Pomanda estimates the enterprise value of BENJART LIMITED at £727.2k based on a Turnover of £1.8m and 0.41x industry multiple (adjusted for size and gross margin).
benjart limitedEstimated Valuation
£392k
Pomanda estimates the enterprise value of BENJART LIMITED at £392k based on an EBITDA of £102.4k and a 3.83x industry multiple (adjusted for size and gross margin).
benjart limitedEstimated Valuation
£1.5m
Pomanda estimates the enterprise value of BENJART LIMITED at £1.5m based on Net Assets of £739.6k and 2.04x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Benjart LimitedOverview
Benjart Limited is a live company located in london, NW10 4SJ with a Companies House number of 08239252. It operates in the wholesale of clothing and footwear sector, SIC Code 46420. Founded in October 2012, it's largest shareholder is
mr jorone benjamin
with a 100% stake. Benjart Limited is a established,
small sized company, Pomanda has estimated its turnover at
£1.8m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Benjart Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
5 Strong
3 Regular
4 Weak
Size
annual sales of £1.8m, make it smaller than the average company (£15.8m)
£1.8m - Benjart Limited
£15.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 35%, show it is growing at a faster rate (5.5%)
35% - Benjart Limited
5.5% - Industry AVG
Production
with a gross margin of 31.1%, this company has a comparable cost of product (31.1%)
31.1% - Benjart Limited
31.1% - Industry AVG
Profitability
an operating margin of 5.6% make it more profitable than the average company (4.3%)
5.6% - Benjart Limited
4.3% - Industry AVG
Employees
with 14 employees, this is below the industry average (47)
14 - Benjart Limited
47 - Industry AVG
Pay Structure
on an average salary of £37.3k, the company has an equivalent pay structure (£37.3k)
£37.3k - Benjart Limited
£37.3k - Industry AVG
Efficiency
resulting in sales per employee of £126.5k, this is less efficient (£319.7k)
£126.5k - Benjart Limited
£319.7k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (39 days)
2 days - Benjart Limited
39 days - Industry AVG
Creditor Days
its suppliers are paid after 44 days, this is slower than average (35 days)
44 days - Benjart Limited
35 days - Industry AVG
Stock Days
it holds stock equivalent to 335 days, this is more than average (139 days)
335 days - Benjart Limited
139 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 44 weeks, this is more cash available to meet short term requirements (11 weeks)
44 weeks - Benjart Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 53%, this is a similar level of debt than the average (58.6%)
53% - Benjart Limited
58.6% - Industry AVG
BENJART LIMITED financials
EXPORT
Benjart Limited's latest turnover from October 2023 is estimated at £1.8 million and the company has net assets of £739.6 thousand. According to their latest financial statements, Benjart Limited has 14 employees and maintains cash reserves of £430.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Turnover
1,770,739
2,018,451
1,168,344
719,761
212,833
196,201
152,393
85,643
75,988
28,243
15,089
Other Income Or Grants
Cost Of Sales
1,219,998
1,365,244
798,855
501,088
146,630
138,138
106,727
60,205
53,604
19,483
10,450
Gross Profit
550,742
653,207
369,489
218,672
66,203
58,063
45,666
25,438
22,384
8,760
4,639
Admin Expenses
451,789
461,934
91,152
155,370
-33,229
-61,531
-68,648
16,290
22,998
6,689
4,186
Operating Profit
98,953
191,273
278,337
63,302
99,432
119,594
114,314
9,148
-614
2,071
453
Interest Payable
44,144
36,027
12,950
Interest Receivable
22,271
8,908
327
323
2,301
1,323
212
98
39
6
2
Pre-Tax Profit
77,079
164,154
265,715
63,625
101,733
120,917
114,526
9,246
-575
2,077
456
Tax
-19,270
-31,189
-50,486
-12,089
-19,329
-22,974
-21,760
-1,849
-436
-105
Profit After Tax
57,809
132,965
215,229
51,536
82,404
97,943
92,766
7,397
-575
1,641
351
Dividends Paid
Retained Profit
57,809
132,965
215,229
51,536
82,404
97,943
92,766
7,397
-575
1,641
351
Employee Costs
522,449
509,945
350,000
267,587
34,903
32,841
31,623
30,928
31,207
29,669
29,385
Number Of Employees
14
14
10
8
1
1
1
1
1
1
1
EBITDA*
102,422
193,671
284,887
70,535
105,283
128,892
116,361
13,889
-47
2,518
1,096
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Tangible Assets
