bd nuclear limited
bd nuclear limited Company Information
Company Number
05943222
Next Accounts
Dec 2025
Shareholders
john f hunt group ltd
jack dougan
View AllGroup Structure
View All
Industry
Specialised construction activities (other than scaffold erection) n.e.c.
Registered Address
1 oyster estate, jackson close, portsmouth, PO6 1QN
Website
www.bdnuclear.co.ukbd nuclear limited Estimated Valuation
Pomanda estimates the enterprise value of BD NUCLEAR LIMITED at £797.7k based on a Turnover of £2m and 0.41x industry multiple (adjusted for size and gross margin).
bd nuclear limited Estimated Valuation
Pomanda estimates the enterprise value of BD NUCLEAR LIMITED at £562.6k based on an EBITDA of £137.5k and a 4.09x industry multiple (adjusted for size and gross margin).
bd nuclear limited Estimated Valuation
Pomanda estimates the enterprise value of BD NUCLEAR LIMITED at £985.4k based on Net Assets of £462k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bd Nuclear Limited Overview
Bd Nuclear Limited is a live company located in portsmouth, PO6 1QN with a Companies House number of 05943222. It operates in the other specialised construction activities n.e.c. sector, SIC Code 43999. Founded in September 2006, it's largest shareholder is john f hunt group ltd with a 85% stake. Bd Nuclear Limited is a established, small sized company, Pomanda has estimated its turnover at £2m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Bd Nuclear Limited Health Check
Pomanda's financial health check has awarded Bd Nuclear Limited a 3 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
2 Strong
4 Regular
6 Weak
Size
annual sales of £2m, make it smaller than the average company (£7.3m)
£2m - Bd Nuclear Limited
£7.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a slower rate (11.2%)
8% - Bd Nuclear Limited
11.2% - Industry AVG
Production
with a gross margin of 27.7%, this company has a comparable cost of product (25%)
27.7% - Bd Nuclear Limited
25% - Industry AVG
Profitability
an operating margin of 4.4% make it less profitable than the average company (6.5%)
4.4% - Bd Nuclear Limited
6.5% - Industry AVG
Employees
with 19 employees, this is below the industry average (30)
19 - Bd Nuclear Limited
30 - Industry AVG
Pay Structure
on an average salary of £48.8k, the company has an equivalent pay structure (£48.8k)
- Bd Nuclear Limited
£48.8k - Industry AVG
Efficiency
resulting in sales per employee of £102.6k, this is less efficient (£198k)
£102.6k - Bd Nuclear Limited
£198k - Industry AVG
Debtor Days
it gets paid by customers after 66 days, this is later than average (54 days)
66 days - Bd Nuclear Limited
54 days - Industry AVG
Creditor Days
its suppliers are paid after 59 days, this is slower than average (36 days)
59 days - Bd Nuclear Limited
36 days - Industry AVG
Stock Days
it holds stock equivalent to 14 days, this is in line with average (13 days)
14 days - Bd Nuclear Limited
13 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 21 weeks, this is average cash available to meet short term requirements (21 weeks)
21 weeks - Bd Nuclear Limited
21 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 48.9%, this is a lower level of debt than the average (60.5%)
48.9% - Bd Nuclear Limited
60.5% - Industry AVG
BD NUCLEAR LIMITED financials
Bd Nuclear Limited's latest turnover from March 2024 is £2 million and the company has net assets of £462 thousand. According to their latest financial statements, Bd Nuclear Limited has 19 employees and maintains cash reserves of £159.7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Dec 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,950,111 | 1,931,747 | 2,530,339 | 1,539,901 | 2,295,269 | 2,542,673 | |||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 1,409,613 | 1,425,997 | 1,715,006 | 1,267,727 | 1,736,539 | 1,893,318 | |||||||||
