Bower & Hern Limited

POWER SEARCH PRICING

SOLUTIONS

bower & hern limited Company Information

Live

EstablishedMicroHigh

Company Number

05656540

Next Accounts

Jul 2025

Industry

Repair of electrical equipment

Directors

Daniel Hern

Maria Bower

Shareholders

mr daniel robert hern

ms maria claire bower

Group Structure

View All

Contact

Registered Address

4 newtown crescent, uppingham, oakham, rutland, LE15 9TP

Website

bower & hern limited Estimated Valuation

£391.3k

Pomanda estimates the enterprise value of BOWER & HERN LIMITED at £391.3k based on Net Assets of £85.8k and 4.56x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Bower & Hern Limited is a live company located in oakham, LE15 9TP with a Companies House number of 05656540. It operates in the repair of electrical equipment sector, SIC Code 33140. Founded in December 2005, it's largest shareholder is mr daniel robert hern with a 50% stake. Bower & Hern Limited is a established, micro sized company, Pomanda has estimated its turnover at £128k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Bower & Hern Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £128k, make it smaller than the average company (£1.7m)

Growth

3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (5.1%)

EXPORT

Bower & Hern Limited's latest turnover from October 2023 is estimated at £128 thousand and the company has net assets of £85.8 thousand. According to their latest financial statements, Bower & Hern Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	128,032	159,766	81,799	74,060	102,912	63,826	66,702	81,275	12,162	14,316	86,622	109,101	115,685	102,638	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	98,107	118,572	61,821	54,227	77,074	47,634	47,853	55,720	8,434	10,188	60,904	77,531	79,857	71,584	0
Gross Profit	29,924	41,194	19,978	19,833	25,838	16,192	18,849	25,555	3,728	4,128	25,718	31,570	35,828	31,054	0
Admin Expenses	23,443	18,789	5,257	15,005	18,191	7,157	-5,711	8,771	-19,898	-2,216	19,261	14,007	18,064	20,251	63,213
Operating Profit	6,481	22,405	14,721	4,828	7,647	9,035	24,560	16,784	23,626	6,344	6,457	17,563	17,764	10,803	-63,213
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	9	28	23	29	16	21	38	17
Pre-Tax Profit	6,481	22,405	14,721	4,828	7,647	9,035	24,560	16,793	23,654	6,367	6,486	17,579	17,785	10,842	-63,196
Tax	-1,620	-4,257	-2,797	-917	-1,453	-1,717	-4,666	-3,358	-4,731	-1,337	-1,492	-4,219	-4,624	-3,036	0
Profit After Tax	4,861	18,148	11,924	3,911	6,194	7,318	19,894	13,434	18,923	5,030	4,994	13,360	13,161	7,806	-63,196
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	4,861	18,148	11,924	3,911	6,194	7,318	19,894	13,434	18,923	5,030	4,994	13,360	13,161	7,806	-63,196
Employee Costs	90,089	82,386	80,699	74,532	89,324	44,755	33,206	38,939	35,160	35,759	38,001	37,127	36,508	39,465	0
Number Of Employees	2	2	2	2	2	1	1	1	1	1	1	1	1	1	0
EBITDA*	6,481	22,405	14,721	4,828	7,647	9,035	24,560	16,784	24,706	7,499	7,613	17,638	18,062	16,224	-57,144

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	61,777	64,383	55,645	55,616	55,991	55,494	55,924	57,104	2,883	3,963	5,118	874	949	946	6,367
Intangible Assets	0	0	0	0	0	0	0	0	55,000	55,000	55,000	55,000	55,000	55,000	55,000
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	61,777	64,383	55,645	55,616	55,991	55,494	55,924	57,104	57,883	58,963	60,118	55,874	55,949	55,946	61,367
Stock & work in progress	0	0	0	0	0	0	0	0	3,335	4,089	4,547	18,091	24,230	20,446	22,869
Trade Debtors	35,114	45,256	21,386	14,438	19,458	11,939	10,289	9,422	2,350	0	804	804	804	99	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	6,891	4,122	5,072	6,380	0	8,486	6,793
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	35,114	45,256	21,386	14,438	19,458	11,939	10,289	9,422	12,576	8,211	10,423	25,275	25,034	29,031	29,662
total assets	96,891	109,639	77,031	70,054	75,449	67,433	66,213	66,526	70,459	67,174	70,541	81,149	80,983	84,977	91,029
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	11,129	28,738	14,278	19,225	28,531	26,709	32,807	53,014	0	0	94,414	110,016	123,210	140,365	151,643
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	11,129	28,738	14,278	19,225	28,531	26,709	32,807	53,014	0	0	94,414	110,016	123,210	140,365	151,643
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	575
other liabilities	0	0	0	0	0	0	0	0	70,379	86,017	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,005
total long term liabilities	0	0	0	0	0	0	0	0	70,379	86,017	0	0	0	0	2,580
total liabilities	11,129	28,738	14,278	19,225	28,531	26,709	32,807	53,014	70,379	86,017	94,414	110,016	123,210	140,365	154,223
net assets	85,762	80,901	62,753	50,829	46,918	40,724	33,406	13,512	80	-18,843	-23,873	-28,867	-42,227	-55,388	-63,194
total shareholders funds	85,762	80,901	62,753	50,829	46,918	40,724	33,406	13,512	80	-18,843	-23,873	-28,867	-42,227	-55,388	-63,194

