sarah tompkins limited
sarah tompkins limited Company Information
Company Number
08641982
Next Accounts
May 2025
Industry
Other human health activities
Directors
Shareholders
paul tompkins
sarah tompkins
Group Structure
View All
Contact
Registered Address
c/o the cousins 42a, packhorse road, gerrards cross, bucks, SL9 8EB
Website
-sarah tompkins limited Estimated Valuation
Pomanda estimates the enterprise value of SARAH TOMPKINS LIMITED at £25.6k based on a Turnover of £57.5k and 0.45x industry multiple (adjusted for size and gross margin).
sarah tompkins limited Estimated Valuation
Pomanda estimates the enterprise value of SARAH TOMPKINS LIMITED at £12.7k based on an EBITDA of £3.7k and a 3.4x industry multiple (adjusted for size and gross margin).
sarah tompkins limited Estimated Valuation
Pomanda estimates the enterprise value of SARAH TOMPKINS LIMITED at £0 based on Net Assets of £-2.5k and 2.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sarah Tompkins Limited Overview
Sarah Tompkins Limited is a live company located in gerrards cross, SL9 8EB with a Companies House number of 08641982. It operates in the other human health activities sector, SIC Code 86900. Founded in August 2013, it's largest shareholder is paul tompkins with a 65% stake. Sarah Tompkins Limited is a established, micro sized company, Pomanda has estimated its turnover at £57.5k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sarah Tompkins Limited Health Check
Pomanda's financial health check has awarded Sarah Tompkins Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
6 Weak
Size
annual sales of £57.5k, make it smaller than the average company (£666.2k)
- Sarah Tompkins Limited
£666.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (5.7%)
- Sarah Tompkins Limited
5.7% - Industry AVG
Production
with a gross margin of 21%, this company has a higher cost of product (37.4%)
- Sarah Tompkins Limited
37.4% - Industry AVG
Profitability
an operating margin of 6.5% make it as profitable than the average company (5.7%)
- Sarah Tompkins Limited
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (17)
1 - Sarah Tompkins Limited
17 - Industry AVG
Pay Structure
on an average salary of £25.3k, the company has an equivalent pay structure (£25.3k)
- Sarah Tompkins Limited
£25.3k - Industry AVG
Efficiency
resulting in sales per employee of £57.5k, this is more efficient (£46.6k)
- Sarah Tompkins Limited
£46.6k - Industry AVG
Debtor Days
it gets paid by customers after 78 days, this is later than average (23 days)
- Sarah Tompkins Limited
23 days - Industry AVG
Creditor Days
its suppliers are paid after 119 days, this is slower than average (18 days)
- Sarah Tompkins Limited
18 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Sarah Tompkins Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Sarah Tompkins Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 120.6%, this is a higher level of debt than the average (25.7%)
120.6% - Sarah Tompkins Limited
25.7% - Industry AVG
SARAH TOMPKINS LIMITED financials
Sarah Tompkins Limited's latest turnover from August 2023 is estimated at £57.5 thousand and the company has net assets of -£2.5 thousand. According to their latest financial statements, Sarah Tompkins Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||
| Other Income Or Grants | ||||||||||
| Cost Of Sales | ||||||||||
| Gross Profit | ||||||||||
| Admin Expenses | ||||||||||
| Operating Profit | ||||||||||
| Interest Payable | ||||||||||
| Interest Receivable | ||||||||||
| Pre-Tax Profit | ||||||||||
| Tax | ||||||||||
| Profit After Tax | ||||||||||
| Dividends Paid | ||||||||||
| Retained Profit | ||||||||||
| Employee Costs | ||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 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 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 12,361 | 7,378 | 7,319 | 9,196 | 6,636 | 12,252 | 10,448 | 7,730 | 4,400 | 1,560 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,925 | 1,921 | 374 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 12,361 | 7,378 | 7,319 | 9,196 | 6,636 | 12,252 | 10,448 | 11,655 | 6,321 | 1,934 |
| total assets | 12,361 | 7,378 | 7,319 | 9,196 | 6,636 | 12,252 | 10,448 | 11,655 | 6,321 | 1,934 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 14,909 | 12,735 | 12,343 | 11,275 | 13,215 | 12,771 | 12,918 | 12,815 | 12,061 | 10,401 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 14,909 | 12,735 | 12,343 | 11,275 | 13,215 | 12,771 | 12,918 | 12,815 | 12,061 | 10,401 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 14,909 | 12,735 | 12,343 | 11,275 | 13,215 | 12,771 | 12,918 | 12,815 | 12,061 | 10,401 |
| net assets | -2,548 | -5,357 | -5,024 | -2,079 | -6,579 | -519 | -2,470 | -1,160 | -5,740 | -8,467 |
| total shareholders funds | -2,548 | -5,357 | -5,024 | -2,079 | -6,579 | -519 | -2,470 | -1,160 | -5,740 | -8,467 |
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 4,983 | 59 | -1,877 | 2,560 | -5,616 | 1,804 | 2,718 | 3,330 | 2,840 | 1,560 |
| Creditors | 2,174 | 392 | 1,068 | -1,940 | 444 | -147 | 103 | 754 | 1,660 | 10,401 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 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 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -3,925 | 2,004 | 1,547 | 374 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -3,925 | 2,004 | 1,547 | 374 |
sarah tompkins limited Credit Report and Business Information
Sarah Tompkins Limited Competitor Analysis
Perform a competitor analysis for sarah tompkins limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in SL9 area or any other competitors across 12 key performance metrics.
sarah tompkins limited Ownership
SARAH TOMPKINS LIMITED group structure
Sarah Tompkins Limited has no subsidiary companies.
Ultimate parent company
SARAH TOMPKINS LIMITED
08641982
sarah tompkins limited directors
Sarah Tompkins Limited currently has 1 director, Mrs Sarah Tompkins serving since Aug 2013.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Sarah Tompkins | United Kingdom | 56 years | Aug 2013 | - | Director |
P&L
August 2023turnover
57.5k
+34%
operating profit
3.7k
0%
gross margin
21%
-1.91%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
-2.5k
-0.52%
total assets
12.4k
+0.68%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
sarah tompkins limited company details
company number
08641982
Type
Private limited with Share Capital
industry
86900 - Other human health activities
incorporation date
August 2013
age
11
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
August 2023
previous names
N/A
accountant
-
auditor
-
address
c/o the cousins 42a, packhorse road, gerrards cross, bucks, SL9 8EB
Bank
-
Legal Advisor
-
sarah tompkins limited 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 sarah tompkins limited.
sarah tompkins 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 SARAH TOMPKINS LIMITED. This can take several minutes, an email will notify you when this has completed.
sarah tompkins limited Companies House Filings - See Documents
| date | description | view/download |
|---|
