bakethin finance plc

4

bakethin finance plc Company Information

Share BAKETHIN FINANCE PLC
Live 
MatureMidDeclining

Company Number

05074769

Website

-

Registered Address

third floor 1 king's arms yard, london, EC2R 7AF

Industry

Other business support service activities n.e.c.

 

Telephone

-

Next Accounts Due

September 2024

Group Structure

View All

Directors

Daniel Wynne7 Years

Ioannis Kyriakopoulos5 Years

View All

Shareholders

bakethin holdings limited 100%

bakethin finance plc Estimated Valuation

£22.1m

Pomanda estimates the enterprise value of BAKETHIN FINANCE PLC at £22.1m based on a Turnover of £15.6m and 1.42x industry multiple (adjusted for size and gross margin).

bakethin finance plc Estimated Valuation

£329.6m

Pomanda estimates the enterprise value of BAKETHIN FINANCE PLC at £329.6m based on an EBITDA of £29.7m and a 11.1x industry multiple (adjusted for size and gross margin).

bakethin finance plc Estimated Valuation

£5.5m

Pomanda estimates the enterprise value of BAKETHIN FINANCE PLC at £5.5m based on Net Assets of £2.4m and 2.27x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Bakethin Finance Plc Overview

Bakethin Finance Plc is a live company located in london, EC2R 7AF with a Companies House number of 05074769. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in March 2004, it's largest shareholder is bakethin holdings limited with a 100% stake. Bakethin Finance Plc is a mature, mid sized company, Pomanda has estimated its turnover at £15.6m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Bakethin Finance Plc Health Check

Pomanda's financial health check has awarded Bakethin Finance Plc a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

5 Strong

positive_score

1 Regular

positive_score

2 Weak

size

Size

annual sales of £15.6m, make it larger than the average company (£3m)

£15.6m - Bakethin Finance Plc

£3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (4.1%)

-9% - Bakethin Finance Plc

4.1% - Industry AVG

production

Production

with a gross margin of 100%, this company has a lower cost of product (38.8%)

100% - Bakethin Finance Plc

38.8% - Industry AVG

profitability

Profitability

an operating margin of 189.8% make it more profitable than the average company (6.5%)

189.8% - Bakethin Finance Plc

6.5% - Industry AVG

employees

Employees

with 115 employees, this is above the industry average (20)

115 - Bakethin Finance Plc

20 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Bakethin Finance Plc

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £136k, this is equally as efficient (£136.7k)

£136k - Bakethin Finance Plc

£136.7k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Bakethin Finance Plc

- - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Bakethin Finance Plc

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Bakethin Finance Plc

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 38 weeks, this is more cash available to meet short term requirements (28 weeks)

38 weeks - Bakethin Finance Plc

28 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 99.2%, this is a higher level of debt than the average (60%)

99.2% - Bakethin Finance Plc

60% - Industry AVG

BAKETHIN FINANCE PLC financials

EXPORTms excel logo

Bakethin Finance Plc's latest turnover from March 2023 is £15.6 million and the company has net assets of £2.4 million. According to their latest financial statements, we estimate that Bakethin Finance Plc has 115 employees and maintains cash reserves of £2.3 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Mar 2012Mar 2011Mar 2010
Turnover15,645,00040,394,00019,840,00020,428,00017,741,00020,867,00029,275,00021,594,00033,412,00000014,921,00014,920,000
Other Income Or Grants00000000000000
Cost Of Sales0012,442,40112,662,12811,049,29712,914,69417,784,40413,411,07821,132,62400014,895,00014,895,000
Gross Profit15,645,00040,394,0007,397,5997,765,8726,691,7037,952,30611,490,5968,182,92212,279,37600026,00025,000
Admin Expenses-14,054,76221,602,577-8,893,310-8,664,369-11,644,846-9,891,273-13,016,819-24,948,483-4,432,723-15,758,460-15,722,195-15,729,858-15,678,514-7,838,695
Operating Profit29,699,76218,791,42316,290,90916,430,24118,336,54917,843,57924,507,41533,131,40516,712,09915,758,46015,722,19515,729,85815,704,5147,863,695
Interest Payable15,570,00040,450,00019,809,00020,390,00017,712,00020,842,00029,250,00021,568,0003,338,00014,895,00011,228,00014,893,00000
Interest Receivable00000000014,920,00011,247,00014,923,00000
Pre-Tax Profit75,000-56,00031,00038,00029,00025,00025,00026,00032,00025,00019,00030,00026,00025,000
Tax-14,00014,000000000000000
Profit After Tax61,000-42,00031,00038,00029,00025,00025,00026,00032,00025,00019,00030,00026,00025,000
Dividends Paid00000000000000
Retained Profit61,000-42,00031,00038,00029,00025,00025,00026,00032,00025,00019,00030,00026,00025,000
Employee Costs0000000000034,6734,269,5284,163,667
Number Of Employees115326171162140170246169260111125118
EBITDA*29,699,76218,791,42316,290,90916,430,24118,336,54917,843,57924,507,41533,131,40516,712,09915,758,46015,722,19515,729,85815,704,5147,863,695