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	6,481	22,405	14,721	4,828	7,647	9,035	24,560	16,784	23,626	6,344	6,457	17,563	17,764	10,803	-63,213
Depreciation	0	0	0	0	0	0	0	0	1,080	1,155	1,156	75	298	5,421	6,069
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-1,620	-4,257	-2,797	-917	-1,453	-1,717	-4,666	-3,358	-4,731	-1,337	-1,492	-4,219	-4,624	-3,036	0
Stock	0	0	0	0	0	0	0	-3,335	-754	-458	-13,544	-6,139	3,784	-2,423	22,869
Debtors	-10,142	23,870	6,948	-5,020	7,519	1,650	867	7,072	2,350	-804	0	0	705	99	0
Creditors	-17,609	14,460	-4,947	-9,306	1,822	-6,098	-20,207	53,014	0	-94,414	-15,602	-13,194	-17,155	-11,278	151,643
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	-575	575
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	-2,005	2,005
Cash flow from operations	-2,606	8,738	29	-375	497	-430	-1,180	62,703	18,379	-86,990	4,063	6,364	-8,206	1,654	74,210
Investing Activities
capital expenditure	2,606	-8,738	-29	375	-497	430	1,180	779	0	0	-5,400	0	-301	0	-67,436
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	2,606	-8,738	-29	375	-497	430	1,180	779	0	0	-5,400	0	-301	0	-67,436
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	0	0	0	0	0	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	0	0	-70,379	-15,638	86,017	0	0	0	0	0
share issue	0	0	0	0	0	0	0	-2	0	0	0	0	0	0	2
interest	0	0	0	0	0	0	0	9	28	23	29	16	21	38	17
cash flow from financing	0	0	0	0	0	0	0	-70,372	-15,610	86,040	29	16	21	38	19
cash and cash equivalents
cash	0	0	0	0	0	0	0	-6,891	2,769	-950	-1,308	6,380	-8,486	1,693	6,793
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	0	-6,891	2,769	-950	-1,308	6,380	-8,486	1,693	6,793

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for bower & hern limited. Get real-time insights into bower & hern 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

Perform a competitor analysis for bower & hern limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in LE15 area or any other competitors across 12 key performance metrics.

BOWER & HERN LIMITED group structure

Bower & Hern Limited has no subsidiary companies.

Ultimate parent company

BOWER & HERN LIMITED

05656540

BOWER & HERN LIMITED Shareholders

mr daniel robert hern	50%
ms maria claire bower	50%

Bower & Hern Limited currently has 2 directors. The longest serving directors include Mr Daniel Hern (Dec 2005) and Ms Maria Bower (Dec 2005).

officer	country	age	start	end	role
Mr Daniel Hern		50 years	Dec 2005	-	Director
Ms Maria Bower		44 years	Dec 2005	-	Director

P&L

October 2023

turnover

128k

-20%

operating profit

6.5k

gross margin

23.4%

-9.35%

turnover

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

Balance Sheet

October 2023

net assets

85.8k

+0.06%

total assets

96.9k

-0.12%

cash

net assets

Total assets minus all liabilities

Similar Companies

sub zero refrigeration equipment services limited

voltmetric limited

sean smith domestic appliance repairs & service limited

wemps ltd

1.5

blue 10 electrical ltd

company number

05656540

Type

Private limited with Share Capital

industry

33140 - Repair of electrical equipment

incorporation date

December 2005

ultimate parent company

None

previous names

N/A

address

4 newtown crescent, uppingham, oakham, rutland, LE15 9TP

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 bower & hern limited.

bower & hern limited Company Information

bower & hern limited Estimated Valuation

bower & hern limited Estimated Valuation

bower & hern limited Estimated Valuation

Bower & Hern Limited Overview

Bower & Hern Limited Health Check

BOWER & HERN LIMITED financials

bower & hern limited Credit Report and Business Information

Bower & Hern Limited Competitor Analysis

bower & hern limited Ownership

bower & hern limited directors

bower & hern limited company details

bower & hern limited Charges & Mortgages

bower & hern limited Companies House Filings - See Documents