bar code (vauxhall) limited

Live MatureSmallHealthy

bar code (vauxhall) limited Company Information

Share BAR CODE (VAUXHALL) LIMITED

Company Number

05471409

Shareholders

mohamed anwar mardan

Group Structure

View All

Industry

Public houses and bars

 

Registered Address

first floor 244 edgware road, london, W2 1DS

bar code (vauxhall) limited Estimated Valuation

£417.8k

Pomanda estimates the enterprise value of BAR CODE (VAUXHALL) LIMITED at £417.8k based on a Turnover of £694.6k and 0.6x industry multiple (adjusted for size and gross margin).

bar code (vauxhall) limited Estimated Valuation

£2.8m

Pomanda estimates the enterprise value of BAR CODE (VAUXHALL) LIMITED at £2.8m based on an EBITDA of £665.6k and a 4.22x industry multiple (adjusted for size and gross margin).

bar code (vauxhall) limited Estimated Valuation

£4.9m

Pomanda estimates the enterprise value of BAR CODE (VAUXHALL) LIMITED at £4.9m based on Net Assets of £2.6m and 1.93x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Bar Code (vauxhall) Limited Overview

Bar Code (vauxhall) Limited is a live company located in london, W2 1DS with a Companies House number of 05471409. It operates in the public houses and bars sector, SIC Code 56302. Founded in June 2005, it's largest shareholder is mohamed anwar mardan with a 100% stake. Bar Code (vauxhall) Limited is a mature, small sized company, Pomanda has estimated its turnover at £694.6k with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Bar Code (vauxhall) Limited Health Check

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

Health Check Image
Health Rating5out of 5
positive_score

4 Strong

positive_score

5 Regular

positive_score

2 Weak

size

Size

annual sales of £694.6k, make it in line with the average company (£689.3k)

£694.6k - Bar Code (vauxhall) Limited

£689.3k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a slower rate (11.9%)

7% - Bar Code (vauxhall) Limited

11.9% - Industry AVG

production

Production

with a gross margin of 59%, this company has a comparable cost of product (59%)

59% - Bar Code (vauxhall) Limited

59% - Industry AVG

profitability

Profitability

an operating margin of 89.9% make it more profitable than the average company (6.1%)

89.9% - Bar Code (vauxhall) Limited

6.1% - Industry AVG

employees

Employees

with 13 employees, this is similar to the industry average (16)

13 - Bar Code (vauxhall) Limited

16 - Industry AVG

paystructure

Pay Structure

on an average salary of £15.9k, the company has an equivalent pay structure (£15.9k)

£15.9k - Bar Code (vauxhall) Limited

£15.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £53.4k, this is equally as efficient (£52.6k)

£53.4k - Bar Code (vauxhall) Limited

£52.6k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Bar Code (vauxhall) Limited

- - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 404 days, this is slower than average (50 days)

404 days - Bar Code (vauxhall) Limited

50 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 29 days, this is more than average (16 days)

29 days - Bar Code (vauxhall) Limited

16 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 91 weeks, this is more cash available to meet short term requirements (14 weeks)

91 weeks - Bar Code (vauxhall) Limited

14 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 28.3%, this is a lower level of debt than the average (74.8%)

28.3% - Bar Code (vauxhall) Limited

74.8% - Industry AVG

BAR CODE (VAUXHALL) LIMITED financials

EXPORTms excel logo

Bar Code (Vauxhall) Limited's latest turnover from December 2023 is estimated at £694.6 thousand and the company has net assets of £2.6 million. According to their latest financial statements, Bar Code (Vauxhall) Limited has 13 employees and maintains cash reserves of £1.7 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover694,645437,567246,875567,957662,411655,603326,3982,658,0915,150,02834,827,227
Other Income Or Grants
Cost Of Sales284,905177,48599,766238,723276,565272,412134,7721,221,7672,339,67416,147,225
Gross Profit409,740260,081147,108329,234385,846383,191191,6261,436,3252,810,35418,680,002
Admin Expenses-214,437-291,152-189,620-474,478119,733152,59133,979-12526,6349,8749,8741,435,9282,915,95518,304,014
Operating Profit624,177551,233336,728803,712266,113230,600157,647125-26,634-9,874-9,874397-105,601375,988
Interest Payable2,7093,6833,0761,525433433
Interest Receivable67,71130,4441,3594453,55391098366126
Pre-Tax Profit689,179577,995335,011802,632269,665231,510157,746125-26,634-9,874-9,874-105,973376,014
Tax-172,295-109,819-63,652-152,500-51,236-43,987-29,972-25-105,284
Profit After Tax516,884468,176271,359650,132218,429187,523127,774100-26,634-9,874-9,874-105,973270,730
Dividends Paid
Retained Profit516,884468,176271,359650,132218,429187,523127,774100-26,634-9,874-9,874-105,973270,730
Employee Costs207,037164,657151,601253,991245,336259,516130,910712,9641,348,5409,221,859
Number Of Employees131111181616956104705
EBITDA*665,598583,695377,491901,543266,113303,870157,647125-16,760397-105,601418,514

