unloaded limited
unloaded limited Company Information
Company Number
05510351
Next Accounts
Apr 2025
Industry
Management consultancy activities (other than financial management)
Directors
Shareholders
mr eamon foley
Group Structure
View All
Contact
Registered Address
taxassist accountants, 2a cope road, banbury, oxfordshire, OX16 2EH
Website
www.bkw.co.ukunloaded limited Estimated Valuation
Pomanda estimates the enterprise value of UNLOADED LIMITED at £26.8k based on a Turnover of £64.7k and 0.41x industry multiple (adjusted for size and gross margin).
unloaded limited Estimated Valuation
Pomanda estimates the enterprise value of UNLOADED LIMITED at £47.9k based on an EBITDA of £14.7k and a 3.26x industry multiple (adjusted for size and gross margin).
unloaded limited Estimated Valuation
Pomanda estimates the enterprise value of UNLOADED LIMITED at £767.7k based on Net Assets of £284.3k and 2.7x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Unloaded Limited Overview
Unloaded Limited is a live company located in banbury, OX16 2EH with a Companies House number of 05510351. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in July 2005, it's largest shareholder is mr eamon foley with a 100% stake. Unloaded Limited is a established, micro sized company, Pomanda has estimated its turnover at £64.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Unloaded Limited Health Check
Pomanda's financial health check has awarded Unloaded Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
1 Regular
6 Weak
Size
annual sales of £64.7k, make it smaller than the average company (£288.3k)
- Unloaded Limited
£288.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (6.7%)
- Unloaded Limited
6.7% - Industry AVG
Production
with a gross margin of 24.9%, this company has a higher cost of product (55.5%)
- Unloaded Limited
55.5% - Industry AVG
Profitability
an operating margin of 22.7% make it more profitable than the average company (8.5%)
- Unloaded Limited
8.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (3)
1 - Unloaded Limited
3 - Industry AVG
Pay Structure
on an average salary of £41.4k, the company has an equivalent pay structure (£41.4k)
- Unloaded Limited
£41.4k - Industry AVG
Efficiency
resulting in sales per employee of £64.7k, this is less efficient (£109.7k)
- Unloaded Limited
£109.7k - Industry AVG
Debtor Days
it gets paid by customers after 165 days, this is later than average (71 days)
- Unloaded Limited
71 days - Industry AVG
Creditor Days
its suppliers are paid after 179 days, this is slower than average (27 days)
- Unloaded Limited
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Unloaded Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Unloaded Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 8.3%, this is a lower level of debt than the average (56.5%)
8.3% - Unloaded Limited
56.5% - Industry AVG
UNLOADED LIMITED financials
Unloaded Limited's latest turnover from July 2023 is estimated at £64.7 thousand and the company has net assets of £284.3 thousand. According to their latest financial statements, Unloaded Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 279,018 | 281,357 | 283,695 | 286,034 | 288,373 | 290,712 | 293,050 | 300,246 | 144,797 | 145,073 | 881 | 954 | 827 | 451 | 461 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 279,018 | 281,357 | 283,695 | 286,034 | 288,373 | 290,712 | 293,050 | 300,246 | 144,797 | 145,073 | 881 | 954 | 827 | 451 | 461 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 29,252 | 9,908 | 21,865 | 71,909 | 87,855 | 109,863 | 118,319 | 10,206 | 14,264 | 0 | 12,787 | 12,312 | 10,800 | 233 | 725 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 1,646 | 1,441 | 1,424 | 1,553 | 1,127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73,296 | 131,700 | 68,252 | 199,961 | 173,897 | 161,553 | 122,739 | 132,126 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 1,145 | 912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 30,898 | 11,349 | 23,289 | 73,462 | 88,982 | 111,008 | 119,231 | 83,502 | 145,964 | 68,252 | 212,748 | 186,209 | 172,353 | 122,972 | 132,851 |
