b&c london investment solutions limitedEstimated Valuation
£302k
Pomanda estimates the enterprise value of B&C LONDON INVESTMENT SOLUTIONS LIMITED at £302k based on a Turnover of £223.7k and 1.35x industry multiple (adjusted for size and gross margin).
b&c london investment solutions limitedEstimated Valuation
£238.1k
Pomanda estimates the enterprise value of B&C LONDON INVESTMENT SOLUTIONS LIMITED at £238.1k based on an EBITDA of £54.2k and a 4.4x industry multiple (adjusted for size and gross margin).
b&c london investment solutions limitedEstimated Valuation
£667.8k
Pomanda estimates the enterprise value of B&C LONDON INVESTMENT SOLUTIONS LIMITED at £667.8k based on Net Assets of £343.5k and 1.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
B&c London Investment Solutions LimitedOverview
B&c London Investment Solutions Limited is a live company located in teddington, TW11 0AP with a Companies House number of 09202013. It operates in the real estate agencies sector, SIC Code 68310. Founded in September 2014, it's largest shareholder is
lu evans
with a 76.5% stake. B&c London Investment Solutions Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£223.7k with
rapid
growth in recent years.
B&c London Investment Solutions Limited Health Check
Pomanda's financial health check has awarded B&C London Investment Solutions Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
1 Regular
4 Weak
Size
annual sales of £223.7k, make it smaller than the average company (£549.2k)
£223.7k - B&c London Investment Solutions Limited
£549.2k - Industry AVG
Growth
3 year (CAGR) sales growth of 43%, show it is growing at a faster rate (6.5%)
43% - B&c London Investment Solutions Limited
6.5% - Industry AVG
Production
with a gross margin of 39.6%, this company has a higher cost of product (84.2%)
39.6% - B&c London Investment Solutions Limited
84.2% - Industry AVG
Profitability
an operating margin of 10.9% make it more profitable than the average company (5.2%)
10.9% - B&c London Investment Solutions Limited
5.2% - Industry AVG
Employees
with 8 employees, this is below the industry average (12)
8 - B&c London Investment Solutions Limited
12 - Industry AVG
Pay Structure
on an average salary of £39.7k, the company has an equivalent pay structure (£39.7k)
£39.7k - B&c London Investment Solutions Limited
£39.7k - Industry AVG
Efficiency
resulting in sales per employee of £28k, this is less efficient (£81.2k)
£28k - B&c London Investment Solutions Limited
£81.2k - Industry AVG
Debtor Days
it gets paid by customers after 21 days, this is earlier than average (42 days)
21 days - B&c London Investment Solutions Limited
42 days - Industry AVG
Creditor Days
its suppliers are paid after 383 days, this is slower than average (40 days)
383 days - B&c London Investment Solutions Limited
40 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - B&c London Investment Solutions Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 157 weeks, this is more cash available to meet short term requirements (32 weeks)
157 weeks - B&c London Investment Solutions Limited
32 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 30.7%, this is a lower level of debt than the average (54.5%)
30.7% - B&c London Investment Solutions Limited
54.5% - Industry AVG
B&C LONDON INVESTMENT SOLUTIONS LIMITED financials
EXPORT
B&C London Investment Solutions Limited's latest turnover from March 2024 is estimated at £223.7 thousand and the company has net assets of £343.5 thousand. According to their latest financial statements, B&C London Investment Solutions Limited has 8 employees and maintains cash reserves of £429.7 thousand 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
Turnover
223,747
204,245
162,435
77,321
69,523
125,662
97,798
14,397
69
Other Income Or Grants
Cost Of Sales
135,206
116,480
80,737
42,918
38,060
69,188
49,723
6,183
25
Gross Profit
88,541
87,764
81,697
34,403
31,463
56,473
48,075
8,214
43
Admin Expenses
64,143
-65,897
-13,408
-13,659
-4,924
37,509
63,634
-23,616
717
567
Operating Profit
24,398
153,661
95,105
48,062
36,387
18,964
-15,559
31,830
-717
-524
Interest Payable
Interest Receivable
22,950
14,476
1,461
110
122
833
187
42
12
1
Pre-Tax Profit
47,348
168,137
96,565
48,173
36,509
19,796
-15,372
31,873
-705
-524
Tax
-11,837
-31,946
-18,347
-9,153
-6,937
-3,761
-6,374
Profit After Tax
35,511
136,191
78,218
39,020
29,572
16,035
-15,372
25,498
-705
-524
Dividends Paid
Retained Profit
35,511
136,191
78,218
39,020
29,572
16,035
-15,372
25,498
-705
-524
Employee Costs
317,905
236,466
243,230
75,211
77,180
119,283
70,127
36,108
37,812
Number Of Employees
8
6
6
2
2
3
2
1
1
EBITDA*
54,170
177,928
120,246
64,560
36,974
18,964
-15,559
31,830
-717
-524