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Mar 2012Mar 2011Mar 2010
Tangible Assets0000000263,915,000270,799,00000000
Intangible Assets00000000000000
Investments & Other60,536,00058,933,000267,934,000265,235,000272,104,000270,633,000277,787,000263,915,000270,799,000242,260,000241,936,000241,693,000241,369,000241,045,000
Debtors (Due After 1 year)225,682,000228,798,000000000000000
Total Fixed Assets286,218,000287,731,000267,934,000265,235,000272,104,000270,633,000277,787,000263,915,000270,799,000242,260,000241,936,000241,693,000241,369,000241,045,000
Stock & work in progress00000000000000
Trade Debtors00000000000002,719,000
Group Debtors7,0001,000000000000000
Misc Debtors3,117,0003,036,00011,00010,0002,653,0002,674,0002,691,0002,710,0002,759,0006,433,0006,434,0002,724,0002,724,0007,000
Cash2,338,0002,314,0002,291,0002,262,0002,236,0002,207,0002,180,0002,213,0002,118,0002,089,0002,062,0002,054,0002,025,0001,996,000
misc current assets00000000000000
total current assets5,462,0005,351,0002,302,0002,272,0004,889,0004,881,0004,871,0004,923,0004,877,0008,522,0008,496,0004,778,0004,749,0004,722,000
total assets291,680,000293,082,000270,236,000267,507,000276,993,000275,514,000282,658,000268,838,000275,676,000250,782,000250,432,000246,471,000246,118,000245,767,000
Bank overdraft00000000000000
Bank loan00000000000000
Trade Creditors 00000000000002,715,000
Group/Directors Accounts00000000000000
other short term finances3,123,0003,087,0003,362,0002,734,0002,117,0001,575,0001,074,000613,000186,00000000
hp & lease commitments00000000000000
other current liabilities8,000011,0005,0002,649,0002,669,0002,685,0002,761,0002,742,0006,419,0006,418,0002,719,0002,720,0004,000
total current liabilities3,131,0003,087,0003,373,0002,739,0004,766,0004,244,0003,759,0003,374,0002,928,0006,419,0006,418,0002,719,0002,720,0002,719,000
loans286,125,000287,632,000264,458,000262,394,000269,987,000269,059,000276,713,000505,013,000512,949,000242,260,000241,936,000241,693,000241,369,000241,045,000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities00000000000000
provisions00000000000000
total long term liabilities286,125,000287,632,000264,458,000262,394,000269,987,000269,059,000276,713,000263,303,000270,613,000242,260,000241,936,000241,693,000241,369,000241,045,000
total liabilities289,256,000290,719,000267,831,000265,133,000274,753,000273,303,000280,472,000266,677,000273,541,000248,679,000248,354,000244,412,000244,089,000243,764,000
net assets2,424,0002,363,0002,405,0002,374,0002,240,0002,211,0002,186,0002,161,0002,135,0002,103,0002,078,0002,059,0002,029,0002,003,000
total shareholders funds2,424,0002,363,0002,405,0002,374,0002,240,0002,211,0002,186,0002,161,0002,135,0002,103,0002,078,0002,059,0002,029,0002,003,000
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit29,699,76218,791,42316,290,90916,430,24118,336,54917,843,57924,507,41533,131,40516,712,09915,758,46015,722,19515,729,85815,704,5147,863,695
Depreciation00000000000000
Amortisation00000000000000
Tax-14,00014,000000000000000
Stock00000000000000
Debtors-3,029,000231,824,0001,000-2,643,000-21,000-17,000-19,000-49,0002,759,000-1,0003,710,0000-2,0002,726,000
Creditors000000000000-2,715,0002,715,000
Accruals and Deferred Income8,000-11,0006,000-2,644,000-20,000-16,000-76,00019,0002,742,0001,0003,698,000-1,0002,716,0004,000
Deferred Taxes & Provisions00000000000000
Cash flow from operations32,722,762-213,029,57716,295,90916,429,24118,337,54917,844,57924,450,41533,199,40516,695,09915,760,46015,710,19515,728,85815,707,5147,856,695
Investing Activities
capital expenditure000000263,915,0006,884,000-270,799,00000000
Change in Investments1,603,000-209,001,0002,699,000-6,869,0001,471,000-7,154,00013,872,000-6,884,000270,799,000324,000567,000324,000324,000241,045,000
cash flow from investments-1,603,000209,001,000-2,699,0006,869,000-1,471,0007,154,000250,043,00013,768,000-541,598,000-324,000-567,000-324,000-324,000-241,045,000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 36,000-275,000628,000617,000542,000501,000461,000427,000186,00000000
Long term loans-1,507,00023,174,0002,064,000-7,593,000928,000-7,654,000-228,300,000-7,936,000512,949,000324,000567,000324,000324,000241,045,000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities00000000000000
share issue00096,00000002,103,000030,000001,978,000
interest-15,570,000-40,450,000-19,809,000-20,390,000-17,712,000-20,842,000-29,250,000-21,568,000-3,338,00025,00019,00030,00000
cash flow from financing-17,041,000-17,551,000-17,117,000-27,270,000-16,242,000-27,995,000-257,089,000-29,077,000511,900,000349,000616,000354,000324,000243,023,000
cash and cash equivalents
cash24,00023,00029,00026,00029,00027,000-33,00095,0002,118,00027,00037,00029,00029,0001,996,000
overdraft00000000000000
change in cash24,00023,00029,00026,00029,00027,000-33,00095,0002,118,00027,00037,00029,00029,0001,996,000