| total assets | 309,916 | 292,706 | 306,984 | 359,496 | 377,355 | 401,720 | 412,281 | 383,748 | 290,761 | 213,325 | 213,629 | 187,163 | 173,180 | 123,423 | 133,312 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 23,864 | 18,222 | 244 | 19,102 | 18,307 | 37,532 | 39,510 | 34,943 | 40,832 | 17,879 | 25,102 | 22,654 | 21,975 | 5,632 | 3,901 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,658 | 7,787 | 15,477 | 7,289 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 23,864 | 18,222 | 244 | 19,102 | 18,307 | 37,532 | 39,510 | 34,943 | 40,832 | 17,879 | 30,760 | 30,441 | 37,452 | 12,921 | 3,901 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 1,732 | 1,192 | 1,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 43,890 | 43,890 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 1,732 | 1,192 | 1,400 | 0 | 0 | 0 | 43,890 | 43,890 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 25,596 | 19,414 | 1,644 | 19,102 | 18,307 | 37,532 | 83,400 | 78,833 | 40,832 | 17,879 | 30,760 | 30,441 | 37,452 | 12,921 | 3,901 |
| net assets | 284,320 | 273,292 | 305,340 | 340,394 | 359,048 | 364,188 | 328,881 | 304,915 | 249,929 | 195,446 | 182,869 | 156,722 | 135,728 | 110,502 | 129,411 |
| total shareholders funds | 284,320 | 273,292 | 305,340 | 340,394 | 359,048 | 364,188 | 328,881 | 304,915 | 249,929 | 195,446 | 182,869 | 156,722 | 135,728 | 110,502 | 129,411 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 2,424 | 276 | 603 | 808 | 843 | 524 | 668 | 891 | |||||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Tax | |||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 19,549 | -11,940 | -50,173 | -15,520 | -20,881 | -8,456 | 108,113 | -4,058 | 14,264 | -12,787 | 475 | 1,512 | 10,567 | -492 | 725 |
| Creditors | 5,642 | 17,978 | -18,858 | 795 | -19,225 | -1,978 | 4,567 | -5,889 | 22,953 | -7,223 | 2,448 | 679 | 16,343 | 1,731 | 3,901 |
| Accruals and Deferred Income | 540 | -208 | 1,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,658 | -2,129 | -7,690 | 8,188 | 7,289 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | -43,890 | 0 | 43,890 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -73,296 | -58,404 | 63,448 | -131,709 | 26,064 | 12,344 | 38,814 | -9,387 | 132,126 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -73,296 | -58,404 | 63,448 | -131,709 | 26,064 | 12,344 | 38,814 | -9,387 | 132,126 |
unloaded limited Credit Report and Business Information
Unloaded Limited Competitor Analysis
Perform a competitor analysis for unloaded limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in OX16 area or any other competitors across 12 key performance metrics.
unloaded limited Ownership
UNLOADED LIMITED group structure
Unloaded Limited has no subsidiary companies.
Ultimate parent company
UNLOADED LIMITED
05510351
unloaded limited directors
Unloaded Limited currently has 1 director, Mr Eamon Foley serving since Jul 2005.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Eamon Foley | 61 years | Jul 2005 | - | Director |
P&L
July 2023turnover
64.7k
+83%
operating profit
14.7k
0%
gross margin
25%
+0.86%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
284.3k
+0.04%
total assets
309.9k
+0.06%
cash
0
0%
net assets
Total assets minus all liabilities
unloaded limited company details
company number
05510351
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
July 2005
age
19
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
July 2023
previous names
N/A
accountant
TAXASSIST ACCOUNTANTS
auditor
-
address
taxassist accountants, 2a cope road, banbury, oxfordshire, OX16 2EH
Bank
-
Legal Advisor
-
unloaded 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 1 charges/mortgages relating to unloaded limited. Currently there are 0 open charges and 1 have been satisfied in the past.
unloaded 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 UNLOADED LIMITED. This can take several minutes, an email will notify you when this has completed.
unloaded limited Companies House Filings - See Documents
| date | description | view/download |
|---|
