Pomanda estimates the enterprise value of BEDSIDE MANOR LIMITED at £183k based on a Turnover of £545.4k and 0.34x industry multiple (adjusted for size and gross margin).
bedside manor limitedEstimated Valuation
£154.8k
Pomanda estimates the enterprise value of BEDSIDE MANOR LIMITED at £154.8k based on an EBITDA of £42.2k and a 3.67x industry multiple (adjusted for size and gross margin).
bedside manor limitedEstimated Valuation
£4.1m
Pomanda estimates the enterprise value of BEDSIDE MANOR LIMITED at £4.1m based on Net Assets of £1.9m and 2.12x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bedside Manor LimitedOverview
Bedside Manor Limited is a live company located in west yorkshire, LS3 1JP with a Companies House number of 05565104. It operates in the retail of furniture, lighting, and similar (not musical instruments or scores) in specialised store sector, SIC Code 47599. Founded in September 2005, it's largest shareholder is
andrew clark
with a 97.9% stake. Bedside Manor Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£545.4k with
high
growth in recent years.
Pomanda's financial health check has awarded Bedside Manor Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
3 Regular
3 Weak
Size
annual sales of £545.4k, make it smaller than the average company (£7.3m)
£545.4k - Bedside Manor Limited
£7.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (6.9%)
22% - Bedside Manor Limited
6.9% - Industry AVG
Production
with a gross margin of 42.4%, this company has a comparable cost of product (42.4%)
42.4% - Bedside Manor Limited
42.4% - Industry AVG
Profitability
an operating margin of 7.7% make it more profitable than the average company (2.5%)
7.7% - Bedside Manor Limited
2.5% - Industry AVG
Employees
with 3 employees, this is below the industry average (46)
3 - Bedside Manor Limited
46 - Industry AVG
Pay Structure
on an average salary of £37.4k, the company has an equivalent pay structure (£37.4k)
£37.4k - Bedside Manor Limited
£37.4k - Industry AVG
Efficiency
resulting in sales per employee of £181.8k, this is equally as efficient (£181.8k)
£181.8k - Bedside Manor Limited
£181.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Bedside Manor Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Bedside Manor Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Bedside Manor Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 8 weeks, this is less cash available to meet short term requirements (18 weeks)
8 weeks - Bedside Manor Limited
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 30.8%, this is a lower level of debt than the average (60.5%)
30.8% - Bedside Manor Limited
60.5% - Industry AVG
BEDSIDE MANOR LIMITED financials
EXPORT
Bedside Manor Limited's latest turnover from December 2024 is estimated at £545.4 thousand and the company has net assets of £1.9 million. According to their latest financial statements, Bedside Manor Limited has 3 employees and maintains cash reserves of £137.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
545,422
551,571
355,306
300,922
137,320
83,700
287,144
564,865
586,526
140,808
506,701
635,500
1,088,957
404,158
588,511
Other Income Or Grants
Cost Of Sales
314,333
330,112
215,604
179,975
77,559
46,715
160,173
315,672
337,775
82,419
296,709
377,924
651,493
240,073
349,339
Gross Profit
231,089
221,459
139,702
120,946
59,761
36,985
126,971
249,194
248,751
58,388
209,992
257,575
437,463
164,085
239,172
Admin Expenses
189,026
82,547
-36,409
-100,917
284,796
-470,456
93,112
159,799
171,990
72,437
143,619
272,462
469,958
147,328
143,447
-332,902
Operating Profit
42,063
138,912
176,111
221,863
-225,035
507,441
33,859
89,395
76,761
-14,049
66,373
-14,887
-32,495
16,757
95,725
332,902
Interest Payable
3,431
5,100
6,129
8,066
9,347
10,233
