Pomanda estimates the enterprise value of S & B MOTORS (LONDON) LIMITED at £82.9k based on a Turnover of £320.6k and 0.26x industry multiple (adjusted for size and gross margin).
s & b motors (london) limitedEstimated Valuation
£76.2k
Pomanda estimates the enterprise value of S & B MOTORS (LONDON) LIMITED at £76.2k based on an EBITDA of £20.3k and a 3.76x industry multiple (adjusted for size and gross margin).
s & b motors (london) limitedEstimated Valuation
£174k
Pomanda estimates the enterprise value of S & B MOTORS (LONDON) LIMITED at £174k based on Net Assets of £62.4k and 2.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
S & B Motors (london) LimitedOverview
S & B Motors (london) Limited is a live company located in harrow, HA1 2AW with a Companies House number of 07529779. It operates in the maintenance and repair of motor vehicles sector, SIC Code 45200. Founded in February 2011, it's largest shareholder is
natalie nicole morton boyce
with a 60% stake. S & B Motors (london) Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£320.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded S & B Motors (London) Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
5 Regular
3 Weak
Size
annual sales of £320.6k, make it in line with the average company (£355.2k)
£320.6k - S & B Motors (london) Limited
£355.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (12.2%)
-6% - S & B Motors (london) Limited
12.2% - Industry AVG
Production
with a gross margin of 36.6%, this company has a comparable cost of product (36.6%)
36.6% - S & B Motors (london) Limited
36.6% - Industry AVG
Profitability
an operating margin of -0.8% make it less profitable than the average company (6.2%)
-0.8% - S & B Motors (london) Limited
6.2% - Industry AVG
Employees
with 8 employees, this is above the industry average (6)
8 - S & B Motors (london) Limited
6 - Industry AVG
Pay Structure
on an average salary of £29.9k, the company has an equivalent pay structure (£29.9k)
£29.9k - S & B Motors (london) Limited
£29.9k - Industry AVG
Efficiency
resulting in sales per employee of £40.1k, this is less efficient (£99.9k)
£40.1k - S & B Motors (london) Limited
£99.9k - Industry AVG
Debtor Days
it gets paid by customers after 21 days, this is earlier than average (36 days)
21 days - S & B Motors (london) Limited
36 days - Industry AVG
Creditor Days
its suppliers are paid after 40 days, this is close to average (42 days)
40 days - S & B Motors (london) Limited
42 days - Industry AVG
Stock Days
it holds stock equivalent to 9 days, this is less than average (25 days)
9 days - S & B Motors (london) Limited
25 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 46 weeks, this is more cash available to meet short term requirements (17 weeks)
46 weeks - S & B Motors (london) Limited
17 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 69.8%, this is a similar level of debt than the average (65.4%)
69.8% - S & B Motors (london) Limited
65.4% - Industry AVG
S & B MOTORS (LONDON) LIMITED financials
EXPORT
S & B Motors (London) Limited's latest turnover from March 2024 is estimated at £320.6 thousand and the company has net assets of £62.4 thousand. According to their latest financial statements, S & B Motors (London) Limited has 8 employees and maintains cash reserves of £97.5 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
Turnover
320,634
303,568
343,596
388,495
346,735
427,492
385,326
285,419
458,043
262,046
371,905
463,994
631,673
Other Income Or Grants
Cost Of Sales
203,343
197,725
227,651
251,997
218,729
266,930
232,539
169,730
269,691
155,958
219,484
271,722
362,369
Gross Profit
117,291
105,843
115,945
136,498
128,005
160,563
152,787
115,688
188,353
106,089
152,421
192,272
269,304
Admin Expenses
119,780
114,769
111,656
135,726
147,900
150,504
153,226
100,626
186,688
170,564
116,933
169,584
201,961
Operating Profit
-2,489
-8,926
4,289
772
-19,895
10,059
-439
15,062
1,665
-64,475
35,488
22,688
67,343
Interest Payable
3,281
4,015
3,178
1,525
Interest Receivable
5,586
5,494
1,104
123
107
916
471
282
595
560
589
456
238
Pre-Tax Profit
-184
-7,447
2,215
-630
-19,788
10,975
32
15,344
2,260
-63,915
36,077
23,143
67,581
Tax
-421
-2,085
-6
-3,069
-452
-8,298
-5,554
-17,571
Profit After Tax
-184
-7,447
1,794
-630
-19,788
8,890
26
12,275
1,808
-63,915
27,779
17,589
50,010
Dividends Paid
Retained Profit
-184
-7,447
1,794
-630
-19,788
8,890
26
12,275
1,808
-63,915
27,779
17,589
50,010
Employee Costs
239,324
190,353
216,155
289,250
301,692
342,345
321,811
243,020
396,423
79,740
105,928
132,329
199,851
Number Of Employees
8
7
8
11
11
12
12
9
15
3
4
5
8
EBITDA*
20,280
8,254
12,656
11,927
-7,759
19,957
7,266
23,959
25,271
-39,666
61,517
49,525
96,282
* 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
Tangible Assets
68,299
51,539
25,097
33,464
36,405
29,695
23,118
26,690
10,819
14,425
18,085
20,505
26,814
Intangible Assets
20,000
40,000
60,000
80,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
68,299
51,539
25,097
33,464
36,405
29,695
23,118
26,690
10,819
34,425
58,085
80,505
106,814
