pbsa nottingham uk limited
pbsa nottingham uk limited Company Information
Company Number
08706238
Next Accounts
562 days late
Shareholders
roost propco 3 limited
Group Structure
View All
Industry
Management consultancy activities (other than financial management)
Registered Address
c/o interpath ltd, 10 fleet place, london, EC4M 7RB
Website
-pbsa nottingham uk limited Estimated Valuation
Pomanda estimates the enterprise value of PBSA NOTTINGHAM UK LIMITED at £2.6m based on a Turnover of £7.8m and 0.34x industry multiple (adjusted for size and gross margin).
pbsa nottingham uk limited Estimated Valuation
Pomanda estimates the enterprise value of PBSA NOTTINGHAM UK LIMITED at £386.5k based on an EBITDA of £132.8k and a 2.91x industry multiple (adjusted for size and gross margin).
pbsa nottingham uk limited Estimated Valuation
Pomanda estimates the enterprise value of PBSA NOTTINGHAM UK LIMITED at £75.7k based on Net Assets of £29k and 2.61x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pbsa Nottingham Uk Limited Overview
Pbsa Nottingham Uk Limited is a live company located in london, EC4M 7RB with a Companies House number of 08706238. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in September 2013, it's largest shareholder is roost propco 3 limited with a 100% stake. Pbsa Nottingham Uk Limited is a established, mid sized company, Pomanda has estimated its turnover at £7.8m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pbsa Nottingham Uk Limited Health Check
Pomanda's financial health check has awarded Pbsa Nottingham Uk Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs
6 Strong
0 Regular
5 Weak
Size
annual sales of £7.8m, make it larger than the average company (£651.3k)
£7.8m - Pbsa Nottingham Uk Limited
£651.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a faster rate (2.4%)
3% - Pbsa Nottingham Uk Limited
2.4% - Industry AVG
Production
with a gross margin of 9.2%, this company has a higher cost of product (58.7%)
9.2% - Pbsa Nottingham Uk Limited
58.7% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (7.4%)
0% - Pbsa Nottingham Uk Limited
7.4% - Industry AVG
Employees
with 19 employees, this is above the industry average (6)
19 - Pbsa Nottingham Uk Limited
6 - Industry AVG
Pay Structure
on an average salary of £23.5k, the company has a lower pay structure (£54.2k)
£23.5k - Pbsa Nottingham Uk Limited
£54.2k - Industry AVG
Efficiency
resulting in sales per employee of £407.9k, this is more efficient (£119.1k)
£407.9k - Pbsa Nottingham Uk Limited
£119.1k - Industry AVG
Debtor Days
it gets paid by customers after 10 days, this is earlier than average (67 days)
10 days - Pbsa Nottingham Uk Limited
67 days - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (30 days)
7 days - Pbsa Nottingham Uk Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Pbsa Nottingham Uk Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 6 weeks, this is less cash available to meet short term requirements (30 weeks)
6 weeks - Pbsa Nottingham Uk Limited
30 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 98.5%, this is a higher level of debt than the average (57.7%)
98.5% - Pbsa Nottingham Uk Limited
57.7% - Industry AVG
PBSA NOTTINGHAM UK LIMITED financials
Pbsa Nottingham Uk Limited's latest turnover from December 2021 is £7.8 million and the company has net assets of £29 thousand. According to their latest financial statements, Pbsa Nottingham Uk Limited has 19 employees and maintains cash reserves of £225 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | 7,750,000 | 6,736,000 | 7,885,000 | 7,065,000 | 6,986,000 | 6,347,000 | 5,897,000 | 6,168,000 |
