bentley's seafood restaurants limited

Live MatureSmallRapid

bentley's seafood restaurants limited Company Information

Share BENTLEY'S SEAFOOD RESTAURANTS LIMITED

Company Number

05455749

Shareholders

richard corrigan restaurants (holdings) limited

Group Structure

View All

Industry

Licensed restaurants

 

Registered Address

11 - 15 swallow street, london, W1B 4DG

bentley's seafood restaurants limited Estimated Valuation

£2.9m

Pomanda estimates the enterprise value of BENTLEY'S SEAFOOD RESTAURANTS LIMITED at £2.9m based on a Turnover of £4m and 0.73x industry multiple (adjusted for size and gross margin).

bentley's seafood restaurants limited Estimated Valuation

£1.8m

Pomanda estimates the enterprise value of BENTLEY'S SEAFOOD RESTAURANTS LIMITED at £1.8m based on an EBITDA of £387.4k and a 4.7x industry multiple (adjusted for size and gross margin).

bentley's seafood restaurants limited Estimated Valuation

£2.6m

Pomanda estimates the enterprise value of BENTLEY'S SEAFOOD RESTAURANTS LIMITED at £2.6m based on Net Assets of £1m and 2.5x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Bentley's Seafood Restaurants Limited Overview

Bentley's Seafood Restaurants Limited is a live company located in london, W1B 4DG with a Companies House number of 05455749. It operates in the licenced restaurants sector, SIC Code 56101. Founded in May 2005, it's largest shareholder is richard corrigan restaurants (holdings) limited with a 100% stake. Bentley's Seafood Restaurants Limited is a mature, small sized company, Pomanda has estimated its turnover at £4m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Bentley's Seafood Restaurants Limited Health Check

Pomanda's financial health check has awarded Bentley'S Seafood Restaurants Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £4m, make it in line with the average company (£3.5m)

£4m - Bentley's Seafood Restaurants Limited

£3.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 38%, show it is growing at a faster rate (12.5%)

38% - Bentley's Seafood Restaurants Limited

12.5% - Industry AVG

production

Production

with a gross margin of 58.5%, this company has a comparable cost of product (58.5%)

58.5% - Bentley's Seafood Restaurants Limited

58.5% - Industry AVG

profitability

Profitability

an operating margin of 5.8% make it more profitable than the average company (2.5%)

5.8% - Bentley's Seafood Restaurants Limited

2.5% - Industry AVG

employees

Employees

with 93 employees, this is above the industry average (60)

93 - Bentley's Seafood Restaurants Limited

60 - Industry AVG

paystructure

Pay Structure

on an average salary of £20.4k, the company has an equivalent pay structure (£20.4k)

£20.4k - Bentley's Seafood Restaurants Limited

£20.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £42.8k, this is less efficient (£57.5k)

£42.8k - Bentley's Seafood Restaurants Limited

£57.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 3 days, this is earlier than average (6 days)

3 days - Bentley's Seafood Restaurants Limited

6 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 126 days, this is slower than average (47 days)

126 days - Bentley's Seafood Restaurants Limited

47 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 45 days, this is more than average (11 days)

45 days - Bentley's Seafood Restaurants Limited

11 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 4 weeks, this is less cash available to meet short term requirements (12 weeks)

4 weeks - Bentley's Seafood Restaurants Limited

12 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 80.5%, this is a similar level of debt than the average (82.9%)