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets153,031159,928122,289163,052255,409320,645247,490118,475118,475128,349138,223148,097448,398417,287
Intangible Assets
Investments & Other
Debtors (Due After 1 year)10,78210,78210,782
Total Fixed Assets153,031159,928122,289163,052255,409320,645247,490118,475118,475139,131149,005158,879448,398417,287
Stock & work in progress22,63839,6714,3951,58016,32512,2464,57215,00013,681
Trade Debtors51,756107,914709,199
Group Debtors
Misc Debtors1,695,0001,695,0001,695,0001,702,673
Cash1,699,432880,031859,654227,693662,052285,28778,7893014,32710,209
misc current assets5,9785,978
total current assets3,417,0702,614,7022,559,0491,931,946678,377297,53383,3615,9785,97851,786137,241733,089
total assets3,570,1012,774,6302,681,3382,094,998933,786618,178330,851118,475118,475145,109154,983210,665585,6391,150,376
Bank overdraft
Bank loan
Trade Creditors 315,356123,17365,146127,60577,45285,94719,93645,808247,449564,030
Group/Directors Accounts
other short term finances
hp & lease commitments10,0359,788
other current liabilities636,807552,916970,730577,784204,03398,35964,566
total current liabilities962,198685,8771,035,876705,389281,485184,30684,50245,808247,449564,030
loans19,06429,09948,43450,00013,333
hp & lease commitments
Accruals and Deferred Income
other liabilities160,000314,714
provisions29,98717,68623,23637,176
total long term liabilities49,05146,78571,67087,176173,333314,714
total liabilities1,011,249732,6621,107,546792,565281,485184,30684,50245,808420,782878,744
net assets2,558,8522,041,9681,573,7921,302,433652,301433,872246,349118,475118,475145,109154,983164,857164,857271,632
total shareholders funds2,558,8522,041,9681,573,7921,302,433652,301433,872246,349118,475118,475145,109154,983164,857164,857271,632
Dec 2023Dec 2022Dec 2021Dec 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit624,177551,233336,728803,712266,113230,600157,647125-26,634-9,874-9,874397-105,601375,988
Depreciation41,42132,46240,76397,83173,2709,8749,8749,87442,526
Amortisation
Tax-172,295-109,819-63,652-152,500-51,236-43,987-29,972-25-105,284
Stock-17,03335,2762,815-14,7454,0797,6744,572-15,0001,31913,681
Debtors-7,6731,702,673-10,782-51,756-45,376-601,285709,199
Creditors192,18358,027-62,45950,153-8,49566,01119,936-45,808-201,641-316,581564,030
Accruals and Deferred Income83,891-417,814392,946373,751105,67433,79364,566
Deferred Taxes & Provisions12,301-5,550-13,94037,176
Cash flow from operations798,71173,263635,244-477,805307,977352,013207,605100-5,9785,948-140,868177,784154,380
Investing Activities
capital expenditure-34,524-70,101-5,47465,236-146,425-129,015300,301-31,111-459,813
Change in Investments
cash flow from investments-34,524-70,101-5,47465,236-146,425-129,015300,301-31,111-459,813
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans-10,035-19,335-1,56650,000-13,33313,333
Hire Purchase and Lease Commitments2479,788
other long term liabilities-160,000-154,714314,714
share issue100-100-802902
interest65,00226,761-1,717-1,0803,55391098-397-37226
cash flow from financing55,21417,214-3,28348,9203,553910198-100-173,730-142,555315,642
cash and cash equivalents
cash819,40120,377631,961-434,359376,765206,49878,789-30-14,2974,11810,209
overdraft
change in cash819,40120,377631,961-434,359376,765206,49878,789-30-14,2974,11810,209

bar code (vauxhall) 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 bar code (vauxhall) limited. Get real-time insights into bar code (vauxhall) 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

Bar Code (vauxhall) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for bar code (vauxhall) limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in W 2 area or any other competitors across 12 key performance metrics.

bar code (vauxhall) limited Ownership

BAR CODE (VAUXHALL) LIMITED group structure

Bar Code (Vauxhall) Limited has no subsidiary companies.

Ultimate parent company

BAR CODE (VAUXHALL) LIMITED

05471409

BAR CODE (VAUXHALL) LIMITED Shareholders

mohamed anwar mardan 100%

bar code (vauxhall) limited directors

Bar Code (Vauxhall) Limited currently has 2 directors. The longest serving directors include Mr Mohamed Mardan (Jul 2015) and Mrs Awatif Mandour (Sep 2015).

officercountryagestartendrole
Mr Mohamed MardanUnited Kingdom54 years Jul 2015- Director
Mrs Awatif MandourEngland49 years Sep 2015- Director

P&L

December 2023

turnover

694.6k

+59%

operating profit

624.2k

0%

gross margin

59%

-0.76%

turnover

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

Balance Sheet

December 2023

net assets

2.6m

+0.25%

total assets

3.6m

+0.29%

cash

1.7m

+0.93%

net assets

Total assets minus all liabilities

bar code (vauxhall) limited company details

company number

05471409

Type

Private limited with Share Capital

industry

56302 - Public houses and bars

incorporation date

June 2005

age

20

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

bar code (soho) limited (July 2015)

bar code (vauxhall) limited (September 2011)

accountant

-

auditor

-

address

first floor 244 edgware road, london, W2 1DS

Bank

-

Legal Advisor

-

bar code (vauxhall) 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 bar code (vauxhall) limited. Currently there are 1 open charges and 3 have been satisfied in the past.

bar code (vauxhall) 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 BAR CODE (VAUXHALL) LIMITED. This can take several minutes, an email will notify you when this has completed.

bar code (vauxhall) limited Companies House Filings - See Documents

datedescriptionview/download