Pomanda estimates the enterprise value of BECKDALE EUROPE LIMITED at £161.5k based on a Turnover of £352k and 0.46x industry multiple (adjusted for size and gross margin).
beckdale europe limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BECKDALE EUROPE LIMITED at £0 based on an EBITDA of £-260.2k and a 2.8x industry multiple (adjusted for size and gross margin).
beckdale europe limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BECKDALE EUROPE LIMITED at £0 based on Net Assets of £-93.3k and 2.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Beckdale Europe LimitedOverview
Beckdale Europe Limited is a live company located in leicester, LE1 3UD with a Companies House number of 06820567. It operates in the packaging activities sector, SIC Code 82920. Founded in February 2009, it's largest shareholder is
jacqueline pearson
with a 14.3% stake. Beckdale Europe Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£352k with
declining
growth in recent years.
Pomanda's financial health check has awarded Beckdale Europe Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
2 Regular
8 Weak
Size
annual sales of £352k, make it smaller than the average company (£12.2m)
£352k - Beckdale Europe Limited
£12.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -23%, show it is growing at a slower rate (5.3%)
-23% - Beckdale Europe Limited
5.3% - Industry AVG
Production
with a gross margin of 16.5%, this company has a higher cost of product (24.7%)
16.5% - Beckdale Europe Limited
24.7% - Industry AVG
Profitability
an operating margin of -76.8% make it less profitable than the average company (4.6%)
-76.8% - Beckdale Europe Limited
4.6% - Industry AVG
Employees
with 4 employees, this is below the industry average (31)
4 - Beckdale Europe Limited
31 - Industry AVG
Pay Structure
on an average salary of £38.2k, the company has an equivalent pay structure (£38.2k)
£38.2k - Beckdale Europe Limited
£38.2k - Industry AVG
Efficiency
resulting in sales per employee of £88k, this is less efficient (£259.2k)
£88k - Beckdale Europe Limited
£259.2k - Industry AVG
Debtor Days
it gets paid by customers after 53 days, this is near the average (58 days)
53 days - Beckdale Europe Limited
58 days - Industry AVG
Creditor Days
its suppliers are paid after 192 days, this is slower than average (39 days)
192 days - Beckdale Europe Limited
39 days - Industry AVG
Stock Days
it holds stock equivalent to 2 days, this is less than average (47 days)
2 days - Beckdale Europe Limited
47 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (12 weeks)
0 weeks - Beckdale Europe Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 250.8%, this is a higher level of debt than the average (64.9%)
250.8% - Beckdale Europe Limited
64.9% - Industry AVG
BECKDALE EUROPE LIMITED financials
EXPORT
Beckdale Europe Limited's latest turnover from March 2024 is estimated at £352 thousand and the company has net assets of -£93.3 thousand. According to their latest financial statements, Beckdale Europe Limited has 4 employees and maintains cash reserves of £1.6 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
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
351,950
424,732
464,697
785,887
631,378
780,529
324,695
190,781
215,835
209,896
329,437
340,542
223,831
206,866
254,792
Other Income Or Grants
Cost Of Sales
293,763
366,606
397,725
678,522
541,171
664,295
265,017
154,485
176,592
168,861
263,817
271,538
180,357
168,222
211,023
Gross Profit
58,187
58,126
66,972
107,365
90,207
116,234
59,679
336,294
359,449
41,035
65,621
69,004
43,474
38,644
43,769
Admin Expenses
328,627
-1,858
-50,728
118,489
174,493
22,234
20,635
299,363
305,067
6,767
53,678
93,158
48,864
51,665
43,814
Operating Profit
-270,440
59,984
117,700
-11,124
-84,286
94,000
39,044
36,931
54,382
34,268
11,943
-24,154
-5,390
-13,021
-45
Interest Payable
542
595
Interest Receivable
4,015
3,574
63
3
7
49
45
Pre-Tax Profit
-266,425
63,558
117,763
-11,124
-84,286
94,000
39,044
36,389
53,787
34,268
11,943
-24,151
-5,383
-12,972
Tax
-12,076
-22,375
-17,860
-7,418
-7,278
-4,187
-7,196
-2,747
Profit After Tax
-266,425
51,482
95,388
-11,124
-84,286
76,140
31,626
29,111
49,600
27,072
9,196
-24,151
-5,383
-12,972
Dividends Paid
Retained Profit
-266,425
51,482
95,388
-11,124
-84,286
76,140
31,626
29,111
49,600
27,072
9,196
-24,151
-5,383
-12,972
Employee Costs
152,720
150,097
147,944
119,222
117,097
101,140
67,850
30,644
28,823
31,579
28,683
64,194
31,896
29,492
55,534
Number Of Employees
4
4
4
4
4
3
2
1
1
1
1
2
1
1
2
EBITDA*
-260,240
62,384
117,700
-11,124
-84,286
94,000
39,044
44,448
59,582
40,318
17,343
-24,154
-640
-4,021
-45
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
