topbake limited

Live MatureSmallHealthy

topbake limited Company Information

Share TOPBAKE LIMITED

Company Number

05179576

Shareholders

r & d 2 pizza ltd

Group Structure

View All

Industry

Event catering activities

 

Registered Address

unit b endeavour park, london road, addington west malling, kent, ME19 5SH

topbake limited Estimated Valuation

£695.9k

Pomanda estimates the enterprise value of TOPBAKE LIMITED at £695.9k based on a Turnover of £1.4m and 0.51x industry multiple (adjusted for size and gross margin).

topbake limited Estimated Valuation

£978k

Pomanda estimates the enterprise value of TOPBAKE LIMITED at £978k based on an EBITDA of £247.3k and a 3.95x industry multiple (adjusted for size and gross margin).

topbake limited Estimated Valuation

£6.3m

Pomanda estimates the enterprise value of TOPBAKE LIMITED at £6.3m based on Net Assets of £2.1m and 3x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Topbake Limited Overview

Topbake Limited is a live company located in addington west malling, ME19 5SH with a Companies House number of 05179576. It operates in the event catering activities sector, SIC Code 56210. Founded in July 2004, it's largest shareholder is r & d 2 pizza ltd with a 100% stake. Topbake Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.4m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Topbake Limited Health Check

Pomanda's financial health check has awarded Topbake Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

3 Regular

positive_score

3 Weak

size

Size

annual sales of £1.4m, make it larger than the average company (£638.7k)

£1.4m - Topbake Limited

£638.7k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (10.1%)

6% - Topbake Limited

10.1% - Industry AVG

production

Production

with a gross margin of 41.5%, this company has a comparable cost of product (41.5%)

41.5% - Topbake Limited

41.5% - Industry AVG

profitability

Profitability

an operating margin of 16.7% make it more profitable than the average company (5.4%)

16.7% - Topbake Limited

5.4% - Industry AVG

employees

Employees

with 63 employees, this is above the industry average (12)

63 - Topbake Limited

12 - Industry AVG

paystructure

Pay Structure

on an average salary of £19.1k, the company has an equivalent pay structure (£19.1k)

£19.1k - Topbake Limited

£19.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £21.6k, this is less efficient (£62.3k)

£21.6k - Topbake Limited

£62.3k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 10 days, this is earlier than average (32 days)

10 days - Topbake Limited

32 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 40 days, this is slower than average (30 days)

40 days - Topbake Limited

30 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 7 days, this is in line with average (8 days)

7 days - Topbake Limited

8 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 14 weeks, this is less cash available to meet short term requirements (27 weeks)

14 weeks - Topbake Limited

27 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 15.2%, this is a lower level of debt than the average (78.4%)

15.2% - Topbake Limited

78.4% - Industry AVG

TOPBAKE LIMITED financials

EXPORTms excel logo

Topbake Limited's latest turnover from December 2023 is estimated at £1.4 million and the company has net assets of £2.1 million. According to their latest financial statements, Topbake Limited has 63 employees and maintains cash reserves of £99.4 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010
Turnover1,360,5631,173,351812,6491,152,535610,366251,545358,316285,0121,720,9251,008,729350,968337,938405,912280,075
Other Income Or Grants
Cost Of Sales796,030739,634558,159749,142353,925142,745199,224155,830957,921597,131195,184189,487212,021138,699
Gross Profit564,533433,717254,491403,393256,441108,800159,092129,182763,004411,598155,784148,452193,891141,376
Admin Expenses337,44577,492-469,411104,639104,135-127,911-29,394-126,648651,863313,50273,879151,691203,351216,619
Operating Profit227,088356,225723,902298,754152,306236,711188,486255,830111,14198,09681,905-3,239-9,460-75,243
Interest Payable1,5631,525
Interest Receivable6,9194,7485671872402205788157386614614060
Pre-Tax Profit234,007360,973722,907297,416152,546236,931188,543255,918111,29898,13481,970-3,093-9,320-75,183
Tax-58,502-68,585-137,352-56,509-28,984-45,017-35,823-51,183-22,259-20,608-18,853
Profit After Tax175,505292,388585,555240,907123,562191,914152,720204,73489,03877,52663,117-3,093-9,320-75,183
Dividends Paid
Retained Profit175,505292,388585,555240,907123,562191,914152,720204,73489,03877,52663,117-3,093-9,320-75,183
Employee Costs1,202,1211,284,5431,171,598782,023730,62086,903110,62590,182396,705229,33494,988117,722148,027110,219
Number Of Employees637068454256521125697
EBITDA*247,321378,326742,034306,196159,069243,940196,440265,190119,712105,66797,29417,28011,341-47,507

