Pomanda estimates the enterprise value of BAKER FRIEND LIMITED at £586.3k based on a Turnover of £742.8k and 0.79x industry multiple (adjusted for size and gross margin).
baker friend limitedEstimated Valuation
£477.6k
Pomanda estimates the enterprise value of BAKER FRIEND LIMITED at £477.6k based on an EBITDA of £100.3k and a 4.76x industry multiple (adjusted for size and gross margin).
baker friend limitedEstimated Valuation
£519.9k
Pomanda estimates the enterprise value of BAKER FRIEND LIMITED at £519.9k based on Net Assets of £171.4k and 3.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Baker Friend LimitedOverview
Baker Friend Limited is a live company located in london, W1W 6HL with a Companies House number of 08301293. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in November 2012, it's largest shareholder is
gosfield limited
with a 45% stake. Baker Friend Limited is a established,
small sized company, Pomanda has estimated its turnover at
£742.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Baker Friend Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
6 Strong
1 Regular
3 Weak
Size
annual sales of £742.8k, make it larger than the average company (£181.4k)
£742.8k - Baker Friend Limited
£181.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 76%, show it is growing at a faster rate (8.4%)
76% - Baker Friend Limited
8.4% - Industry AVG
Production
with a gross margin of 50.1%, this company has a higher cost of product (93.3%)
50.1% - Baker Friend Limited
93.3% - Industry AVG
Profitability
an operating margin of 13.5% make it more profitable than the average company (9.9%)
13.5% - Baker Friend Limited
9.9% - Industry AVG
Employees
with 7 employees, this is above the industry average (3)
7 - Baker Friend Limited
3 - Industry AVG
Pay Structure
on an average salary of £34.8k, the company has an equivalent pay structure (£34.8k)
£34.8k - Baker Friend Limited
£34.8k - Industry AVG
Efficiency
resulting in sales per employee of £106.1k, this is more efficient (£76.5k)
£106.1k - Baker Friend Limited
£76.5k - Industry AVG
Debtor Days
it gets paid by customers after 168 days, this is later than average (77 days)
168 days - Baker Friend Limited
77 days - Industry AVG
Creditor Days
its suppliers are paid after 186 days, this is slower than average (21 days)
186 days - Baker Friend Limited
21 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Baker Friend Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Baker Friend Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 56.1%, this is a higher level of debt than the average (50.8%)
56.1% - Baker Friend Limited
50.8% - Industry AVG
BAKER FRIEND LIMITED financials
EXPORT
Baker Friend Limited's latest turnover from March 2024 is estimated at £742.8 thousand and the company has net assets of £171.4 thousand. According to their latest financial statements, we estimate that Baker Friend Limited has 7 employees and maintains cash reserves of 0 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
Turnover
742,833
457,776
247,650
135,273
149,350
167,767
61,965
76,908
132,825
142,296
164,767
Other Income Or Grants
Cost Of Sales
370,880
226,049
120,020
61,947
65,767
69,985
22,967
28,681
60,274
54,165
49,431
Gross Profit
371,953
231,726
127,630
73,326
83,583
97,782
38,998
48,227
72,551
88,131
115,335
Admin Expenses
271,688
181,637
144,075
58,426
100,830
67,920
30,246
11,544
66,785
82,352
106,186
Operating Profit
100,265
50,089
-16,445
14,900
-17,247
29,862
8,752
36,683
5,766
5,779
9,149
Interest Payable
132
119
Interest Receivable
303
61
31
117
32
23
66
51
25
Pre-Tax Profit
100,265
50,089
-16,273
14,842
-17,216
29,979
8,784
36,706
5,833
5,830
9,174
Tax
-25,066
-9,517
-2,820
-5,696
-1,669
-7,341
-1,166
-1,224
-2,110
Profit After Tax
75,199
40,572
-16,273
12,022
-17,216
24,283
7,115
29,365
4,666
4,606
7,064
Dividends Paid
Retained Profit
75,199
40,572
-16,273
12,022
-17,216
24,283
7,115
29,365
4,666
4,606
7,064
Employee Costs
243,579
132,374
92,187
53,700
56,244
99,381
28,071
28,072
53,299
51,976
54,953
Number Of Employees
7
4
3
2
2
3
1
1
2
2
2
EBITDA*
100,265
50,089
-11,083
14,900
-17,247
31,768
10,658
36,683
6,256
6,269
9,453
