Bespoke Hr Solutions Ltd

POWER SEARCH PRICING

SOLUTIONS

bespoke hr solutions ltd Company Information

Live

EstablishedMicroRapid

Company Number

07702961

Website

bespokehrsolutions.com

Registered Address

unit 2c pritchards, wingbury courtyard business vill, aylesbury, bucks, HP22 4LW

Industry

Other business support service activities n.e.c.

Telephone

01707331056

Next Accounts Due

January 2025

Group Structure

View All

Directors

Samuel Bruce13 Years

Claire Bruce6 Years

Shareholders

samuel david bruce 75%

claire louise bruce 25%

bespoke hr solutions ltd Estimated Valuation

£118.4k

Pomanda estimates the enterprise value of BESPOKE HR SOLUTIONS LTD at £118.4k based on Net Assets of £46.2k and 2.57x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Bespoke Hr Solutions Ltd is a live company located in aylesbury, HP22 4LW with a Companies House number of 07702961. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in July 2011, it's largest shareholder is samuel david bruce with a 75% stake. Bespoke Hr Solutions Ltd is a established, micro sized company, Pomanda has estimated its turnover at £269.1k with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Bespoke Hr Solutions Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

2 Regular

5 Weak

Size

annual sales of £269.1k, make it smaller than the average company (£3.5m)

Growth

3 year (CAGR) sales growth of 30%, show it is growing at a faster rate (4.3%)

EXPORT

Bespoke Hr Solutions Ltd's latest turnover from April 2023 is estimated at £269.1 thousand and the company has net assets of £46.2 thousand. According to their latest financial statements, Bespoke Hr Solutions Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012
Turnover	269,126	228,112	116,689	122,382	98,043	83,489	32,881	45,156	31,380	16,111	7,835	8,707
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	221,684	190,517	98,558	101,457	81,722	69,566	27,041	37,309	26,138	13,419	6,484	7,132
Gross Profit	47,442	37,596	18,131	20,925	16,321	13,923	5,840	7,847	5,242	2,692	1,351	1,575
Admin Expenses	56,363	-2,660	19,188	21,783	13,689	15,396	-20,512	24,225	-8,548	3,983	-4,287	-4,941
Operating Profit	-8,921	40,256	-1,057	-858	2,632	-1,473	26,352	-16,378	13,790	-1,291	5,638	6,516
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	58	30	68	87	48	43	17
Pre-Tax Profit	-8,921	40,256	-1,057	-858	2,632	-1,415	26,383	-16,310	13,877	-1,243	5,682	6,534
Tax	0	-7,649	0	0	-500	0	-5,276	0	-2,914	0	-1,364	-1,699
Profit After Tax	-8,921	32,607	-1,057	-858	2,132	-1,415	21,106	-16,310	10,963	-1,243	4,318	4,835
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-8,921	32,607	-1,057	-858	2,132	-1,415	21,106	-16,310	10,963	-1,243	4,318	4,835
Employee Costs	94,947	83,142	80,000	79,108	76,748	36,225	35,521	71,315	35,607	35,314	34,789	34,702
Number Of Employees	2	2	2	2	2	1	1	2	1	1	1	1
EBITDA*	-8,921	40,256	-1,057	-858	2,632	-1,473	26,840	-15,890	14,088	-1,027	5,872	6,651

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 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	572	1,095	2,033	2,635	3,437	529	1,349	1,837	1,058	1,126	1,190	765
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	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
Total Fixed Assets	572	1,095	2,033	2,635	3,437	529	1,349	1,837	1,058	1,126	1,190	765
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	98,784	90,588	36,933	37,958	30,339	32,443	8,061	4,587	5,075	3,195	1,151	1,332
Group Debtors	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
Cash	0	0	0	0	0	0	23,058	1,186	25,997	8,820	10,387	6,973
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	98,784	90,588	36,933	37,958	30,339	32,443	31,119	5,773	31,072	12,015	11,538	8,305
total assets	99,356	91,683	38,966	40,593	33,776	32,972	32,468	7,610	32,130	13,141	12,728	9,070
Bank overdraft	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
Trade Creditors	53,199	36,605	16,495	17,065	9,390	10,718	800	725	13,256	5,230	3,574	4,234
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	7,899	4,222	0	0	0	0
total current liabilities	53,199	36,605	16,495	17,065	9,390	10,718	8,699	4,947	13,256	5,230	3,574	4,234
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	53,199	36,605	16,495	17,065	9,390	10,718	8,699	4,947	13,256	5,230	3,574	4,234
net assets	46,157	55,078	22,471	23,528	24,386	22,254	23,769	2,663	18,874	7,911	9,154	4,836
total shareholders funds	46,157	55,078	22,471	23,528	24,386	22,254	23,769	2,663	18,874	7,911	9,154	4,836

