,881	10,401	11,772	15,542
Admin Expenses	39,615	40,096	33,909	22,747	31,897	23,612	11,132	1,512	-8,426	5,669	20	-5,517	899	5,425	7,993
Operating Profit	-2,885	-4,726	802	14,580	3,128	14,669	17,272	9,872	21,065	2,548	9,379	14,398	9,502	6,347	7,549
Interest Payable	0	0	0	0	0	0	0	342	759	826	887	2,006	3,350	3,183	1,375
Interest Receivable	0	0	0	0	0	0	1	1	1	1	0	0	0	0	0
Pre-Tax Profit	-2,885	-4,726	802	14,580	3,128	14,669	17,273	9,531	20,308	1,723	8,492	12,392	6,153	3,164	6,174
Tax	0	0	-152	-2,770	-594	-2,787	-3,282	-1,906	-4,061	-362	-1,953	-2,974	-1,600	-886	-1,729
Profit After Tax	-2,885	-4,726	650	11,810	2,534	11,882	13,991	7,625	16,246	1,361	6,539	9,418	4,553	2,278	4,445
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-2,885	-4,726	650	11,810	2,534	11,882	13,991	7,625	16,246	1,361	6,539	9,418	4,553	2,278	4,445
Employee Costs	67,963	61,873	61,225	59,220	60,240	59,839	28,818	28,568	27,547	26,958	26,999	26,918	25,753	25,614	25,099
Number Of Employees	2	2	2	2	2	2	1	1	1	1	1	1	1	1	1
EBITDA*	-2,885	-4,726	802	14,580	3,128	14,669	17,272	9,872	24,157	3,685	10,559	15,632	10,804	11,043	12,379

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	79,950	81,636	83,502	85,594	87,968	90,695	92,471	89,474	92,331	86,421	87,558	88,738	89,972	91,274	95,090
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	79,950	81,636	83,502	85,594	87,968	90,695	92,471	89,474	92,331	86,421	87,558	88,738	89,972	91,274	95,090
Stock & work in progress	0	0	0	0	0	0	0	1,890	1,780	1,942	1,822	1,942	1,637	1,350	1,500
Trade Debtors	40,793	43,436	46,493	48,694	33,734	35,911	20,838	1,815	3,214	655	2,825	1,604	1,541	3,439	1,335
Group Debtors	0	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	0	0	0	0
Cash	0	0	0	0	0	0	0	302	127	183	40	29	0	0	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	40,793	43,436	46,493	48,694	33,734	35,911	20,838	4,007	5,121	2,780	4,687	3,575	3,178	4,789	2,835
total assets	120,743	125,072	129,995	134,288	121,702	126,606	113,309	93,481	97,452	89,201	92,245	92,313	93,150	96,063	97,925
Bank overdraft	0	0	0	0	0	0	0	0	10,935	12,404	13,015	14,275	14,396	17,880	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	35,022	36,466	36,663	41,606	40,830	48,268	46,853	40,916	41,577	30,525	28,638	29,037	34,339	33,611	51,074
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	35,022	36,466	36,663	41,606	40,830	48,268	46,853	40,916	52,512	42,929	41,653	43,312	48,735	51,491	51,074
loans	0	0	0	0	0	0	0	0	0	0	0	0	33,039	37,749	42,306
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	17,578	23,259	28,207	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	17,578	23,259	28,207	33,039	37,749	42,306
total liabilities	35,022	36,466	36,663	41,606	40,830	48,268	46,853	40,916	52,512	60,507	64,912	71,519	81,774	89,240	93,380
net assets	85,721	88,606	93,332	92,682	80,872	78,338	66,456	52,565	44,940	28,694	27,333	20,794	11,376	6,823	4,545
total shareholders funds	85,721	88,606	93,332	92,682	80,872	78,338	66,456	52,565	44,940	28,694	27,333	20,794	11,376	6,823	4,545

