Budoten Limited

POWER SEARCH PRICING

SOLUTIONS

budoten limited Company Information

Live

EstablishedMicroHigh

Company Number

05660685

Next Accounts

Sep 2025

Industry

Other business support service activities n.e.c.

Directors

Ralph Goerlach

Shareholders

ralph peter goerlach

bushido lubwart bad liebenwerda e.v.

View All

Group Structure

View All

Contact

Registered Address

69 great hampton street, birmingham, B18 6EW

Website

www.budoten.com

budoten limited Estimated Valuation

£136.4k

Pomanda estimates the enterprise value of BUDOTEN LIMITED at £136.4k based on a Turnover of £334.3k and 0.41x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Budoten Limited is a live company located in birmingham, B18 6EW with a Companies House number of 05660685. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in December 2005, it's largest shareholder is ralph peter goerlach with a 76.3% stake. Budoten Limited is a established, micro sized company, Pomanda has estimated its turnover at £334.3k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Budoten Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

3 Strong

1 Regular

8 Weak

Size

annual sales of £334.3k, make it smaller than the average company (£4.5m)

Growth

3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (6.4%)

EXPORT

Budoten Limited's latest turnover from December 2023 is estimated at £334.3 thousand and the company has net assets of £37.3 thousand. According to their latest financial statements, we estimate that Budoten Limited has 1 employee and maintains cash reserves of £51.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	334,320	369,534	274,462	203,783	222,033	279,952	205,226	258,548	320,980	438,391	364,146	456,813	471,985	431,766	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	277,908	305,191	231,202	171,177	184,599	233,793	170,525	213,618	268,645	368,370	306,965	383,080	392,214	355,688	0
Gross Profit	56,412	64,343	43,261	32,606	37,434	46,159	34,702	44,930	52,335	70,021	57,181	73,733	79,771	76,078	0
Admin Expenses	100,015	67,950	35,059	-11,917	58,229	78,237	26,930	42,112	213,669	-84,121	41,544	23,513	107,885	113,138	37,735
Operating Profit	-43,603	-3,607	8,202	44,523	-20,795	-32,078	7,772	2,818	-161,334	154,142	15,637	50,220	-28,114	-37,060	-37,735
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	3,863	3,425	181	45	354	334	204	125	317	251	239	271	246	252	116
Pre-Tax Profit	-39,740	-183	8,383	44,568	-20,441	-31,744	7,976	2,943	-161,017	154,393	15,875	50,491	-27,868	-36,808	-37,618
Tax	0	0	-1,593	-8,468	0	0	-1,515	-589	0	-32,423	-3,651	-12,118	0	0	0
Profit After Tax	-39,740	-183	6,790	36,100	-20,441	-31,744	6,460	2,354	-161,017	121,970	12,224	38,373	-27,868	-36,808	-37,618
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-39,740	-183	6,790	36,100	-20,441	-31,744	6,460	2,354	-161,017	121,970	12,224	38,373	-27,868	-36,808	-37,618
Employee Costs	52,828	50,362	48,228	46,054	45,598	44,033	41,838	41,883	41,661	83,113	82,093	80,014	78,928	76,728	0
Number Of Employees	1	1	1	1	1	1	1	1	1	2	2	2	2	2	0
EBITDA*	-43,603	-3,607	8,202	44,523	-20,795	-32,078	7,772	2,818	-159,147	158,587	19,972	57,889	-19,414	-30,213	-30,262

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	3,636	4,269	3,244	3,812	3,780	5,373	5,901	5,037	5,667	7,752	9,692	12,680	20,613	11,806	15,107
Intangible Assets	42,543	44,269	47,476	47,750	38,088	6,961	0	1	37	758	2,628	5,536	16,804	8,981	28,590
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	46,180	48,538	50,720	51,562	41,869	12,335	5,902	5,038	5,705	8,510	12,321	18,216	37,418	20,788	43,698
Stock & work in progress	50,152	84,893	65,284	55,353	49,482	64,252	73,862	42,228	49,558	180,541	82,395	47,433	52,844	31,415	47,379
Trade Debtors	62,456	67,714	49,658	47,480	47,570	62,061	45,687	67,102	83,338	91,022	89,237	113,047	104,136	103,892	72,992
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	51,457	95,711	99,995	45,035	44,333	49,959	39,083	42,457	57,752	69,175	31,204	64,320	44,044	54,231	46,584
misc current assets	0	0	0	0	0	0	0	0	0	85	72	9,364	10,015	0	132
total current assets	164,065	248,318	214,937	147,868	141,385	176,272	158,631	151,788	190,649	340,823	202,907	234,164	211,040	189,538	167,087
total assets	210,245	296,856	265,657	199,430	183,254	188,607	164,533	156,826	196,353	349,333	215,228	252,381	248,458	210,326	210,785
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	147,243	184,123	137,424	68,803	87,712	113,344	77,276	83,276	92,090	138,718	100,391	147,922	189,147	174,845	112,538
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	147,243	184,123	137,424	68,803	87,712	113,344	77,276	83,276	92,090	138,718	100,391	147,922	189,147	174,845	112,538
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	0
other liabilities	16,761	25,863	35,355	44,090	50,992	40,201	22,147	0	0	0	0	0	0	0	0
provisions	8,978	9,868	11,016	10,197	8,406	11,534	14,153	28,723	53,793	71,235	55,955	51,146	34,485	30,867	46,026
total long term liabilities	25,740	35,732	46,371	54,287	59,399	51,736	36,301	28,724	53,794	71,236	55,956	51,147	34,486	30,868	46,026
total liabilities	172,983	219,854	183,795	123,090	147,111	165,080	113,577	112,000	145,884	209,953	156,346	199,068	223,633	205,713	158,564
net assets	37,262	77,002	81,862	76,339	36,143	23,527	50,956	44,826	50,470	139,380	58,882	53,312	24,825	4,613	52,221
total shareholders funds	37,262	77,002	81,862	76,339	36,143	23,527	50,956	44,826	50,470	139,380	58,882	53,312	24,825	4,613	52,221