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010
Tangible Assets143,582125,240147,341121,97263,41465,40771,58679,54088,37863,64044,64459,52559,69779,596
Intangible Assets5221,0221,5222,0302,7073,609
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets143,582125,240147,341121,97263,41465,40771,58679,54088,90064,66246,16661,55562,40483,205
Stock & work in progress16,52918,38916,81419,38917,46415,43913,41410,8947,8505,4857,1354,8905,7805,130
Trade Debtors38,35332,28812,9569913,092195,35095,90411,412
Group Debtors2,120,7871,912,8321,734,1161,079,702986,190801,756657,116458,184
Misc Debtors69,01652,44211,08612,48712,58612,48714,548
Cash99,404164,163107,125346,86427,76036,13322,60922,83047,32215,28926,24232,04823,860
misc current assets
total current assets2,344,0892,127,6721,923,4531,457,0411,044,000879,006705,626506,456250,522116,6787,13542,54437,82828,990
total assets2,487,6712,252,9122,070,7941,579,0131,107,414944,413777,212585,996339,422181,34053,301104,099100,232112,195
Bank overdraft
Bank loan
Trade Creditors 88,54091,121121,66278,64018,07247,08358,81452,076197,237128,19377,680130,014108,11884,711
Group/Directors Accounts
other short term finances
hp & lease commitments7,739
other current liabilities252,900227,826307,555394,351274,227205,777218,759187,001
total current liabilities349,179318,947429,217472,991292,299252,860277,573239,077197,237128,19377,680130,014108,11884,711
loans50,000
hp & lease commitments29,022
Accruals and Deferred Income
other liabilities61,58176,517102,567
provisions
total long term liabilities29,02250,00061,58176,517102,567
total liabilities378,201318,947429,217522,991292,299252,860277,573239,077197,237128,19377,680191,595184,635187,278
net assets2,109,4701,933,9651,641,5771,056,022815,115691,553499,639346,919142,18553,147-24,379-87,496-84,403-75,083
total shareholders funds2,109,4701,933,9651,641,5771,056,022815,115691,553499,639346,919142,18553,147-24,379-87,496-84,403-75,083
Dec 2023Dec 2022Dec 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010
Operating Activities
Operating Profit227,088356,225723,902298,754152,306236,711188,486255,830111,14198,09681,905-3,239-9,460-75,243
Depreciation20,23322,10118,1327,4426,7637,2297,9548,8388,0717,07114,88119,84219,89926,533
Amortisation5225005005086779021,203
Tax-58,502-68,585-137,352-56,509-28,984-45,017-35,823-51,183-22,259-20,608-18,853
Stock-1,8601,575-2,5751,9252,0252,0252,5203,0442,365-1,6502,245-8906505,130
Debtors283,036145,606708,72692,012171,342157,831196,871277,38299,44695,904-11,41211,412
Creditors-2,581-30,54143,02260,568-29,011-11,7316,738-145,16169,04450,513-52,33421,89623,40784,711
Accruals and Deferred Income25,074-79,729-86,796120,12468,450-12,98231,758187,001
Deferred Taxes & Provisions
Cash flow from operations-69,86452,290-145,243336,442-3,84314,354-278-24,57964,68641,31835,27428,65434,09832,074
Investing Activities
capital expenditure-38,575-43,501-66,000-4,770-1,050-32,809-26,067-19,670-110,941
Change in Investments
cash flow from investments-38,575-43,501-66,000-4,770-1,050-32,809-26,067-19,670-110,941
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans-50,00050,000
Hire Purchase and Lease Commitments36,761
other long term liabilities-61,581-14,936-26,050102,567
share issue100
interest6,9194,748-996-1,3382402205788157386614614060
cash flow from financing43,6804,748-50,99648,662240220578815738-61,515-14,790-25,910102,727
cash and cash equivalents
cash-64,75957,038-239,739319,104-8,37313,524-221-24,49232,03315,289-26,242-5,8068,18823,860
overdraft
change in cash-64,75957,038-239,739319,104-8,37313,524-221-24,49232,03315,289-26,242-5,8068,18823,860

topbake limited 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 topbake limited. Get real-time insights into topbake 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

Topbake Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for topbake limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in ME19 area or any other competitors across 12 key performance metrics.

topbake limited Ownership

TOPBAKE LIMITED group structure

Topbake Limited has no subsidiary companies.

Ultimate parent company

2 parents

TOPBAKE LIMITED

05179576

TOPBAKE LIMITED Shareholders

r & d 2 pizza ltd 100%

topbake limited directors

Topbake Limited currently has 4 directors. The longest serving directors include Mr Jeffrey Reid (Jul 2004) and Mr Gurjeet Dhillon (Nov 2013).

officercountryagestartendrole
Mr Jeffrey Reid55 years Jul 2004- Director
Mr Gurjeet DhillonEngland43 years Nov 2013- Director
Mr Manga DhillonEngland67 years Nov 2013- Director
Mr Baldeep DhillonEngland45 years Jul 2024- Director

P&L

December 2023

turnover

1.4m

+16%

operating profit

227.1k

0%

gross margin

41.5%

+12.25%

turnover

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

Balance Sheet

December 2023

net assets

2.1m

+0.09%

total assets

2.5m

+0.1%

cash

99.4k

-0.39%

net assets

Total assets minus all liabilities

topbake limited company details

company number

05179576

Type

Private limited with Share Capital

industry

56210 - Event catering activities

incorporation date

July 2004

age

21

incorporated

UK

ultimate parent company

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

-

address

unit b endeavour park, london road, addington west malling, kent, ME19 5SH

Bank

-

Legal Advisor

-

topbake 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 topbake limited. Currently there are 1 open charges and 4 have been satisfied in the past.

topbake limited Capital Raised & Share Issues BETA

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

topbake limited Companies House Filings - See Documents

datedescriptionview/download