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-2,885	-4,726	802	14,580	3,128	14,669	17,272	9,872	21,065	2,548	9,379	14,398	9,502	6,347	7,549
Depreciation	0	0	0	0	0	0	0	0	3,092	1,137	1,180	1,234	1,302	4,696	4,830
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-152	-2,770	-594	-2,787	-3,282	-1,906	-4,061	-362	-1,953	-2,974	-1,600	-886	-1,729
Stock	0	0	0	0	0	0	-1,890	110	-162	120	-120	305	287	-150	1,500
Debtors	-2,643	-3,057	-2,201	14,960	-2,177	15,073	19,023	-1,399	2,559	-2,170	1,221	63	-1,898	2,104	1,335
Creditors	-1,444	-197	-4,943	776	-7,438	1,415	5,937	-661	11,052	1,887	-399	-5,302	728	-17,463	51,074
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-1,686	-1,866	-2,092	-2,374	-2,727	-1,776	2,794	8,594	28,751	7,260	7,106	6,988	11,543	-9,260	58,889
Investing Activities
capital expenditure	1,686	1,866	2,092	2,374	2,727	1,776	-2,997	2,857	-9,002	0	0	0	0	-880	-99,920
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	1,686	1,866	2,092	2,374	2,727	1,776	-2,997	2,857	-9,002	0	0	0	0	-880	-99,920
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	-33,039	-4,710	-4,557	42,306
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	-17,578	-5,681	-4,948	28,207	0	0	0
share issue	0	0	0	0	0	0	-100	0	0	0	0	0	0	0	100
interest	0	0	0	0	0	0	1	-341	-758	-825	-887	-2,006	-3,350	-3,183	-1,375
cash flow from financing	0	0	0	0	0	0	-99	-341	-18,336	-6,506	-5,835	-6,838	-8,060	-7,740	41,031
cash and cash equivalents
cash	0	0	0	0	0	0	-302	175	-56	143	11	29	0	0	0
overdraft	0	0	0	0	0	0	0	-10,935	-1,469	-611	-1,260	-121	-3,484	17,880	0
change in cash	0	0	0	0	0	0	-302	11,110	1,413	754	1,271	150	3,484	-17,880	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for kings norton garage ltd. Get real-time insights into kings norton garage 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 kings norton garage ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in B38 area or any other competitors across 12 key performance metrics.

KINGS NORTON GARAGE LTD group structure

Kings Norton Garage Ltd has no subsidiary companies.

Ultimate parent company

KINGS NORTON GARAGE LTD

05014216

KINGS NORTON GARAGE LTD Shareholders

nigel whiten	50%
peter gladstone	50%

Kings Norton Garage Ltd currently has 2 directors. The longest serving directors include Mr Nigel Whiten (Jan 2004) and Mr Peter Gladstone (Jan 2004).

officer	country	age	start	end	role
Mr Nigel Whiten	England	60 years	Jan 2004	-	Director
Mr Peter Gladstone		74 years	Jan 2004	-	Director

P&L

March 2024

turnover

191k

+2%

operating profit

-2.9k

gross margin

19.3%

+1.78%

turnover

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

Balance Sheet

March 2024

net assets

85.7k

-0.03%

total assets

120.7k

-0.03%

cash

net assets

Total assets minus all liabilities

Similar Companies

pampered panels limited

1.5

raenix limited

eden park motorist centre limited

roberts country vehicles (nationwide) limited

tait euroturbos limited

3.5

company number

05014216

Type

Private limited with Share Capital

industry

45310 - Wholesale trade of motor vehicle parts and accessories

45200 - Maintenance and repair of motor vehicles

incorporation date

January 2004

ultimate parent company

None

previous names

N/A

address

unit 4 eckersall road, kings norton, birmingham, west midlands, B38 8SS

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 kings norton garage ltd. Currently there are 0 open charges and 1 have been satisfied in the past.

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 KINGS NORTON GARAGE LTD. This can take several minutes, an email will notify you when this has completed.

kings norton garage ltd Company Information

kings norton garage ltd Estimated Valuation

kings norton garage ltd Estimated Valuation

kings norton garage ltd Estimated Valuation

Kings Norton Garage Ltd Overview

Kings Norton Garage Ltd Health Check

KINGS NORTON GARAGE LTD financials

kings norton garage ltd Credit Report and Business Information

Kings Norton Garage Ltd Competitor Analysis

kings norton garage ltd Ownership

kings norton garage ltd directors

kings norton garage ltd company details

kings norton garage ltd Charges & Mortgages

kings norton garage ltd Capital Raised & Share Issues BETA

kings norton garage ltd Companies House Filings - See Documents