B. R. Motor Repairs Ltd

POWER SEARCH PRICING

SOLUTIONS

b. r. motor repairs ltd Company Information

Live

EstablishedMicroDeclining

Company Number

08472778

Website

www.garageleightonbuzzard.co.uk

Registered Address

willow farm units high road, saddlebow, king's lynn, PE34 3AR

Industry

Maintenance and repair of motor vehicles

Telephone

Next Accounts Due

January 2026

Group Structure

View All

Directors

Benjamin Rasberry11 Years

Emma Rasberry11 Years

Shareholders

benjamin rasberry 50%

emma rasberry 50%

b. r. motor repairs ltd Estimated Valuation

£197.8k

Pomanda estimates the enterprise value of B. R. MOTOR REPAIRS LTD at £197.8k based on Net Assets of £67.2k and 2.94x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

B. R. Motor Repairs Ltd is a live company located in king's lynn, PE34 3AR with a Companies House number of 08472778. It operates in the maintenance and repair of motor vehicles sector, SIC Code 45200. Founded in April 2013, it's largest shareholder is benjamin rasberry with a 50% stake. B. R. Motor Repairs Ltd is a established, micro sized company, Pomanda has estimated its turnover at £162.3k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded B. R. Motor Repairs Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

4 Strong

3 Regular

5 Weak

Size

annual sales of £162.3k, make it smaller than the average company (£300k)

Growth

3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (13.3%)

EXPORT

B. R. Motor Repairs Ltd's latest turnover from April 2024 is estimated at £162.3 thousand and the company has net assets of £67.2 thousand. According to their latest financial statements, B. R. Motor Repairs Ltd has 4 employees and maintains cash reserves of £83.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014
Turnover	162,295	174,261	128,070	162,333	146,839	206,343	151,283	218,296	48,746	37,697	59,080
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	106,949	110,915	83,849	104,965	92,177	129,103	91,516	129,596	28,950	22,503	34,872
Gross Profit	55,346	63,346	44,222	57,369	54,663	77,240	59,767	88,700	19,796	15,194	24,208
Admin Expenses	51,916	39,533	35,113	52,522	59,655	78,091	61,118	50,613	11,483	15,475	23,222
Operating Profit	3,430	23,813	9,109	4,847	-4,992	-851	-1,351	38,087	8,313	-281	986
Interest Payable	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	3,470	1,860	203	23	22	192	124	36	47	47	27
Pre-Tax Profit	6,900	25,673	9,312	4,870	-4,970	-659	-1,227	38,123	8,360	-234	1,013
Tax	-1,725	-6,418	-1,769	-925	0	0	0	-7,243	-1,672	0	-213
Profit After Tax	5,175	19,255	7,543	3,945	-4,970	-659	-1,227	30,880	6,688	-234	800
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	5,175	19,255	7,543	3,945	-4,970	-659	-1,227	30,880	6,688	-234	800
Employee Costs	103,108	71,663	74,929	73,290	80,079	85,696	27,618	80,971	26,410	26,510	26,367
Number Of Employees	4	3	3	3	3	3	1	3	1	1	1
EBITDA*	5,297	26,026	11,912	6,397	-3,109	201	106	39,755	10,535	1,501	1,647

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014
Tangible Assets	5,601	6,640	8,412	4,648	5,649	3,154	4,367	5,000	6,668	5,345	1,981
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	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
Total Fixed Assets	5,601	6,640	8,412	4,648	5,649	3,154	4,367	5,000	6,668	5,345	1,981
Stock & work in progress	3,000	3,000	3,000	3,000	5,436	6,142	7,720	1,150	648	620	543
Trade Debtors	11,140	26,403	14,761	24,377	14,981	29,880	30,021	37,548	6,891	1,624	4,163
Group Debtors	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	871	761	534	917	938	711	723	533	299	0	0
Cash	83,218	55,578	31,959	22,278	23,683	19,968	31,164	18,403	10,715	8,203	10,622
misc current assets	0	0	0	0	0	0	0	0	0	0	0
total current assets	98,229	85,742	50,254	50,572	45,038	56,701	69,628	57,634	18,553	10,447	15,328
total assets	103,830	92,382	58,666	55,220	50,687	59,855	73,995	62,634	25,221	15,792	17,309
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	9,010	7,974	4,580	7,135	8,640	12,745	10,907	2,723	2,511	14,155	16,111
Group/Directors Accounts	12,496	7,008	1,064	44	410	0	0	0	0	0	0
other short term finances	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
other current liabilities	14,292	14,264	8,814	12,101	9,462	10,261	25,349	20,825	14,120	0	0
total current liabilities	35,798	29,246	14,458	19,280	18,512	23,006	36,256	23,548	16,631	14,155	16,111
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0
provisions	834	1,113	1,440	715	895	599	830	950	1,334	1,069	396
total long term liabilities	834	1,113	1,440	715	895	599	830	950	1,334	1,069	396
total liabilities	36,632	30,359	15,898	19,995	19,407	23,605	37,086	24,498	17,965	15,224	16,507
net assets	67,198	62,023	42,768	35,225	31,280	36,250	36,909	38,136	7,256	568	802
total shareholders funds	67,198	62,023	42,768	35,225	31,280	36,250	36,909	38,136	7,256	568	802

