Pomanda estimates the enterprise value of BAKHTAWAR TRUST at £20.9k based on a Turnover of £46.9k and 0.45x industry multiple (adjusted for size and gross margin).
bakhtawar trustEstimated Valuation
£2k
Pomanda estimates the enterprise value of BAKHTAWAR TRUST at £2k based on an EBITDA of £502 and a 4.02x industry multiple (adjusted for size and gross margin).
bakhtawar trustEstimated Valuation
£3.4k
Pomanda estimates the enterprise value of BAKHTAWAR TRUST at £3.4k based on Net Assets of £1.3k and 2.55x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bakhtawar TrustOverview
Bakhtawar Trust is a live company located in birmingham, B5 6BS with a Companies House number of 08443870. It operates in the social work activities without accommodation for the elderly and disabled sector, SIC Code 88100. Founded in March 2013, it's largest shareholder is
unknown.
Bakhtawar Trust is a established,
micro sized company, Pomanda has estimated its turnover at
£46.9k with
declining
growth in recent years.
Pomanda's financial health check has awarded Bakhtawar Trust a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
1 Regular
8 Weak
Size
annual sales of £46.9k, make it smaller than the average company (£510.5k)
£46.9k - Bakhtawar Trust
£510.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -51%, show it is growing at a slower rate (3.3%)
-51% - Bakhtawar Trust
3.3% - Industry AVG
Production
with a gross margin of 24%, this company has a higher cost of product (33.7%)
24% - Bakhtawar Trust
33.7% - Industry AVG
Profitability
an operating margin of 1.1% make it less profitable than the average company (2.1%)
1.1% - Bakhtawar Trust
2.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (18)
2 - Bakhtawar Trust
18 - Industry AVG
Pay Structure
on an average salary of £20.5k, the company has an equivalent pay structure (£20.5k)
£20.5k - Bakhtawar Trust
£20.5k - Industry AVG
Efficiency
resulting in sales per employee of £23.5k, this is less efficient (£29.1k)
£23.5k - Bakhtawar Trust
£29.1k - Industry AVG
Debtor Days
it gets paid by customers after 34 days, this is later than average (19 days)
34 days - Bakhtawar Trust
19 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Bakhtawar Trust
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Bakhtawar Trust
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Bakhtawar Trust
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 70%, this is a higher level of debt than the average (13.4%)
70% - Bakhtawar Trust
13.4% - Industry AVG
BAKHTAWAR TRUST financials
EXPORT
Bakhtawar Trust's latest turnover from December 2023 is estimated at £46.9 thousand and the company has net assets of £1.3 thousand. According to their latest financial statements, we estimate that Bakhtawar Trust has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Turnover
46,911
45,844
365,600
400,626
1,238
10
Other Income Or Grants
Cost Of Sales
35,666
35,442
280,866
309,991
996
8
Gross Profit
11,245
10,402
84,733
90,634
242
2
Admin Expenses
10,742
10,188
83,897
90,518
235
1
Operating Profit
503
214
836
116
7
1
Interest Payable
Interest Receivable
Pre-Tax Profit
503
214
836
116
7
1
Tax
-126
-41
-159
-22
-1
Profit After Tax
377
173
677
94
6
1
Dividends Paid
Retained Profit
377
173
677
94
6
1
Employee Costs
41,008
38,358
185,504
192,701
17,240
16,788
Number Of Employees
2
2
10
11
1
1
EBITDA*
503
214
836
116
7
1
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
4,411
4,767
24,200
57,896
119
1
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
4,411
4,767
24,200
57,896
119
1
total assets
4,411
4,767
24,200
57,896
119
1
Bank overdraft
Bank loan
Trade Creditors
23,428
7,801
112
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
23,428
7,801
112
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
3,089
3,822
50,000
provisions
total long term liabilities
3,089
3,822
50,000
total liabilities
3,089
3,822
23,428
57,801
112
net assets
1,322
945
772
95
7
1
total shareholders funds
1,322
945
772
95
7
1
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Operating Activities
Operating Profit
503
214
836
116
7
1
Depreciation
Amortisation
Tax
-126
-41
-159
-22
-1
Stock
Debtors
-356
-19,433
-33,696
57,895
118
1
Creditors
-23,428
15,627
7,801
112
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
733
-3,822
50,000
-50,000
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-733
3,822
-50,000
50,000
share issue
interest
cash flow from financing
-733
3,822
-50,000
50,000
cash and cash equivalents
cash
overdraft
change in cash
bakhtawar trust 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 bakhtawar trust. Get real-time insights into bakhtawar trust's credit score, group structure and payment trends.
Perform a competitor analysis for bakhtawar trust by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in B 5 area or any other competitors across 12 key performance metrics.
bakhtawar trust Ownership
BAKHTAWAR TRUST group structure
Bakhtawar Trust has no subsidiary companies.
Ultimate parent company
BAKHTAWAR TRUST
08443870
BAKHTAWAR TRUST Shareholders
The sole shareholder of Bakhtawar Trust is -.
-
-
bakhtawar trust directors
Bakhtawar Trust currently has 1 director, Mr Zahid Bhatti serving since Mar 2013.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023
net assets
1.3k
+0.4%
total assets
4.4k
-0.07%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
bakhtawar trust company details
company number
08443870
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
88100 - Social work activities without accommodation for the elderly and disabled
incorporation date
March 2013
age
12
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
bakhtawar trust ltd (December 2015)
accountant
-
auditor
-
address
smithfield house digbeth, birmingham, B5 6BS
Bank
-
Legal Advisor
-
bakhtawar trust 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 bakhtawar trust.
bakhtawar trust 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 BAKHTAWAR TRUST. This can take several minutes, an email will notify you when this has completed.
bakhtawar trustCompanies House Filings - See Documents