21,900
24,800
27,200
43,006
3,419
8,819
21,636
19,736
22,736
8,750
9,000
13,500
Intangible Assets
6,900
17,100
19,500
46,212
48,329
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
6,900
17,100
19,500
21,900
24,800
27,200
43,006
49,631
57,148
21,636
19,736
22,736
8,750
9,000
13,500
Stock & work in progress
2,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
27,600
25,000
12,500
Trade Debtors
51,342
121,491
159,487
235,103
191,793
227,578
83,964
45,816
45,711
43,081
77,763
79,589
51,393
49,725
55,285
Group Debtors
Misc Debtors
Cash
1,610
151,330
16,860
1,278
1,500
17,965
misc current assets
total current assets
54,952
297,821
201,347
235,103
191,793
227,578
83,964
70,816
70,711
68,081
102,763
104,589
80,271
76,225
85,750
total assets
61,852
314,921
220,847
257,003
216,593
254,778
126,970
120,447
127,859
89,717
122,499
127,325
89,021
85,225
99,250
Bank overdraft
Bank loan
Trade Creditors
155,138
141,782
99,191
230,741
179,207
133,106
81,438
76,790
76,552
76,817
120,271
119,994
88,238
79,059
124,942
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
155,138
141,782
99,191
230,741
179,207
133,106
81,438
76,790
76,552
76,817
120,271
119,994
88,238
79,059
124,942
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
29,750
45,750
45,750
62,150
76,449
45,750
45,750
provisions
920
total long term liabilities
29,750
45,750
45,750
62,150
76,449
45,750
45,750
920
total liabilities
155,138
141,782
99,191
230,741
179,207
133,106
81,438
106,540
122,302
122,567
182,421
196,443
133,988
124,809
125,862
net assets
-93,286
173,139
121,656
26,262
37,386
121,672
45,532
13,907
5,557
-32,850
-59,922
-69,118
-44,967
-39,584
-26,612
total shareholders funds
-93,286
173,139
121,656
26,262
37,386
121,672
45,532
13,907
5,557
-32,850
-59,922
-69,118
-44,967
-39,584
-26,612
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-270,440
59,984
117,700
-11,124
-84,286
94,000
39,044
36,931
54,382
34,268
11,943
-24,154
-5,390
-13,021
-45
Depreciation
5,400
5,200
6,050
5,400
4,750
9,000
Amortisation
10,200
2,400
2,117
Tax
-12,076
-22,375
-17,860
-7,418
-7,278
-4,187
-7,196
-2,747
Stock
-23,000
25,000
-25,000
-2,600
2,600
12,500
12,500
Debtors
-70,149
-37,996
-75,616
43,310
-35,785
143,614
38,148
105
2,630
-34,682
-1,826
28,196
1,668
-5,560
55,285
Creditors
13,356
42,591
-131,550
51,534
46,101
51,668
4,648
238
-265
-43,454
277
31,756
9,179
-45,883
124,942
Accruals and Deferred Income
Deferred Taxes & Provisions
-920
920
Cash flow from operations
-153,735
130,895
14,391
-2,900
-2,400
-15,806
23,126
37,303
52,500
24,350
16,699
-17,994
4,271
-57,764
58,032
Investing Activities
capital expenditure
2,400
2,900
2,400
15,806
6,625
-40,712
-7,950
-2,400
-13,986
-4,500
-4,500
-13,500
Change in Investments
cash flow from investments
2,400
2,900
2,400
15,806
6,625
-40,712
-7,950
-2,400
-13,986
-4,500
-4,500
-13,500
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-29,750
-16,000
-16,400
-14,299
30,699
45,750
share issue
1
6
-1
-20,761
-11,193
-26,612
interest
4,015
3,574
63
-542
-595
3
7
49
45
cash flow from financing
4,015
3,575
69
-29,751
-37,303
-11,788
-16,400
-14,299
30,702
7
45,799
-26,567
cash and cash equivalents
cash
-149,720
134,470
16,860
-1,278
-222
-16,465
17,965
overdraft
change in cash
-149,720
134,470
16,860
-1,278
-222
-16,465
17,965
beckdale europe 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 beckdale europe limited. Get real-time insights into beckdale europe limited's credit score, group structure and payment trends.
Perform a competitor analysis for beckdale europe limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in LE1 area or any other competitors across 12 key performance metrics.
beckdale europe limited Ownership
BECKDALE EUROPE LIMITED group structure
Beckdale Europe Limited has no subsidiary companies.
Ultimate parent company
BECKDALE EUROPE LIMITED
06820567
BECKDALE EUROPE LIMITED Shareholders
The largest shareholders in Beckdale Europe Limited include Jacqueline Pearson and Debra Frankton.
jacqueline pearson
14.29%
debra frankton
14.29%
keith gould
14.29%
jay hickinbotham
14.29%
caroline frankton
14.29%
matthew david frankton
14.29%
terence william frankton
14.29%
beckdale europe limited directors
Beckdale Europe Limited currently has 2 directors.
The longest serving directors include
Mr Matthew Frankton (Feb 2009) and
Mr Terence Frankton (Dec 2018).
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 beckdale europe limited.
beckdale europe 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 BECKDALE EUROPE LIMITED. This can take several minutes, an email will notify you when this has completed.
beckdale europe limitedCompanies House Filings - See Documents