80.5% - Bentley's Seafood Restaurants Limited

82.9% - Industry AVG

BENTLEY'S SEAFOOD RESTAURANTS LIMITED financials

EXPORTms excel logo

Bentley'S Seafood Restaurants Limited's latest turnover from December 2023 is estimated at £4 million and the company has net assets of £1 million. According to their latest financial statements, Bentley'S Seafood Restaurants Limited has 93 employees and maintains cash reserves of £395.3 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover3,980,3843,801,4535,500,2261,506,8485,425,6865,368,0305,876,0745,963,2085,763,0445,894,0595,813,09712,460,92413,156,80414,622,560
Other Income Or Grants
Cost Of Sales1,653,0731,649,6372,871,2401,278,0762,873,7302,734,4833,437,2963,369,3043,305,7083,376,3933,262,0764,957,9085,357,4695,831,697
Gross Profit2,327,3112,151,8162,628,986228,7722,551,9562,633,5472,438,7782,593,9042,457,3362,517,6662,551,0217,503,0167,799,3358,790,863
Admin Expenses2,094,8831,402,9442,097,069620,7952,329,1722,341,1322,094,8732,134,1302,112,0412,055,1571,952,5446,950,3177,218,9708,787,988-191,854
Operating Profit232,428748,872531,917-392,023222,784292,415343,905459,774345,295462,509598,477552,699580,3652,875191,854
Interest Payable1,81713,45814,40510,7781,375911,5165,7653,5333,4672,188
Interest Receivable23,9779,6663574299163722,2271,9431,340502
Pre-Tax Profit256,405758,538530,100-405,481208,379281,637342,530460,131345,724463,334597,333549,161578,774747190,168
Tax-64,101-144,122-5,86376,543-42,216-6,644-35,798-97,65245,921-138,171-38,362-131,799-150,481-209-53,247
Profit After Tax192,304614,416524,237-328,938166,163274,993306,732362,479391,645325,163558,971417,362428,293538136,921
Dividends Paid2,900,000200,000
Retained Profit192,304614,416524,237-328,938-2,733,83774,993306,732362,479391,645325,163558,971417,362428,293538136,921
Employee Costs1,898,3512,011,3131,178,5801,044,8091,444,3001,407,0991,234,4321,194,5991,276,8551,227,4242,029,2874,312,5614,552,1484,833,938
Number Of Employees931016559787771717776128288304336
EBITDA*387,398893,444663,811-237,984413,404552,795592,149724,129609,650698,701747,845675,759684,058214,222380,065

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets733,769771,434803,333798,821886,7171,053,814995,2231,182,7871,370,8331,492,9631,522,7181,109,2721,042,4861,073,1541,260,485
Intangible Assets
Investments & Other260,000260,000260,000260,000260,000
Debtors (Due After 1 year)132,221132,221129,069135,085146,005118,472122,920
Total Fixed Assets1,125,9901,163,6551,192,4021,193,9061,292,7221,172,2861,118,1431,182,7871,370,8331,492,9631,522,7181,109,2721,042,4861,073,1541,260,485
Stock & work in progress206,775231,373154,41791,57369,01764,08965,72772,17573,67864,27666,34362,38457,61549,58053,637
Trade Debtors41,37435,25811,6772,4144,839309,143315,645306,194243,793
Group Debtors3,176,4872,758,6281,781,126396,096207,0473,261,1302,941,5192,497,7941,664,729970,197
Misc Debtors283,369191,40480,27423,806319,312232,588242,858173,220387,059438,047580,780
Cash395,314518,10834,223600706,160539,164192,414452,194414,807433,328644,479448,532442,205334,882200,993
misc current assets
total current assets4,103,3193,734,7712,050,040523,7521,303,9504,101,8103,442,5183,195,3832,540,2731,905,8481,291,602820,059815,465690,656498,423
total assets5,229,3094,898,4263,242,4421,717,6582,596,6725,274,0964,560,6614,378,1703,911,1063,398,8112,814,3201,929,3311,857,9511,763,8101,758,908
Bank overdraft21,15134,481108,032
Bank loan69,35539,35567,321
Trade Creditors 573,554719,101399,265221,739492,762545,864516,722463,329505,397511,002509,471803,8801,112,6061,407,3151,248,539
Group/Directors Accounts3,116,0982,665,9861,990,3191,379,0561,356,5471,407,057786,730877,566810,645329,259
other short term finances
hp & lease commitments46,546
other current liabilities518,376684,362638,297405,388709,871444,492579,103405,070300,324938,794399,023
total current liabilities4,208,0284,069,4493,027,8812,027,3342,559,1802,397,4131,882,5551,745,9651,616,3661,449,7961,272,234911,9121,181,9611,446,6701,362,406
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities18,23087,52334,304110,237179,680248,760
provisions36,06110,83135,84581,76610,820
total long term liabilities18,230123,58410,83135,84581,76634,304110,237179,680259,580
total liabilities4,208,0284,069,4493,027,8812,027,3342,577,4102,520,9971,882,5551,756,7961,652,2111,531,5621,272,234946,2161,292,1981,626,3501,621,986
net assets1,021,281828,977214,561-309,67619,2622,753,0992,678,1062,621,3742,258,8951,867,2491,542,086983,115565,753137,460136,922
total shareholders funds1,021,281828,977214,561-309,67619,2622,753,0992,678,1062,621,3742,258,8951,867,2491,542,086983,115565,753137,460136,922
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit232,428748,872531,917-392,023222,784292,415343,905459,774345,295462,509598,477552,699580,3652,875191,854
Depreciation154,970144,572131,894154,039190,620260,380248,244264,355264,355236,192149,368123,060103,693211,347188,211
Amortisation
Tax-64,101-144,122-5,86376,543-42,216-6,644-35,798-97,65245,921-138,171-38,362-131,799-150,481-209-53,247
Stock-24,59876,95662,84422,5564,928-1,638-6,448-1,5039,402-2,0673,9594,7698,035-4,05753,637
Debtors515,9401,127,0421,423,805-108,114-2,942,251309,732636,283619,226643,544827,464271,637-6,5029,45162,401243,793
Creditors-145,547319,836177,526-271,023-53,10229,14253,393-42,068-5,6051,531-294,409-308,726-294,709158,7761,248,539
Accruals and Deferred Income-165,98646,065232,909-304,483265,379-134,611174,033104,746-638,470539,771399,023
Deferred Taxes & Provisions-36,06136,061-10,831-25,014-45,92181,766-10,82010,820
Cash flow from operations-479,578-88,775-418,266-651,3893,484,727168,649143,11146,418-687,371358,201538,501236,967221,382303,6251,288,747
Investing Activities
capital expenditure-117,305-112,673-136,406-66,143-23,523-318,971-60,680-76,309-142,225-206,437-562,814-189,846-73,025-24,016-1,448,696
Change in Investments260,000
cash flow from investments-117,305-112,673-136,406-66,143-283,523-318,971-60,680-76,309-142,225-206,437-562,814-189,846-73,025-24,016-1,448,696
Financing Activities
Bank loans-69,35530,000-27,96667,321
Group/Directors Accounts450,112675,667611,26322,509-50,510620,327-90,83666,921810,645-329,259329,259
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments-46,54646,546
other long term liabilities-18,230-69,29387,523-34,304-75,933-69,443-69,080248,760
share issue-250,00011
interest23,9779,666-1,817-13,458-14,405-10,778-1,375357429825-1,144-3,538-1,590-2,127-1,686
cash flow from financing474,089685,333609,446-9,179-134,208697,072-342,21167,278811,075-328,434293,811-148,826-41,033-145,719360,942
cash and cash equivalents
cash-122,794483,88533,623-705,560166,996346,750-259,78037,387-18,521-211,151195,9476,327107,323133,889200,993
overdraft-21,15121,151-34,481-73,551108,032
change in cash-122,794483,88554,774-726,711166,996346,750-259,78037,387-18,521-176,670269,498-101,705107,323133,889200,993