	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	-43,603	-3,607	8,202	44,523	-20,795	-32,078	7,772	2,818	-161,334	154,142	15,637	50,220	-28,114	-37,060	-37,735
Depreciation	0	0	0	0	0	0	0	0	2,187	4,445	4,335	7,669	8,700	6,847	7,473
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-1,593	-8,468	0	0	-1,515	-589	0	-32,423	-3,651	-12,118	0	0	0
Stock	-34,741	19,609	9,932	5,870	-14,770	-9,609	31,633	-7,330	-130,983	98,146	34,962	-5,411	21,429	-15,965	47,379
Debtors	-5,257	18,055	2,179	-90	-14,491	16,374	-21,416	-16,236	-7,683	1,784	-23,810	8,911	245	30,900	72,991
Creditors	-36,879	46,699	68,621	-18,909	-25,632	36,068	-6,000	-8,814	-46,628	38,327	-47,531	-41,226	14,302	62,307	112,538
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	-890	-1,148	819	1,791	-3,128	-2,619	-14,570	-25,070	-17,442	15,280	4,809	16,661	3,618	-15,159	46,026
Cash flow from operations	-41,374	4,280	63,938	13,157	-20,294	-5,394	-24,530	-8,089	-84,551	79,841	-37,553	17,706	-23,168	2,000	7,932
Investing Activities
capital expenditure	2,359	2,181	842	-9,694	-29,534	-6,433	-863	666	619	-634	1,560	11,532	-25,330	16,063	-51,170
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	2,359	2,181	842	-9,694	-29,534	-6,433	-863	666	619	-634	1,560	11,532	-25,330	16,063	-51,170
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	-9,102	-9,492	-8,735	-6,902	10,791	18,054	22,147	0	0	0	0	0	0	0	0
share issue	0	-4,678	-1,267	4,097	33,057	4,315	-330	-7,998	72,107	-41,472	-6,655	-9,885	48,080	-10,800	89,839
interest	3,863	3,425	181	45	354	334	204	125	317	251	239	271	246	252	116
cash flow from financing	-5,239	-10,745	-9,821	-2,760	44,202	22,703	22,021	-7,873	72,424	-41,221	-6,416	-9,614	48,326	-10,548	89,955
cash and cash equivalents
cash	-44,254	-4,284	54,960	702	-5,626	10,876	-3,374	-15,295	-11,423	37,972	-33,116	20,276	-10,187	7,647	46,584
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-44,254	-4,284	54,960	702	-5,626	10,876	-3,374	-15,295	-11,423	37,972	-33,116	20,276	-10,187	7,647	46,584

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for budoten limited. Get real-time insights into budoten 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 budoten limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in B18 area or any other competitors across 12 key performance metrics.

BUDOTEN LIMITED group structure

Budoten Limited has no subsidiary companies.

Ultimate parent company

BUDOTEN LIMITED

05660685

BUDOTEN LIMITED Shareholders

ralph peter goerlach	76.31%
bushido lubwart bad liebenwerda e.v.	14.6%
ms sabine petryka	9.08%

Budoten Limited currently has 1 director, Mr Ralph Goerlach serving since Apr 2017.

officer	country	age	start	end	role
Mr Ralph Goerlach	Germany	51 years	Apr 2017	-	Director

P&L

December 2023

turnover

334.3k

-10%

operating profit

-43.6k

gross margin

16.9%

-3.09%

turnover

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

Balance Sheet

December 2023

net assets

37.3k

-0.52%

total assets

210.2k

-0.29%

cash

51.5k

-0.46%

net assets

Total assets minus all liabilities

Similar Companies

dm - deutsche marken limited

1.5

spizee limited

2.5

wintermayr energiekonzepte vertrieb limited

3.5

addelice limited

s & e lpg limited

company number

05660685

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

December 2005

ultimate parent company

None

previous names

N/A

address

69 great hampton street, birmingham, B18 6EW

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 budoten limited.

budoten limited Company Information

budoten limited Estimated Valuation

budoten limited Estimated Valuation

budoten limited Estimated Valuation

Budoten Limited Overview

Budoten Limited Health Check

BUDOTEN LIMITED financials

budoten limited Credit Report and Business Information

Budoten Limited Competitor Analysis

budoten limited Ownership

budoten limited directors

budoten limited company details

budoten limited Charges & Mortgages

budoten limited Companies House Filings - See Documents