star brands (holdings) limited
star brands (holdings) limited Company Information
Company Number
05156476
Website
www.starbrandsltd.co.ukRegistered Address
suite 1, 1175 century way, thorpe park, leeds, LS15 8ZB
Industry
Manufacture of cleaning and polishing preparations
Manufacture of soap and detergents
Telephone
01132666300
Next Accounts Due
May 2025
Group Structure
View All
Shareholders
clean bidco ltd 100%
star brands (holdings) limited Estimated Valuation
Pomanda estimates the enterprise value of STAR BRANDS (HOLDINGS) LIMITED at £6.4m based on a Turnover of £5m and 1.29x industry multiple (adjusted for size and gross margin).
star brands (holdings) limited Estimated Valuation
Pomanda estimates the enterprise value of STAR BRANDS (HOLDINGS) LIMITED at £44.5m based on an EBITDA of £5m and a 8.89x industry multiple (adjusted for size and gross margin).
star brands (holdings) limited Estimated Valuation
Pomanda estimates the enterprise value of STAR BRANDS (HOLDINGS) LIMITED at £20.5m based on Net Assets of £8.6m and 2.4x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Star Brands (holdings) Limited Overview
Star Brands (holdings) Limited is a live company located in leeds, LS15 8ZB with a Companies House number of 05156476. It operates in the manufacture of soap and detergents sector, SIC Code 20411. Founded in June 2004, it's largest shareholder is clean bidco ltd with a 100% stake. Star Brands (holdings) Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Star Brands (holdings) Limited Health Check
Pomanda's financial health check has awarded Star Brands (Holdings) Limited a 4.5 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
5 Strong
1 Regular
2 Weak
Size
annual sales of £5m, make it smaller than the average company (£28.7m)
£5m - Star Brands (holdings) Limited
£28.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 77%, show it is growing at a faster rate (8.3%)
77% - Star Brands (holdings) Limited
8.3% - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (31.8%)
100% - Star Brands (holdings) Limited
31.8% - Industry AVG
Profitability
an operating margin of 99% make it more profitable than the average company (6.6%)
99% - Star Brands (holdings) Limited
6.6% - Industry AVG
Employees
with 3 employees, this is below the industry average (102)
3 - Star Brands (holdings) Limited
102 - Industry AVG
Pay Structure
on an average salary of £35.9k, the company has an equivalent pay structure (£35.9k)
- Star Brands (holdings) Limited
£35.9k - Industry AVG
Efficiency
resulting in sales per employee of £1.7m, this is more efficient (£217.2k)
£1.7m - Star Brands (holdings) Limited
£217.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Star Brands (holdings) Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Star Brands (holdings) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Star Brands (holdings) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Star Brands (holdings) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 9.2%, this is a lower level of debt than the average (52.2%)
9.2% - Star Brands (holdings) Limited
52.2% - Industry AVG
STAR BRANDS (HOLDINGS) LIMITED financials
Star Brands (Holdings) Limited's latest turnover from August 2023 is £5 million and the company has net assets of £8.6 million. According to their latest financial statements, Star Brands (Holdings) Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 5,000,633 | 2,279,042 | 1,445,504 | 897,352 | 441,904 | 24,041,469 | 18,943,534 | 17,225,316 | 17,095,007 | 15,170,620 | 12,575,575 | 10,439,663 | 9,496,805 | 9,077,499 | 7,478,215 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 0 | 0 | 0 | 0 | 0 | 16,694,093 | 12,579,058 | 11,206,460 | 11,546,171 | 10,741,252 | 8,813,429 | 7,287,142 | 6,615,246 | 6,060,097 | 5,237,212 |