11,004
6,020
Interest Receivable
7,695
7,315
3,803
200
70
531
436
369
161
154
137
168
855
1,450
1,005
336
Pre-Tax Profit
49,759
146,227
176,483
216,963
-231,095
499,906
24,948
79,531
65,919
-19,915
66,510
-14,719
-31,640
18,207
96,731
333,238
Tax
-12,440
-36,557
-33,532
-41,223
-94,982
-4,740
-15,111
-13,184
-13,967
-4,734
-27,085
-93,306
Profit After Tax
37,319
109,670
142,951
175,740
-231,095
404,924
20,208
64,420
52,735
-19,915
52,543
-14,719
-31,640
13,473
69,646
239,931
Dividends Paid
Retained Profit
37,319
109,670
142,951
175,740
-231,095
404,924
20,208
64,420
52,735
-19,915
52,543
-14,719
-31,640
13,473
69,646
239,931
Employee Costs
112,266
106,815
66,000
63,500
29,690
28,742
56,493
234,974
232,133
28,438
109,788
124,905
202,110
75,301
118,149
Number Of Employees
3
3
2
2
1
1
2
8
8
1
4
5
8
3
5
EBITDA*
42,186
139,076
176,330
222,155
-224,645
507,960
54,551
99,033
80,761
-9,821
71,177
-10,813
-27,897
22,056
101,832
339,711
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
370
493
657
876
1,168
1,558
2,077
21,420
4,497
5,184
437,692
371,707
333,121
8,395
10,819
12,926
Intangible Assets
20,000
22,500
25,000
27,500
30,000
32,500
35,000
37,500
40,000
Investments & Other
2,665,139
2,650,142
2,650,142
2,580,142
2,122,666
2,122,666
2,100,000
1,900,000
1,550,000
1,151,546
Debtors (Due After 1 year)
Total Fixed Assets
2,665,509
2,650,635
2,650,799
2,581,018
2,123,834
2,124,224
2,102,077
1,941,420
1,576,997
1,181,730
465,192
401,707
365,621
43,395
48,319
52,926
Stock & work in progress
60,945
67,814
74,746
65,307
48,234
73,957
75,941
89,393
79,979
Trade Debtors
3,316
56,467
14,300
24,877
48,619
Group Debtors
Misc Debtors
44,382
44,382
44,382
44,382
18,311
264
3,361
33,902
Cash
137,737
170,075
108,574
108,723
51,006
88,243
53,396
62,911
84,783
44,300
17,222
37,565
29,687
312,180
267,696
134,369
misc current assets
total current assets
137,737
170,075
152,956
153,105
95,388
132,625
71,707
123,856
152,861
122,407
85,845
85,799
160,111
402,421
381,966
296,869
total assets
2,803,246
2,820,710
2,803,755
2,734,123
2,219,222
2,256,849
2,173,784
2,065,276
1,729,858
1,304,137
551,037
487,506
525,732
445,816
430,285
349,795
Bank overdraft
18,922
18,922
18,922
18,922
18,922
17,730
17,730
Bank loan
Trade Creditors
1
12,741
13,020
17,085
219,066
208,777
232,042
122,306
120,043
109,166
Group/Directors Accounts
753,020
787,124
891,847
851,722
515,685
598,634
588,700
611,099
610,821
637,400
other short term finances
hp & lease commitments
other current liabilities
110,294
130,942
118,932
160,101
138,200
153,806
155,372
177,177
175,674
152,028
total current liabilities
863,314
918,066
1,010,779
1,030,745
672,807
771,363
762,994
819,939
817,245
824,243
219,066
208,777
232,042
122,306
120,043
109,166
loans
53,312
72,033
91,078
110,064
129,048
149,162
167,495
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
92
123
125
166
222
296
395
4,070
900
1,037
699
243
431
635
668
total long term liabilities
92
123
125
53,478
72,255
91,374
110,459
133,118
150,062
168,532
699
243
431
635
668
total liabilities
863,406
918,189
1,010,904
1,084,223
745,062
862,737
873,453
953,057
967,307
992,775
219,765
208,777
232,285
122,737
120,678
109,834
net assets
1,939,840
1,902,521
1,792,851
1,649,900
1,474,160
1,394,112
1,300,331
1,112,219
762,551
311,362
331,272
278,729
293,447
323,079
309,607
239,961
total shareholders funds
1,939,840
1,902,521
1,792,851
1,649,900
1,474,160
1,394,112
1,300,331
1,112,219
762,551
311,362
331,272
278,729
293,447
323,079
309,607
239,961
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
42,063
138,912
176,111
221,863
-225,035
507,441
33,859
89,395
76,761
-14,049
66,373
-14,887
-32,495
16,757
95,725
332,902
Depreciation
123
164
219
292
390
519
692
7,138
1,500
1,728
2,304
1,574
2,098
2,799
3,607