Stock & work in progress
5,400
4,300
4,000
3,700
4,608
2,550
2,600
2,100
3,250
3,400
3,300
3,200
3,100
Trade Debtors
18,593
19,075
26,062
20,361
5,225
20,998
15,241
8,319
4,255
13,466
18,828
30,537
46,330
Group Debtors
Misc Debtors
16,540
15,403
13,836
9,278
5,230
11,500
21,426
7,273
1,201
Cash
97,487
115,319
143,223
151,084
95,483
119,244
125,071
63,452
162,154
75,713
148,363
87,083
95,245
misc current assets
total current assets
138,020
154,097
187,121
184,423
110,546
154,292
164,338
81,144
170,860
92,579
170,491
120,820
144,675
total assets
206,319
205,636
212,218
217,887
146,951
183,987
187,456
107,834
181,679
127,004
228,576
201,325
251,489
Bank overdraft
Bank loan
10,000
10,000
10,000
5,833
Trade Creditors
22,782
38,018
43,200
39,387
30,782
32,010
38,346
24,046
31,093
93,197
130,263
131,195
148,583
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
76,439
59,092
50,095
53,948
41,156
58,694
65,510
33,480
115,577
total current liabilities
109,221
107,110
103,295
99,168
71,938
90,704
103,856
57,526
146,670
93,197
130,263
131,195
148,583
loans
14,167
24,167
34,167
44,167
hp & lease commitments
Accruals and Deferred Income
other liabilities
14,254
7,016
49,470
provisions
6,320
4,802
4,768
6,358
6,189
4,671
3,878
4,662
1,638
2,244
2,835
2,431
3,326
total long term liabilities
34,741
35,985
38,935
50,525
6,189
4,671
3,878
4,662
1,638
2,244
2,835
2,431
52,796
total liabilities
143,962
143,095
142,230
149,693
78,127
95,375
107,734
62,188
148,308
95,441
133,098
133,626
201,379
net assets
62,357
62,541
69,988
68,194
68,824
88,612
79,722
45,646
33,371
31,563
95,478
67,699
50,110
total shareholders funds
62,357
62,541
69,988
68,194
68,824
88,612
79,722
45,646
33,371
31,563
95,478
67,699
50,110
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
Operating Activities
Operating Profit
-2,489
-8,926
4,289
772
-19,895
10,059
-439
15,062
1,665
-64,475
35,488
22,688
67,343
Depreciation
22,769
17,180
8,367
11,155
12,136
9,898
7,705
8,897
3,606
4,809
6,029
6,837
8,939
Amortisation
20,000
20,000
20,000
20,000
20,000
Tax
-421
-2,085
-6
-3,069
-452
-8,298
-5,554
-17,571
Stock
1,100
300
300
-908
2,058
-50
500
-1,150
-150
100
100
100
3,100
Debtors
655
-5,420
10,259
19,184
-22,043
-4,169
21,075
10,136
-8,010
-5,362
-11,709
-15,793
46,330
Creditors
-15,236
-5,182
3,813
8,605
-1,228
-6,336
14,300
-7,047
-62,104
-37,066
-932
-17,388
148,583
Accruals and Deferred Income
17,347
8,997
-3,853
12,792
-17,538
-6,816
32,030
-82,097
115,577
Deferred Taxes & Provisions
1,518
34
-1,590
169
1,518
793
-784
3,024
-606
-591
404
-895
3,326
Cash flow from operations
22,154
17,223
46
15,217
-5,022
9,732
31,231
-74,216
85,846
-72,061
64,300
41,381
181,190
Investing Activities
capital expenditure
-39,529
-43,622
-8,214
-18,846
-16,475
-4,133
-24,768
-1,149
-3,609
-528
-135,753
Change in Investments
cash flow from investments
-39,529
-43,622
-8,214
-18,846
-16,475
-4,133
-24,768
-1,149
-3,609
-528
-135,753
Financing Activities
Bank loans
4,167
5,833
Group/Directors Accounts
Other Short Term Loans
Long term loans
-10,000
-10,000
-10,000
44,167
Hire Purchase and Lease Commitments
other long term liabilities
7,238
7,016
-49,470
49,470
share issue
34,050
100
interest
2,305
1,479
-2,074
-1,402
107
916
471
282
595
560
589
456
238
cash flow from financing
-457
-1,505
-7,907
48,598
107
916
34,521
282
595
560
589
-49,014
49,808
cash and cash equivalents
cash
-17,832
-27,904
-7,861
55,601
-23,761
-5,827
61,619
-98,702
86,441
-72,650
61,280
-8,162
95,245
overdraft
change in cash
-17,832
-27,904
-7,861
55,601
-23,761
-5,827
61,619
-98,702
86,441
-72,650
61,280
-8,162
95,245
s & b motors (london) 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 s & b motors (london) limited. Get real-time insights into s & b motors (london) limited's credit score, group structure and payment trends.
Perform a competitor analysis for s & b motors (london) limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in HA1 area or any other competitors across 12 key performance metrics.
s & b motors (london) limited Ownership
S & B MOTORS (LONDON) LIMITED group structure
S & B Motors (London) Limited has no subsidiary companies.
Ultimate parent company
S & B MOTORS (LONDON) LIMITED
07529779
S & B MOTORS (LONDON) LIMITED Shareholders
The largest shareholders in S & B Motors (London) Limited include Natalie Nicole Morton Boyce and Sean Anthony Regan.
natalie nicole morton boyce
60%
sean anthony regan
40%
s & b motors (london) limited directors
S & B Motors (London) Limited currently has 4 directors.
The longest serving directors include
Mrs Carol Boyce (Feb 2011) and
Mr Steven Boyce (Feb 2011).
lynwood house, 373/375 station road, harrow, middlesex, HA1 2AW
Bank
-
Legal Advisor
-
s & b motors (london) 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 s & b motors (london) limited.
s & b motors (london) 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 S & B MOTORS (LONDON) LIMITED. This can take several minutes, an email will notify you when this has completed.
s & b motors (london) limitedCompanies House Filings - See Documents