| Gross Profit | 5,000,633 | 2,279,042 | 1,445,504 | 897,352 | 441,904 | 7,347,376 | 6,364,476 | 6,018,856 | 5,548,836 | 4,429,368 | 3,762,146 | 3,152,521 | 2,881,559 | 3,017,402 | 2,241,003 |
| Admin Expenses | 48,327 | 48,327 | 48,327 | 48,327 | 48,327 | 6,158,672 | 5,524,612 | 5,121,387 | 4,719,114 | 3,998,961 | 3,243,445 | 2,745,295 | 2,626,085 | 2,553,872 | 2,081,107 |
| Operating Profit | 4,952,306 | 2,230,715 | 1,397,177 | 849,025 | 393,577 | 1,188,704 | 839,864 | 897,469 | 829,722 | 430,407 | 518,701 | 407,226 | 255,474 | 463,530 | 159,896 |
| Interest Payable | 690 | 48,327 | 0 | 0 | 0 | 87,911 | 58,552 | 55,706 | 64,387 | 84,190 | 85,674 | 91,531 | 90,266 | 93,215 | 115,824 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 1,159 |
| Pre-Tax Profit | 4,951,616 | 2,230,715 | 1,397,177 | 849,025 | 393,577 | 1,004,912 | 781,312 | 841,906 | 765,335 | 342,944 | 433,027 | 315,695 | 165,208 | 370,315 | 45,231 |
| Tax | -1,065,344 | -423,837 | -265,463 | -161,315 | 0 | -181,128 | -118,405 | -120,687 | -68,884 | -96,242 | -111,490 | -77,765 | -33,861 | -42,000 | 60,000 |
| Profit After Tax | 3,886,272 | 1,806,878 | 1,131,714 | 687,710 | 393,577 | 823,784 | 662,907 | 721,219 | 696,451 | 246,702 | 321,537 | 237,930 | 131,347 | 328,315 | 105,231 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 200,899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 3,886,272 | 1,806,878 | 1,131,714 | 687,710 | 393,577 | 823,784 | 462,008 | 721,219 | 696,451 | 246,702 | 321,537 | 237,930 | 131,347 | 328,315 | 105,231 |
| Employee Costs | 3,778,909 | 3,113,326 | 2,942,248 | 2,676,532 | 2,266,891 | 1,711,373 | 1,541,116 | 1,480,281 | 1,380,736 | 1,154,168 | |||||
| Number Of Employees | 3 | 3 | 3 | 3 | 3 | 107 | 95 | 93 | 91 | 79 | 63 | 55 | 53 | 56 | 52 |
| EBITDA* | 5,000,633 | 2,279,042 | 1,445,414 | 897,352 | 441,904 | 1,645,204 | 1,335,857 | 1,250,510 | 1,238,210 | 829,151 | 837,933 | 668,088 | 476,210 | 622,667 | 251,451 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 2,046,986 | 1,861,924 | 1,715,461 | 1,535,001 | 1,435,522 | 1,550,658 | 1,128,904 | 1,049,429 | 957,044 | 510,087 |
| Intangible Assets | 193,393 | 241,720 | 290,047 | 338,374 | 386,701 | 480,596 | 832,120 | 933,583 | 975,351 | 1,060,285 | 756,163 | 815,647 | 875,131 | 934,615 | 985,453 |
| Investments & Other | 228,817 | 228,817 | 228,817 | 228,817 | 228,817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 422,210 | 470,537 | 518,864 | 567,191 | 615,518 | 2,529,582 | 2,696,044 | 2,651,044 | 2,510,352 | 2,495,807 | 2,306,821 | 1,944,551 | 1,924,560 | 1,891,659 | 1,495,540 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 2,761,883 | 2,139,894 | 1,469,082 | 1,559,622 | 1,464,420 | 1,177,810 | 961,619 | 899,052 | 590,368 | 829,119 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 4,928,357 | 3,845,756 | 3,189,299 | 3,328,399 | 2,600,650 | 2,125,030 | 1,534,305 | 1,696,377 | 1,564,113 | 1,182,781 |
| Group Debtors | 8,994,757 | 7,244,697 | 5,749,405 | 4,489,430 | 1,565,645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 285,345 | 159,122 | 197,575 | 144,021 | 159,284 | 191,280 | 96,484 | 67,642 | 99,471 | 151,673 |
| Cash | 0 | 0 | 0 | 0 | 0 | 78,232 | 16,876 | 33,849 | 56,930 | 184,882 | 8,758 | 1,633 | 43,522 | 2,336 | 49,031 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 8,994,757 | 7,244,697 | 5,749,405 | 4,489,430 | 1,565,645 | 8,053,817 | 6,161,648 | 4,889,805 | 5,088,972 | 4,409,236 | 3,502,878 | 2,594,041 | 2,706,593 | 2,256,288 | 2,212,604 |