| Gross Profit | 540,498 | 505,750 | 815,333 | 272,174 | 558,730 | 649,355 | |||||||||
| Admin Expenses | 455,672 | 497,593 | 394,530 | 265,078 | 521,353 | 346,953 | |||||||||
| Operating Profit | 84,826 | 8,157 | 420,803 | 7,096 | 37,377 | 302,402 | |||||||||
| Interest Payable | 3 | 4 | 502 | 2,695 | 1,140 | 1,815 | |||||||||
| Interest Receivable | 278 | ||||||||||||||
| Pre-Tax Profit | 84,823 | 8,153 | 420,301 | 4,401 | 36,237 | 300,865 | |||||||||
| Tax | -32,308 | -23,643 | -55,178 | -941 | -26,985 | -62,202 | |||||||||
| Profit After Tax | 52,515 | -15,490 | 365,123 | 3,460 | 9,252 | 238,663 | |||||||||
| Dividends Paid | 140,069 | 146,027 | 155,598 | 107,000 | |||||||||||
| Retained Profit | -87,554 | -161,517 | 209,525 | 3,460 | 9,252 | 131,663 | |||||||||
| Employee Costs | 716,969 | ||||||||||||||
| Number Of Employees | 19 | 23 | 26 | 34 | 33 | 20 | 6 | ||||||||
| EBITDA* | 137,538 | 68,288 | 488,116 | 53,585 | 83,237 | 355,314 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Dec 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 197,179 | 208,344 | 234,939 | 171,556 | 203,325 | 98,605 | 126,883 | 66,468 | 160,894 | 160,894 | 85,743 | 106,839 | 92,089 | 86,627 | 108,037 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 197,179 | 208,344 | 234,939 | 171,556 | 203,325 | 98,605 | 126,883 | 66,468 | 160,894 | 160,894 | 85,743 | 106,839 | 92,089 | 86,627 | 108,037 |
| Stock & work in progress | 57,461 | 71,973 | 93,849 | 89,902 | 89,902 | 89,902 | 50,000 | ||||||||
| Trade Debtors | 353,408 | 329,836 | 341,784 | 194,751 | 310,197 | 589,659 | 454,505 | 46,082 | 16,700 | 16,700 | 23,510 | 16,050 | 38,163 | 37,019 | 37,019 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 135,703 | 147,496 | 199,136 | 262,665 | 335,678 | 153,918 | |||||||||
| Cash | 159,678 | 105,567 | 288,192 | 161,535 | 241,989 | 457,404 | 237,914 | 298,836 | 864,134 | 761,634 | 934,932 | 272,162 | 93,276 | 40,292 | 92,348 |
| misc current assets | |||||||||||||||
| total current assets | 706,250 | 654,872 | 922,961 | 708,853 | 977,766 | 1,290,883 | 742,419 | 344,918 | 880,834 | 778,334 | 958,442 | 288,212 | 131,439 | 77,311 | 129,367 |
| total assets | 903,429 | 863,216 | 1,157,900 | 880,409 | 1,181,091 | 1,389,488 | 869,302 | 411,386 | 1,041,728 | 939,228 | 1,044,185 | 395,051 | 223,528 | 163,938 | 237,404 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 228,439 | 89,408 | 293,004 | 232,729 | 97,882 | 79,405 | 84,253 | 8,734 | 54,012 | 66,245 | 206,131 | 147,309 | 2,846 | 5,997 | 21,215 |
| Group/Directors Accounts | 112,161 | 111,418 | 58,498 | 58,498 | 51,165 | 3,230 | |||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | 4,793 | ||||||||||||||
| other current liabilities | 49,728 | 73,620 | 79,012 | 73,579 | 350,403 | 513,508 | 136,928 | 19,397 | 46,359 | ||||||
| total current liabilities | 390,328 | 274,446 | 430,514 | 364,806 | 499,450 | 597,706 | 221,181 | 31,361 | 100,371 | 66,245 | 206,131 | 147,309 | 2,846 | 5,997 | 21,215 |
| loans | |||||||||||||||
| hp & lease commitments | 5,102 | 10,289 | |||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | 51,139 | 39,254 | 16,353 | 14,095 | 19,028 | 1,209 | |||||||||
| total long term liabilities | 51,139 | 39,254 | 16,353 | 14,095 | 24,130 | 11,498 | |||||||||
| total liabilities | 441,467 | 313,700 | 446,867 | 378,901 | 523,580 | 609,204 | 221,181 | 31,361 | 100,371 | 66,245 | 206,131 | 147,309 | 2,846 | 5,997 | 21,215 |
| net assets | 461,962 | 549,516 | 711,033 | 501,508 | 657,511 | 780,284 | 648,121 | 380,025 | 941,357 | 872,983 | 838,054 | 247,742 | 220,682 | 157,941 | 216,189 |