* 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
Tangible Assets
52,502
54,364
74,891
63,172
1,763
2,350
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
52,502
54,364
74,891
63,172
1,763
2,350
Stock & work in progress
Trade Debtors
13,433
30,328
8,951
17,939
9,432
3,483
Group Debtors
Misc Debtors
27,308
388
2,874
Cash
429,697
444,573
236,638
152,888
67,999
176,281
45,737
29,232
4,493
198
misc current assets
total current assets
443,130
474,901
245,589
170,827
104,739
176,669
45,737
35,589
4,493
198
total assets
495,632
529,265
320,480
233,999
106,502
179,019
45,737
35,589
4,493
198
Bank overdraft
Bank loan
Trade Creditors
142,088
164,896
120,298
138,275
92,352
720
Group/Directors Accounts
5,000
other short term finances
hp & lease commitments
other current liabilities
49,798
36,838
11,318
720
total current liabilities
142,088
164,896
120,298
138,275
49,798
92,352
36,838
11,318
5,720
720
loans
hp & lease commitments
Accruals and Deferred Income
38,336
2,340
2,100
2,100
61,635
other liabilities
10,000
18,000
26,000
provisions
total long term liabilities
10,000
56,336
28,340
2,100
2,100
61,635
total liabilities
152,088
221,232
148,638
140,375
51,898
153,987
36,838
11,318
5,720
720
net assets
343,544
308,033
171,842
93,624
54,604
25,032
8,899
24,271
-1,227
-522
total shareholders funds
343,544
308,033
171,842
93,624
54,604
25,032
8,899
24,271
-1,227
-522
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Operating Activities
Operating Profit
24,398
153,661
95,105
48,062
36,387
18,964
-15,559
31,830
-717
-524
Depreciation
29,772
24,267
25,141
16,498
587
Amortisation
Tax
-11,837
-31,946
-18,347
-9,153
-6,937
-3,761
-6,374
Stock
Debtors
-16,895
21,377
-8,988
-18,801
36,352
388
-6,357
6,357
Creditors
-22,808
44,598
-17,977
138,275
-92,352
92,352
-720
720
Accruals and Deferred Income
-38,336
35,996
240
-49,798
-9,737
24,797
25,520
10,598
720
Deferred Taxes & Provisions
Cash flow from operations
-1,916
205,199
93,150
162,685
-108,404
131,964
16,318
29,697
-717
196
Investing Activities
capital expenditure
-27,910
-3,740
-36,860
-77,907
-2,350
Change in Investments
cash flow from investments
-27,910
-3,740
-36,860
-77,907
-2,350
Financing Activities
Bank loans
Group/Directors Accounts
-5,000
5,000
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-8,000
-8,000
26,000
share issue
98
2
interest
22,950
14,476
1,461
110
122
833
187
42
12
1
cash flow from financing
14,950
6,476
27,461
110
122
931
187
-4,958
5,012
3
cash and cash equivalents
cash
-14,876
207,935
83,750
84,889
-108,282
130,544
16,505
24,739
4,295
198
overdraft
change in cash
-14,876
207,935
83,750
84,889
-108,282
130,544
16,505
24,739
4,295
198
b&c london investment solutions 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 b&c london investment solutions limited. Get real-time insights into b&c london investment solutions limited's credit score, group structure and payment trends.
B&c London Investment Solutions Limited Competitor Analysis
Perform a competitor analysis for b&c london investment solutions limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in TW11 area or any other competitors across 12 key performance metrics.
b&c london investment solutions limited Ownership
B&C LONDON INVESTMENT SOLUTIONS LIMITED group structure
B&C London Investment Solutions Limited has no subsidiary companies.
Ultimate parent company
B&C LONDON INVESTMENT SOLUTIONS LIMITED
09202013
B&C LONDON INVESTMENT SOLUTIONS LIMITED Shareholders
The largest shareholders in B&C London Investment Solutions Limited include Lu Evans and Mark Gordon Perry.
lu evans
76.47%
mark gordon perry
23.53%
b&c london investment solutions limited directors
B&C London Investment Solutions Limited currently has 3 directors.
The longest serving directors include
Mr Edward Trower (Sep 2024) and
Mr Andrew Shepherd (Sep 2024).
b&c london investment solutions limited company details
company number
09202013
Type
Private limited with Share Capital
industry
68310 - Real estate agencies
incorporation date
September 2014
age
11
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
March 2024
previous names
N/A
accountant
FINSBURY ROBINSON LTD
auditor
-
address
3 park road, teddington, TW11 0AP
Bank
-
Legal Advisor
-
b&c london investment solutions 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 1 charges/mortgages relating to b&c london investment solutions limited. Currently there are 1 open charges and 0 have been satisfied in the past.
b&c london investment solutions 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 B&C LONDON INVESTMENT SOLUTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
b&c london investment solutions limitedCompanies House Filings - See Documents