| total assets | 9,416,967 | 7,715,234 | 6,268,269 | 5,056,621 | 2,181,163 | 10,583,399 | 8,857,692 | 7,540,849 | 7,599,324 | 6,905,043 | 5,809,699 | 4,538,592 | 4,631,153 | 4,147,947 | 3,708,144 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 1,796,457 | 2,006,774 | 2,058,830 | 0 | 0 | 444,613 | 12,124 | 839,662 | 446,876 | 714,294 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,774,689 | 1,121,577 | 404,893 | 283,573 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 4,203,657 | 3,050,242 | 2,159,863 | 2,473,117 | 2,539,855 | 1,833,182 | 1,558,685 | 1,452,956 | 1,389,319 | 1,243,673 |
| Group/Directors Accounts | 0 | 2,766,047 | 3,224,934 | 3,168,548 | 1,142,115 | 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 | 187,816 | 158,974 | 15,774 | 0 | 0 | 0 | 0 | 0 | 0 | 2,618 |
| other current liabilities | 865,345 | 283,837 | 184,863 | 161,315 | 0 | 1,301,306 | 1,203,281 | 1,252,310 | 1,070,810 | 1,051,933 | 1,159,836 | 561,520 | 516,216 | 611,622 | 369,993 |
| total current liabilities | 865,345 | 3,049,884 | 3,409,797 | 3,329,863 | 1,142,115 | 7,489,236 | 6,419,271 | 5,486,777 | 5,318,616 | 4,713,365 | 3,842,524 | 2,415,902 | 2,808,834 | 2,447,817 | 2,330,578 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 115,325 | 176,221 | 234,654 | 640,282 | 650,683 | 1,210,735 | 1,220,294 | 1,229,452 | 1,235,203 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 470,663 | 537,730 | 53,292 | 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 | 165,000 | 150,650 | 151,850 | 151,850 | 143,201 | 155,000 | 72,000 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 635,663 | 803,705 | 381,363 | 386,504 | 783,483 | 805,683 | 1,282,735 | 1,220,294 | 1,229,452 | 1,235,203 |
| total liabilities | 865,345 | 3,049,884 | 3,409,797 | 3,329,863 | 1,142,115 | 8,124,899 | 7,222,976 | 5,868,140 | 5,705,120 | 5,496,848 | 4,648,207 | 3,698,637 | 4,029,128 | 3,677,269 | 3,565,781 |
| net assets | 8,551,622 | 4,665,350 | 2,858,472 | 1,726,758 | 1,039,048 | 2,458,500 | 1,634,716 | 1,672,709 | 1,894,204 | 1,408,195 | 1,161,492 | 839,955 | 602,025 | 470,678 | 142,363 |
| total shareholders funds | 8,551,622 | 4,665,350 | 2,858,472 | 1,726,758 | 1,039,048 | 2,458,500 | 1,634,716 | 1,672,709 | 1,894,204 | 1,408,195 | 1,161,492 | 839,955 | 602,025 | 470,678 | 142,363 |
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 4,952,306 | 2,230,715 | 1,397,177 | 849,025 | 393,577 | 1,188,704 | 839,864 | 897,469 | 829,722 | 430,407 | 518,701 | 407,226 | 255,474 | 463,530 | 159,896 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 349,049 | 382,063 | 304,714 | 325,351 | 326,207 | 259,748 | 201,378 | 161,252 | 108,299 | 42,446 |
| Amortisation | 48,327 | 48,327 | 48,237 | 48,327 | 48,327 | 107,451 | 113,930 | 48,327 | 83,137 | 72,537 | 59,484 | 59,484 | 59,484 | 50,838 | 49,109 |
| Tax | -1,065,344 | -423,837 | -265,463 | -161,315 | 0 | -181,128 | -118,405 | -120,687 | -68,884 | -96,242 | -111,490 | -77,765 | -33,861 | -42,000 | 60,000 |
| Stock | 0 | 0 | 0 | 0 | -2,761,883 | 621,989 | 670,812 | -90,540 | 95,202 | 286,610 | 216,191 | 62,567 | 308,684 | -238,751 | 829,119 |
| Debtors | 1,750,060 | 1,495,292 | 1,259,975 | 2,923,785 | -3,650,057 | 1,208,824 | 618,004 | -83,546 | 712,486 | 443,624 | 685,521 | -133,230 | 100,435 | 329,130 | 1,334,454 |
| Creditors | 0 | 0 | 0 | 0 | -4,203,657 | 1,153,415 | 890,379 | -313,254 | -66,738 | 706,673 | 274,497 | 105,729 | 63,637 | 145,646 | 1,243,673 |
| Accruals and Deferred Income | 581,508 | 98,974 | 23,548 | 161,315 | -1,301,306 | 98,025 | -49,029 | 181,500 | 18,877 | -107,903 | 598,316 | 45,304 | -95,406 | 241,629 | 369,993 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | -165,000 | 14,350 | -1,200 | 0 | 8,649 | -11,799 | 83,000 | 72,000 | 0 | 0 | 0 |
| Cash flow from operations | 2,766,737 | 458,887 | -56,476 | -2,026,433 | 1,183,881 | 899,053 | 768,786 | 1,172,155 | 322,426 | 589,646 | 780,544 | 884,019 | 1,461 | 877,563 | -238,456 |
| Investing Activities | |||||||||||||||