bentley's seafood restaurants 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 bentley's seafood restaurants limited. Get real-time insights into bentley's seafood restaurants 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

Bentley's Seafood Restaurants Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for bentley's seafood restaurants limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in W1B area or any other competitors across 12 key performance metrics.

bentley's seafood restaurants limited Ownership

BENTLEY'S SEAFOOD RESTAURANTS LIMITED group structure

Bentley'S Seafood Restaurants Limited has no subsidiary companies.

Ultimate parent company

1 parent

BENTLEY'S SEAFOOD RESTAURANTS LIMITED

05455749

BENTLEY'S SEAFOOD RESTAURANTS LIMITED Shareholders

richard corrigan restaurants (holdings) limited 100%

bentley's seafood restaurants limited directors

Bentley'S Seafood Restaurants Limited currently has 4 directors. The longest serving directors include Mr Richard Goodhew (May 2005) and Mr Nigel Goodhew (May 2005).

officercountryagestartendrole
Mr Richard Goodhew76 years May 2005- Director
Mr Nigel GoodhewUnited Kingdom74 years May 2005- Director
Mr Richard CorriganEngland61 years May 2005- Director
Mr Richard CorriganEngland35 years Jun 2021- Director

P&L

December 2023

turnover

4m

+5%

operating profit

232.4k

0%

gross margin

58.5%

+3.29%

turnover

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

Balance Sheet

December 2023

net assets

1m

+0.23%

total assets

5.2m

+0.07%

cash

395.3k

-0.24%

net assets

Total assets minus all liabilities

bentley's seafood restaurants limited company details

company number

05455749

Type

Private limited with Share Capital

industry

56101 - Licensed restaurants

incorporation date

May 2005

age

20

incorporated

UK

accounts

Small Company

last accounts submitted

December 2023

previous names

N/A

accountant

BEAVIS MORGAN AUDIT LIMITED

auditor

-

address

11 - 15 swallow street, london, W1B 4DG

Bank

-

Legal Advisor

-

bentley's seafood restaurants 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 4 charges/mortgages relating to bentley's seafood restaurants limited. Currently there are 4 open charges and 0 have been satisfied in the past.

bentley's seafood restaurants 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 BENTLEY'S SEAFOOD RESTAURANTS LIMITED. This can take several minutes, an email will notify you when this has completed.

bentley's seafood restaurants limited Companies House Filings - See Documents

datedescriptionview/download