10,405
7,192
218
267
326
398
485
592
722
881
1,075
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
10,405
7,192
218
267
326
398
485
592
722
881
1,075
Stock & work in progress
1,120,000
1,250,000
894,356
214,000
189,000
137,500
132,500
90,500
12,500
7,250
2,750
Trade Debtors
12,602
41,914
6,027
5,994
3,817
3,816
3,442
3,420
1,200
720
525
Group Debtors
Misc Debtors
Cash
430,429
417,977
373,886
280,088
366,024
247,589
105,178
64,572
14,204
1,447
942
misc current assets
total current assets
1,563,031
1,709,891
1,274,269
500,082
558,841
388,905
241,120
158,492
27,904
9,417
4,217
total assets
1,573,436
1,717,083
1,274,487
500,349
559,167
389,303
241,605
159,084
28,626
10,298
5,292
Bank overdraft
Bank loan
Trade Creditors
147,140
241,167
91,588
47,352
37,936
34,994
22,194
4,047
27,109
8,206
4,841
Group/Directors Accounts
117,807
109,396
58,280
59,417
60,323
79,479
439
other short term finances
hp & lease commitments
other current liabilities
232,932
235,963
151,250
60,017
178,881
75,207
117,292
18,103
total current liabilities
497,879
586,526
301,118
166,786
277,140
189,680
139,925
22,150
27,109
8,206
4,841
loans
335,991
448,800
424,577
hp & lease commitments
Accruals and Deferred Income
other liabilities
128,020
provisions
total long term liabilities
335,991
448,800
424,577
128,020
total liabilities
833,870
1,035,326
725,695
166,786
277,140
189,680
139,925
150,170
27,109
8,206
4,841
net assets
739,566
681,757
548,792
333,563
282,027
199,623
101,680
8,914
1,517
2,092
451
total shareholders funds
739,566
681,757
548,792
333,563
282,027
199,623
101,680
8,914
1,517
2,092
451
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Operating Activities
Operating Profit
98,953
191,273
278,337
63,302
99,432
119,594
114,314
9,148
-614
2,071
453
Depreciation
3,469
2,398
6,550
7,233
5,851
9,298
2,047
4,741
567
447
643
Amortisation
Tax
-19,270
-31,189
-50,486
-12,089
-19,329
-22,974
-21,760
-1,849
-436
-105
Stock
-130,000
355,644
680,356
25,000
51,500
5,000
42,000
78,000
5,250
4,500
2,750
Debtors
-29,312
35,887
33
2,177
1
374
22
2,220
480
195
525
Creditors
-94,027
149,579
44,236
9,416
2,942
12,800
18,147
-23,062
18,903
3,365
4,841
Accruals and Deferred Income
-3,031
84,713
91,233
-118,864
103,674
-42,085
99,189
18,103
Deferred Taxes & Provisions
Cash flow from operations
145,406
5,243
-310,519
-78,179
141,069
71,259
169,915
-73,139
13,126
752
2,557
Investing Activities
capital expenditure
-6,682
-9,372
-6,501
-7,174
-5,779
-9,211
-1,940
-4,611
-408
-253
-1,718
Change in Investments
cash flow from investments
-6,682
-9,372
-6,501
-7,174
-5,779
-9,211
-1,940
-4,611
-408
-253
-1,718
Financing Activities
Bank loans
Group/Directors Accounts
8,411
51,116
-1,137
-906
-19,156
79,040
439
Other Short Term Loans
Long term loans
-112,809
24,223
424,577
Hire Purchase and Lease Commitments
other long term liabilities
-128,020
128,020
share issue
100
interest
-21,873
-27,119
-12,623
323
2,301
1,323
212
98
39
6
2
cash flow from financing
-126,271
48,220
410,817
-583
-16,855
80,363
-127,369
128,118
39
6
102
cash and cash equivalents
cash
12,452
44,091
93,798
-85,936
118,435
142,411
40,606
50,368
12,757
505
942
overdraft
change in cash
12,452
44,091
93,798
-85,936
118,435
142,411
40,606
50,368
12,757
505
942
benjart 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 benjart limited. Get real-time insights into benjart limited's credit score, group structure and payment trends.
Perform a competitor analysis for benjart limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in NW10 area or any other competitors across 12 key performance metrics.
benjart limited Ownership
BENJART LIMITED group structure
Benjart Limited has no subsidiary companies.
Ultimate parent company
BENJART LIMITED
08239252
BENJART LIMITED Shareholders
The sole shareholder of Benjart Limited is Mr Jorone Benjamin.
mr jorone benjamin
100%
benjart limited directors
Benjart Limited currently has 1 director, Mr Jerone Benjamin serving since Oct 2012.
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 benjart limited.
benjart 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 BENJART LIMITED. This can take several minutes, an email will notify you when this has completed.
benjart limitedCompanies House Filings - See Documents