	Apr 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	-8,921	40,256	-1,057	-858	2,632	-1,473	26,352	-16,378	13,790	-1,291	5,638	6,516
Depreciation	0	0	0	0	0	0	488	488	298	264	234	135
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-7,649	0	0	-500	0	-5,276	0	-2,914	0	-1,364	-1,699
Stock	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	8,196	53,655	-1,025	7,619	-2,104	24,382	3,474	-488	1,880	2,044	-181	1,332
Creditors	16,594	20,110	-570	7,675	-1,328	9,918	75	-12,531	8,026	1,656	-660	4,234
Accruals and Deferred Income	0	0	0	0	0	-7,899	3,677	4,222	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-523	-938	-602	-802	2,908	-23,836	21,842	-23,711	17,320	-1,415	4,029	7,854
Investing Activities
capital expenditure	523	938	602	802	-2,908	820	0	-1,267	-230	-200	-659	-900
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	523	938	602	802	-2,908	820	0	-1,267	-230	-200	-659	-900
Financing Activities
Bank loans	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
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	-100	0	99	0	0	0	1
interest	0	0	0	0	0	58	30	68	87	48	43	17
cash flow from financing	0	0	0	0	0	-42	30	167	87	48	43	18
cash and cash equivalents
cash	0	0	0	0	0	-23,058	21,872	-24,811	17,177	-1,567	3,414	6,973
overdraft	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	-23,058	21,872	-24,811	17,177	-1,567	3,414	6,973

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for bespoke hr solutions ltd. Get real-time insights into bespoke hr solutions ltd'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 bespoke hr solutions ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in HP22 area or any other competitors across 12 key performance metrics.

BESPOKE HR SOLUTIONS LTD group structure

Bespoke Hr Solutions Ltd has no subsidiary companies.

Ultimate parent company

BESPOKE HR SOLUTIONS LTD

07702961

BESPOKE HR SOLUTIONS LTD Shareholders

samuel david bruce	75%
claire louise bruce	25%

Bespoke Hr Solutions Ltd currently has 2 directors. The longest serving directors include Mr Samuel Bruce (Jul 2011) and Mrs Claire Bruce (Jun 2018).

officer	country	age	start	end	role
Mr Samuel Bruce	England	40 years	Jul 2011	-	Director
Mrs Claire Bruce	England	41 years	Jun 2018	-	Director

P&L

April 2023

turnover

269.1k

+18%

operating profit

-8.9k

gross margin

17.7%

+6.96%

turnover

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

Balance Sheet

April 2023

net assets

46.2k

-0.16%

total assets

99.4k

+0.08%

cash

net assets

Total assets minus all liabilities

Similar Companies

hoyle consulting ltd

0.5

capital gaming machines (uk) limited

rdp project management limited

0.5

market generation services ltd.

hagan ip limited

company number

07702961

Type

Private limited with Share Capital

industry

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

incorporation date

July 2011

ultimate parent company

None

previous names

future pursuit limited (June 2018)

address

unit 2c pritchards, wingbury courtyard business vill, aylesbury, bucks, HP22 4LW

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 bespoke hr solutions ltd.

bespoke hr solutions ltd Company Information

bespoke hr solutions ltd Estimated Valuation

bespoke hr solutions ltd Estimated Valuation

bespoke hr solutions ltd Estimated Valuation

Bespoke Hr Solutions Ltd Overview

Bespoke Hr Solutions Ltd Health Check

BESPOKE HR SOLUTIONS LTD financials

bespoke hr solutions ltd Credit Report and Business Information

Bespoke Hr Solutions Ltd Competitor Analysis

bespoke hr solutions ltd Ownership

bespoke hr solutions ltd directors

bespoke hr solutions ltd company details

bespoke hr solutions ltd Charges & Mortgages

bespoke hr solutions ltd Companies House Filings - See Documents