| capital expenditure | -477,187 | 213,339 | -542,188 | -426,910 | -205,518 | -681,502 | -280,853 | -253,637 | -555,256 | -381,776 | |||||
| Change in Investments | 0 | 0 | 0 | 0 | 228,817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | -477,187 | 213,339 | -542,188 | -426,910 | -205,518 | -681,502 | -280,853 | -253,637 | -555,256 | -381,776 | |||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,774,689 | 653,112 | 716,684 | 121,320 | 283,573 | 0 | 0 | 0 |
| Group/Directors Accounts | -2,766,047 | -458,887 | 56,386 | 2,026,433 | 1,142,115 | 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 | -115,325 | -60,896 | -58,433 | -405,628 | -10,401 | -560,052 | -9,559 | -9,158 | -5,751 | 1,235,203 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | -658,479 | -38,225 | 627,638 | 69,066 | 0 | 0 | 0 | 0 | 0 | -2,618 | 2,618 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | -690 | -48,327 | 0 | 0 | 0 | -87,911 | -58,552 | -55,563 | -64,387 | -84,190 | -85,674 | -91,531 | -90,266 | -93,215 | -114,665 |
| cash flow from financing | -2,766,737 | -507,214 | 56,386 | 2,026,433 | -1,329,393 | -241,461 | 8,189 | -2,762,333 | -27,345 | 622,094 | -524,406 | 182,483 | -99,424 | -101,584 | 1,160,288 |
| cash and cash equivalents | |||||||||||||||
| cash | 0 | 0 | 0 | 0 | -78,232 | 61,356 | -16,973 | -23,081 | -127,952 | 176,124 | 7,125 | -41,889 | 41,186 | -46,695 | 49,031 |
| overdraft | 0 | 0 | 0 | 0 | -1,796,457 | -210,317 | -52,056 | 2,058,830 | 0 | -444,613 | 432,489 | -827,538 | 392,786 | -267,418 | 714,294 |
| change in cash | 0 | 0 | 0 | 0 | 1,718,225 | 271,673 | 35,083 | -2,081,911 | -127,952 | 620,737 | -425,364 | 785,649 | -351,600 | 220,723 | -665,263 |
star brands (holdings) limited Credit Report and Business Information
Star Brands (holdings) Limited Competitor Analysis
Perform a competitor analysis for star brands (holdings) limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in LS15 area or any other competitors across 12 key performance metrics.
star brands (holdings) limited Ownership
STAR BRANDS (HOLDINGS) LIMITED group structure
Star Brands (Holdings) Limited has 4 subsidiary companies.
Ultimate parent company
2 parents
STAR BRANDS (HOLDINGS) LIMITED
05156476
4 subsidiaries
star brands (holdings) limited directors
Star Brands (Holdings) Limited currently has 3 directors. The longest serving directors include Mr Henrik Nygaard Pade (Jul 2019) and Mr Timothy North (Jul 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Henrik Nygaard Pade | England | 62 years | Jul 2019 | - | Director |
| Mr Timothy North | United Kingdom | 59 years | Jul 2019 | - | Director |
| Mr Gavin Thomas | United Kingdom | 50 years | Jul 2019 | - | Director |
P&L
August 2023turnover
5m
+119%
operating profit
5m
+122%
gross margin
100%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
8.6m
+0.83%
total assets
9.4m
+0.22%
cash
0
0%
net assets
Total assets minus all liabilities
star brands (holdings) limited company details
company number
05156476
Type
Private limited with Share Capital
industry
20412 - Manufacture of cleaning and polishing preparations
20411 - Manufacture of soap and detergents
incorporation date
June 2004
age
20
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
August 2023
previous names
star brands limited (May 2009)
brentcote limited (October 2008)
accountant
GRANT THORNTON UK LLP
auditor
-
address
suite 1, 1175 century way, thorpe park, leeds, LS15 8ZB
Bank
-
Legal Advisor
-
star brands (holdings) 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 found 5 charges/mortgages relating to star brands (holdings) limited. Currently there are 4 open charges and 1 have been satisfied in the past.
star brands (holdings) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