| Other Income Or Grants | ||||||||
| Cost Of Sales | 7,038,000 | 6,339,000 | 7,642,000 | 6,826,000 | 6,595,000 | 6,022,000 | 5,722,000 | 5,973,000 |
| Gross Profit | 712,000 | 397,000 | 243,000 | 239,000 | 391,000 | 325,000 | 175,000 | 195,000 |
| Admin Expenses | ||||||||
| Operating Profit | ||||||||
| Interest Payable | ||||||||
| Interest Receivable | ||||||||
| Pre-Tax Profit | 23,000 | -11,000 | -64,000 | -102,000 | 59,000 | 118,000 | 119,000 | |
| Tax | -22,000 | 6,000 | -8,000 | -33,000 | -9,000 | -17,000 | -6,000 | -24,000 |
| Profit After Tax | 1,000 | -5,000 | -72,000 | -135,000 | -9,000 | 42,000 | 112,000 | 95,000 |
| Dividends Paid | ||||||||
| Retained Profit | 1,000 | -5,000 | -72,000 | -135,000 | -9,000 | 42,000 | 112,000 | 95,000 |
| Employee Costs | 447,000 | 429,000 | 446,000 | 427,000 | 478,000 | 403,000 | 368,000 | 148,000 |
| Number Of Employees | 19 | 19 | 21 | 21 | 31 | 22 | 19 | 25 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 843,000 | 788,000 | 619,000 | 563,000 | 459,000 | 302,000 | 82,000 | |
| Intangible Assets | ||||||||
| Investments & Other | ||||||||
| Debtors (Due After 1 year) | ||||||||
| Total Fixed Assets | 843,000 | 788,000 | 619,000 | 563,000 | 459,000 | 302,000 | 82,000 | |
| Stock & work in progress | ||||||||
| Trade Debtors | 225,000 | 1,060,000 | 55,000 | 43,000 | 53,000 | 37,000 | 235,000 | 36,000 |
| Group Debtors | 329,000 | 757,000 | 967,000 | 128,000 | 258,000 | 1,300,000 | ||
| Misc Debtors | 336,000 | 156,000 | 169,000 | 118,000 | 54,000 | 91,000 | 149,000 | 225,000 |
| Cash | 225,000 | 112,000 | 2,562,000 | 3,948,000 | 3,311,000 | 3,127,000 | 3,283,000 | 3,135,000 |
| misc current assets | ||||||||
| total current assets | 1,115,000 | 2,085,000 | 3,753,000 | 4,237,000 | 3,676,000 | 4,555,000 | 3,667,000 | 3,396,000 |
| total assets | 1,958,000 | 2,873,000 | 4,372,000 | 4,800,000 | 4,135,000 | 4,857,000 | 3,749,000 | 3,396,000 |
| Bank overdraft | ||||||||
| Bank loan | ||||||||
| Trade Creditors | 140,000 | 91,000 | 90,000 | 101,000 | 59,000 | 210,000 | 83,000 | 55,000 |
| Group/Directors Accounts | 163,000 | 474,000 | 585,000 | 397,000 | 981,000 | 1,038,000 | 1,040,000 | |
| other short term finances | ||||||||
| hp & lease commitments | ||||||||
| other current liabilities | 1,626,000 | 2,280,000 | 3,664,000 | 4,197,000 | 3,836,000 | 3,417,000 | 2,421,000 | 2,206,000 |
| total current liabilities | 1,929,000 | 2,845,000 | 4,339,000 | 4,695,000 | 3,895,000 | 4,608,000 | 3,542,000 | 3,301,000 |
| loans | ||||||||
| hp & lease commitments | ||||||||
| Accruals and Deferred Income | ||||||||
| other liabilities | ||||||||
| provisions | ||||||||
| total long term liabilities | ||||||||
| total liabilities | 1,929,000 | 2,845,000 | 4,339,000 | 4,695,000 | 3,895,000 | 4,608,000 | 3,542,000 | 3,301,000 |
| net assets | 29,000 | 28,000 | 33,000 | 105,000 | 240,000 | 249,000 | 207,000 | 95,000 |
| total shareholders funds | 29,000 | 28,000 | 33,000 | 105,000 | 240,000 | 249,000 | 207,000 | 95,000 |
| Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 132,000 | 151,000 | 238,000 | 233,000 | 186,000 | 61,000 | 21,000 | |
| Amortisation | ||||||||
| Tax | -22,000 | 6,000 | -8,000 | -33,000 | -9,000 | -17,000 | -6,000 | -24,000 |
| Stock | ||||||||