bakethin finance plc Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for bakethin finance plc. Get real-time insights into bakethin finance plc'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

Bakethin Finance Plc Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for bakethin finance plc by selecting its closest rivals and benchmarking them against 12 key performance metrics.

bakethin finance plc Ownership

BAKETHIN FINANCE PLC group structure

Bakethin Finance Plc has no subsidiary companies.

Ultimate parent company

2 parents

BAKETHIN FINANCE PLC

05074769

BAKETHIN FINANCE PLC Shareholders

bakethin holdings limited 100%

bakethin finance plc directors

Bakethin Finance Plc currently has 3 directors. The longest serving directors include Mr Daniel Wynne (Apr 2017) and Mr Ioannis Kyriakopoulos (Mar 2019).

officercountryagestartendrole
Mr Daniel WynneUnited Kingdom53 years Apr 2017- Director
Mr Ioannis KyriakopoulosUnited Kingdom50 years Mar 2019- Director
Mr Matthew WilliamsEngland49 years Sep 2023- Director

P&L

March 2023

turnover

15.6m

-61%

operating profit

29.7m

0%

gross margin

100%

0%

turnover

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

Balance Sheet

March 2023

net assets

2.4m

+0.03%

total assets

291.7m

0%

cash

2.3m

+0.01%

net assets

Total assets minus all liabilities

bakethin finance plc company details

company number

05074769

Type

Public limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

March 2004

age

20

accounts

Full Accounts

ultimate parent company

previous names

N/A

incorporated

UK

address

third floor 1 king's arms yard, london, EC2R 7AF

last accounts submitted

March 2023

bakethin finance plc 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 found 1 charges/mortgages relating to bakethin finance plc. Currently there are 1 open charges and 0 have been satisfied in the past.

charges

bakethin finance plc Companies House Filings - See Documents

datedescriptionview/download