	Apr 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014
Operating Activities
Operating Profit	3,430	23,813	9,109	4,847	-4,992	-851	-1,351	38,087	8,313	-281	986
Depreciation	1,867	2,213	2,803	1,550	1,883	1,052	1,457	1,668	2,222	1,782	661
Amortisation	0	0	0	0	0	0	0	0	0	0	0
Tax	-1,725	-6,418	-1,769	-925	0	0	0	-7,243	-1,672	0	-213
Stock	0	0	0	-2,436	-706	-1,578	6,570	502	28	77	543
Debtors	-15,153	11,869	-9,999	9,375	-14,672	-153	-7,337	30,891	5,566	-2,539	4,163
Creditors	1,036	3,394	-2,555	-1,505	-4,105	1,838	8,184	212	-11,644	-1,956	16,111
Accruals and Deferred Income	28	5,450	-3,287	2,639	-799	-15,088	4,524	6,705	14,120	0	0
Deferred Taxes & Provisions	-279	-327	725	-180	296	-231	-120	-384	265	673	396
Cash flow from operations	19,510	16,256	15,025	-513	7,661	-11,549	13,461	7,652	6,010	2,680	13,235
Investing Activities
capital expenditure	-828	-441	-6,567	-549	-4,378	161	-824	0	-3,545	-5,146	-2,642
Change in Investments	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-828	-441	-6,567	-549	-4,378	161	-824	0	-3,545	-5,146	-2,642
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	5,488	5,944	1,020	-366	410	0	0	0	0	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	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
share issue	0	0	0	0	0	0	0	0	0	0	2
interest	3,470	1,860	203	23	22	192	124	36	47	47	27
cash flow from financing	8,958	7,804	1,223	-343	432	192	124	36	47	47	29
cash and cash equivalents
cash	27,640	23,619	9,681	-1,405	3,715	-11,196	12,761	7,688	2,512	-2,419	10,622
overdraft	0	0	0	0	0	0	0	0	0	0	0
change in cash	27,640	23,619	9,681	-1,405	3,715	-11,196	12,761	7,688	2,512	-2,419	10,622

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for b. r. motor repairs ltd. Get real-time insights into b. r. motor repairs 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 b. r. motor repairs ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in PE34 area or any other competitors across 12 key performance metrics.

B. R. MOTOR REPAIRS LTD group structure

B. R. Motor Repairs Ltd has no subsidiary companies.

Ultimate parent company

B. R. MOTOR REPAIRS LTD

08472778

B. R. MOTOR REPAIRS LTD Shareholders

benjamin rasberry	50%
emma rasberry	50%

B. R. Motor Repairs Ltd currently has 2 directors. The longest serving directors include Mr Benjamin Rasberry (Apr 2013) and Mrs Emma Rasberry (Apr 2013).

officer	country	age	start	end	role
Mr Benjamin Rasberry	United Kingdom	47 years	Apr 2013	-	Director
Mrs Emma Rasberry	United Kingdom	45 years	Apr 2013	-	Director

P&L

April 2024

turnover

162.3k

-7%

operating profit

3.4k

gross margin

34.2%

-6.19%

turnover

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

Balance Sheet

April 2024

net assets

67.2k

+0.08%

total assets

103.8k

+0.12%

cash

83.2k

+0.5%

net assets

Total assets minus all liabilities

Similar Companies

asr autobreakers ltd

0.5

mm family autos limited

route 1065 limited

e m p accident repair centre ltd

dpf recovery limited

company number

08472778

Type

Private limited with Share Capital

industry

45200 - Maintenance and repair of motor vehicles

incorporation date

April 2013

ultimate parent company

None

previous names

N/A

address

willow farm units high road, saddlebow, king's lynn, PE34 3AR

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 b. r. motor repairs ltd.

b. r. motor repairs ltd Company Information

b. r. motor repairs ltd Estimated Valuation

b. r. motor repairs ltd Estimated Valuation

b. r. motor repairs ltd Estimated Valuation

B. R. Motor Repairs Ltd Overview

B. R. Motor Repairs Ltd Health Check

B. R. MOTOR REPAIRS LTD financials

b. r. motor repairs ltd Credit Report and Business Information

B. R. Motor Repairs Ltd Competitor Analysis

b. r. motor repairs ltd Ownership

b. r. motor repairs ltd directors

b. r. motor repairs ltd company details

b. r. motor repairs ltd Charges & Mortgages

b. r. motor repairs ltd Companies House Filings - See Documents