| Debtors | -1,083,000 | 782,000 | 902,000 | -76,000 | -1,063,000 | 1,044,000 | 123,000 | 261,000 |
| Creditors | 49,000 | 1,000 | -11,000 | 42,000 | -151,000 | 127,000 | 28,000 | 55,000 |
| Accruals and Deferred Income | -654,000 | -1,384,000 | -533,000 | 361,000 | 419,000 | 996,000 | 215,000 | 2,206,000 |
| Deferred Taxes & Provisions | ||||||||
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | -1,581,000 | -103,000 | ||||||
| Change in Investments | ||||||||
| cash flow from investments | -1,581,000 | -103,000 | ||||||
| Financing Activities | ||||||||
| Bank loans | ||||||||
| Group/Directors Accounts | -311,000 | -111,000 | 188,000 | 397,000 | -981,000 | -57,000 | -2,000 | 1,040,000 |
| Other Short Term Loans | ||||||||
| Long term loans | ||||||||
| Hire Purchase and Lease Commitments | ||||||||
| other long term liabilities | ||||||||
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | -311,000 | -111,000 | 188,000 | 397,000 | -981,000 | -57,000 | -2,000 | 1,040,000 |
| cash and cash equivalents | ||||||||
| cash | 113,000 | -2,450,000 | -1,386,000 | 637,000 | 184,000 | -156,000 | 148,000 | 3,135,000 |
| overdraft | ||||||||
| change in cash | 113,000 | -2,450,000 | -1,386,000 | 637,000 | 184,000 | -156,000 | 148,000 | 3,135,000 |
pbsa nottingham uk limited Credit Report and Business Information
Pbsa Nottingham Uk Limited Competitor Analysis
Perform a competitor analysis for pbsa nottingham uk limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in EC4M area or any other competitors across 12 key performance metrics.
pbsa nottingham uk limited Ownership
PBSA NOTTINGHAM UK LIMITED group structure
Pbsa Nottingham Uk Limited has no subsidiary companies.
Ultimate parent company
ROOST PROPCO 3 LTD
#0149197
1 parent
PBSA NOTTINGHAM UK LIMITED
08706238
pbsa nottingham uk limited directors
Pbsa Nottingham Uk Limited currently has 4 directors. The longest serving directors include Ms Angela Russell (Dec 2022) and Ms Isabel Peacock (Dec 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Angela Russell | England | 42 years | Dec 2022 | - | Director |
| Ms Isabel Peacock | United Kingdom | 39 years | Dec 2022 | - | Director |
| Mr Mark Allnutt | England | 54 years | Dec 2022 | - | Director |
| Mr Steven Towler | England | 39 years | Dec 2022 | - | Director |
P&L
December 2021turnover
7.8m
+15%
operating profit
813.3
0%
gross margin
9.2%
+55.88%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2021net assets
29k
+0.04%
total assets
2m
-0.32%
cash
225k
+1.01%
net assets
Total assets minus all liabilities
pbsa nottingham uk limited company details
company number
08706238
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
September 2013
age
12
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2021
previous names
gl europe nottingham uk limited (November 2017)
accountant
-
auditor
DELOITTE LLP
address
c/o interpath ltd, 10 fleet place, london, EC4M 7RB
Bank
BARCLAYS BANK PLC
Legal Advisor
MISHCON DE REYA LLP
pbsa nottingham uk 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 found 5 charges/mortgages relating to pbsa nottingham uk limited. Currently there are 0 open charges and 5 have been satisfied in the past.
pbsa nottingham uk 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 PBSA NOTTINGHAM UK LIMITED. This can take several minutes, an email will notify you when this has completed.
pbsa nottingham uk limited Companies House Filings - See Documents
| date | description | view/download |
|---|