* 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
Tangible Assets
46,238
50,939
56,288
61,213
1,111
3,017
3,641
675
1,165
914
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
46,238
50,939
56,288
61,213
1,111
3,017
3,641
675
1,165
914
Stock & work in progress
Trade Debtors
343,724
263,174
149,105
78,118
75,346
84,326
29,422
33,036
42,110
38,091
42,648
Group Debtors
6,531
4,035
Misc Debtors
816
1,920
29,815
37,448
72,360
38,224
38,224
Cash
80,821
40,486
21,188
10,107
2,680
15,881
10,634
9,938
misc current assets
total current assets
343,724
263,990
151,025
188,754
153,280
177,874
84,284
77,975
57,991
48,725
52,586
total assets
389,962
314,929
207,313
249,967
153,280
178,985
87,301
81,616
58,666
49,890
53,500
Bank overdraft
3,897
Bank loan
Trade Creditors
189,399
153,524
83,175
12,000
7,321
42,230
38,120
46,336
Group/Directors Accounts
14,268
9,756
7,686
14,736
other short term finances
hp & lease commitments
other current liabilities
114,749
79,029
84,709
26,699
21,079
total current liabilities
189,399
153,524
83,175
130,646
93,297
101,786
34,385
35,815
42,230
38,120
46,336
loans
hp & lease commitments
Accruals and Deferred Income
29,160
22,842
26,147
other liabilities
42,359
42,359
47,316
provisions
total long term liabilities
29,160
65,201
68,506
47,316
total liabilities
218,559
218,725
151,681
177,962
93,297
101,786
34,385
35,815
42,230
38,120
46,336
net assets
171,403
96,204
55,632
72,005
59,983
77,199
52,916
45,801
16,436
11,770
7,164
total shareholders funds
171,403
96,204
55,632
72,005
59,983
77,199
52,916
45,801
16,436
11,770
7,164
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Operating Activities
Operating Profit
100,265
50,089
-16,445
14,900
-17,247
29,862
8,752
36,683
5,766
5,779
9,149
Depreciation
5,362
1,906
1,906
490
490
304
Amortisation
Tax
-25,066
-9,517
-2,820
-5,696
-1,669
-7,341
-1,166
-1,224
-2,110
Stock
Debtors
79,734
112,965
43,092
-4,861
-43,892
82,509
-1,118
33,185
4,019
-4,557
42,648
Creditors
35,875
70,349
71,175
12,000
-7,321
7,321
-42,230
4,110
-8,216
46,336
Accruals and Deferred Income
6,318
-3,305
-88,602
35,720
-5,680
58,010
5,620
21,079
Deferred Taxes & Provisions
Cash flow from operations
37,658
-5,349
-71,602
64,661
13,644
8,894
15,727
-24,994
5,181
1,386
11,031
Investing Activities
capital expenditure
4,701
5,349
-437
-61,213
1,111
-1,282
-2,966
-741
-1,218
Change in Investments
cash flow from investments
4,701
5,349
-437
-61,213
1,111
-1,282
-2,966
-741
-1,218
Financing Activities
Bank loans
Group/Directors Accounts
-14,268
4,512
2,070
-7,050
14,736
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-42,359
-4,957
47,316
share issue
-100
100
interest
171
-58
31
117
32
23
66
51
25
cash flow from financing
-42,359
-4,886
32,990
4,543
2,187
-7,018
14,759
66
51
125
cash and cash equivalents
cash
-80,821
40,335
19,298
11,081
7,427
-13,201
5,247
696
9,938
overdraft
-3,897
3,897
change in cash
-76,924
36,438
19,298
11,081
7,427
-13,201
5,247
696
9,938
baker friend 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 baker friend limited. Get real-time insights into baker friend limited's credit score, group structure and payment trends.
Perform a competitor analysis for baker friend limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in W1W area or any other competitors across 12 key performance metrics.
baker friend limited Ownership
BAKER FRIEND LIMITED group structure
Baker Friend Limited has no subsidiary companies.
Ultimate parent company
BAKER FRIEND LIMITED
08301293
BAKER FRIEND LIMITED Shareholders
The largest shareholders in Baker Friend Limited include Gosfield Limited and Steven Friend.
gosfield limited
45%
steven friend
45%
elizabeth ann moss
10%
baker friend limited directors
Baker Friend Limited currently has 2 directors.
The longest serving directors include
Mrs Elizabeth Moss (Nov 2012) and
Mr Steven Friend (Nov 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 baker friend limited.
baker friend 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 BAKER FRIEND LIMITED. This can take several minutes, an email will notify you when this has completed.
baker friend limitedCompanies House Filings - See Documents