| total shareholders funds | 461,962 | 549,516 | 711,033 | 501,508 | 657,511 | 780,284 | 648,121 | 380,025 | 941,357 | 872,983 | 838,054 | 247,742 | 220,682 | 157,941 | 216,189 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Dec 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 84,826 | 8,157 | 420,803 | 7,096 | 37,377 | 302,402 | |||||||||
| Depreciation | 52,712 | 60,131 | 67,313 | 46,489 | 45,860 | 52,912 | 24,585 | 37,147 | 33,832 | 21,096 | 21,409 | 27,183 | |||
| Amortisation | |||||||||||||||
| Tax | -32,308 | -23,643 | -55,178 | -941 | -26,985 | -62,202 | |||||||||
| Stock | -14,512 | -21,876 | 3,947 | 89,902 | 50,000 | ||||||||||
| Debtors | 11,779 | -63,588 | 83,504 | -188,459 | -97,702 | 743,577 | 408,423 | 29,382 | -6,810 | 7,460 | -22,113 | 1,144 | 37,019 | ||
| Creditors | 139,031 | -203,596 | 60,275 | 134,847 | 18,477 | 79,405 | 75,519 | -45,278 | -12,233 | -139,886 | 58,822 | 144,463 | -3,151 | -15,218 | 21,215 |
| Accruals and Deferred Income | -23,892 | -5,392 | 5,433 | -276,824 | -163,105 | 513,508 | 117,531 | -26,962 | 46,359 | ||||||
| Deferred Taxes & Provisions | 11,885 | 22,901 | 2,258 | -4,933 | 17,819 | 1,209 | |||||||||
| Cash flow from operations | 234,987 | -55,978 | 413,453 | 94,193 | 27,145 | 53,755 | |||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 743 | 52,920 | 7,333 | 51,165 | -3,230 | 3,230 | |||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | -5,102 | -9,980 | 15,082 | ||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | -3 | -4 | -502 | -2,695 | -1,140 | -1,537 | |||||||||
| cash flow from financing | 740 | 52,916 | -502 | -159,927 | -91,980 | 662,166 | |||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 54,111 | -182,625 | 126,657 | -80,454 | -215,415 | 457,404 | -60,922 | -565,298 | 102,500 | -173,298 | 662,770 | 178,886 | 52,984 | -52,056 | 92,348 |
| overdraft | |||||||||||||||
| change in cash | 54,111 | -182,625 | 126,657 | -80,454 | -215,415 | 457,404 | -60,922 | -565,298 | 102,500 | -173,298 | 662,770 | 178,886 | 52,984 | -52,056 | 92,348 |
bd nuclear limited Credit Report and Business Information
Bd Nuclear Limited Competitor Analysis
Perform a competitor analysis for bd nuclear limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in PO6 area or any other competitors across 12 key performance metrics.
bd nuclear limited Ownership
BD NUCLEAR LIMITED group structure
Bd Nuclear Limited has no subsidiary companies.
bd nuclear limited directors
Bd Nuclear Limited currently has 4 directors. The longest serving directors include Mr David Dougan (Sep 2006) and Mr Jack Dougan (Dec 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Dougan | 63 years | Sep 2006 | - | Director | |
| Mr Jack Dougan | 32 years | Dec 2017 | - | Director | |
| Mr John Hall | United Kingdom | 75 years | Dec 2017 | - | Director |
| Mr Ian Saville | 57 years | Dec 2017 | - | Director |
P&L
March 2024turnover
2m
+1%
operating profit
84.8k
+940%
gross margin
27.8%
+5.86%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
462k
-0.16%
total assets
903.4k
+0.05%
cash
159.7k
+0.51%
net assets
Total assets minus all liabilities
bd nuclear limited company details
company number
05943222
Type
Private limited with Share Capital
industry
43999 - Specialised construction activities (other than scaffold erection) n.e.c.
incorporation date
September 2006
age
19
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
March 2024
previous names
baker dougan (nuclear) limited (November 2013)
accountant
-
auditor
TAYLOR VINEY & MARLOW LIMITED
address
1 oyster estate, jackson close, portsmouth, PO6 1QN
Bank
-
Legal Advisor
-
bd nuclear 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 bd nuclear limited.
bd nuclear 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 BD NUCLEAR LIMITED. This can take several minutes, an email will notify you when this has completed.
bd nuclear limited Companies House Filings - See Documents
| date | description | view/download |
|---|