4,309
Amortisation
20,000
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
Tax
-12,440
-36,557
-33,532
-41,223
-94,982
-4,740
-15,111
-13,184
-13,967
-4,734
-27,085
-93,306
Stock
-60,945
-6,869
-6,932
9,439
17,073
-25,723
-1,984
-13,452
9,414
79,979
Debtors
-44,382
26,071
18,311
-264
-3,097
45
3,316
-56,467
42,167
-10,577
-57,644
82,521
Creditors
-1
1
-12,741
-279
-4,065
-201,981
10,289
-23,265
109,736
2,263
10,877
109,166
Accruals and Deferred Income
-20,648
12,010
-41,169
21,901
-15,606
-1,566
-21,805
1,503
23,646
152,028
Deferred Taxes & Provisions
-31
-2
-41
-56
-74
-99
-3,675
3,170
-137
338
699
-243
-188
-204
-33
668
Cash flow from operations
9,067
158,909
101,588
202,777
-240,326
385,243
54,224
95,449
97,050
-68,920
47,809
47,869
41,468
43,410
133,821
193,739
Investing Activities
capital expenditure
18,651
-24,061
-813
430,780
-68,289
-40,160
-326,824
-375
-1,500
-59,735
Change in Investments
14,997
70,000
457,476
22,666
200,000
350,000
398,454
1,151,546
cash flow from investments
-14,997
-70,000
-457,476
-22,666
-181,349
-374,061
-399,267
-720,766
-68,289
-40,160
-326,824
-375
-1,500
-59,735
Financing Activities
Bank loans
Group/Directors Accounts
-34,104
-104,723
40,125
336,037
-82,949
9,934
-22,399
278
-26,579
637,400
Other Short Term Loans
Long term loans
-53,312
-18,721
-19,045
-18,986
-18,984
-20,114
-18,333
167,495
Hire Purchase and Lease Commitments
other long term liabilities
share issue
311,143
-311,143
167,904
285,248
398,454
5
1
2,008
-1
30
interest
7,695
7,315
372
-4,900
-6,059
-7,535
-8,911
-9,864
-10,843
-5,866
137
168
855
1,450
1,005
336
cash flow from financing
-26,409
-97,408
-12,815
312,416
203,090
-327,730
117,610
255,548
342,699
799,034
137
169
2,863
1,449
1,005
366
cash and cash equivalents
cash
-32,338
61,501
-149
57,717
-37,237
34,847
-9,515
-21,872
40,483
27,078
-20,343
7,878
-282,493
44,484
133,327
134,369
overdraft
-18,922
1,192
17,730
change in cash
-32,338
61,501
18,773
57,717
-37,237
34,847
-9,515
-23,064
40,483
9,348
-20,343
7,878
-282,493
44,484
133,327
134,369
bedside manor 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 bedside manor limited. Get real-time insights into bedside manor limited's credit score, group structure and payment trends.
Perform a competitor analysis for bedside manor limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in LS3 area or any other competitors across 12 key performance metrics.
bedside manor limited Ownership
BEDSIDE MANOR LIMITED group structure
Bedside Manor Limited has no subsidiary companies.
Ultimate parent company
BEDSIDE MANOR LIMITED
05565104
BEDSIDE MANOR LIMITED Shareholders
The largest shareholders in Bedside Manor Limited include Andrew Clark and Lynn Clark.
andrew clark
97.9%
lynn clark
0.69%
emily clark
0.54%
samuel clark
0.29%
jack clark
0.29%
sam clark
0.24%
wendy ridyard
0.05%
bedside manor limited directors
Bedside Manor Limited currently has 2 directors.
The longest serving directors include
Mrs Lynn Clark (Nov 2005) and
Mr Andrew Clark (Nov 2005).
47599 - Retail sale of furniture, lighting equipment and other household articles (other than musical instruments) n.e.c., in specialised stores
incorporation date
September 2005
age
20
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2024
previous names
N/A
accountant
PARKINS
auditor
-
address
108-112 burley road, leeds, west yorkshire, LS3 1JP
Bank
-
Legal Advisor
-
bedside manor 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 did not find charges/mortgages relating to bedside manor limited.
bedside manor 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 BEDSIDE MANOR LIMITED. This can take several minutes, an email will notify you when this has completed.
bedside manor limitedCompanies House Filings - See Documents
