e j badman & son limited

2

e j badman & son limited Company Information

Share E J BADMAN & SON LIMITED
Live 
EstablishedSmallDeclining

Company Number

09304721

Website

-

Registered Address

maltravers house petters way, yeovil, somerset, BA20 1SH

Industry

Raising of dairy cattle

 

Telephone

-

Next Accounts Due

December 2024

Group Structure

View All

Directors

James Badman9 Years

Sheila Badman9 Years

Shareholders

sheila margaret badman 33.3%

james badman 33.3%

View All

e j badman & son limited Estimated Valuation

£251.9k

Pomanda estimates the enterprise value of E J BADMAN & SON LIMITED at £251.9k based on a Turnover of £820.9k and 0.31x industry multiple (adjusted for size and gross margin).

e j badman & son limited Estimated Valuation

£0

Pomanda estimates the enterprise value of E J BADMAN & SON LIMITED at £0 based on an EBITDA of £-6.7k and a 4.58x industry multiple (adjusted for size and gross margin).

e j badman & son limited Estimated Valuation

£682.7k

Pomanda estimates the enterprise value of E J BADMAN & SON LIMITED at £682.7k based on Net Assets of £471.2k and 1.45x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from March 2023 

E J Badman & Son Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

E J Badman & Son Limited Overview

E J Badman & Son Limited is a live company located in somerset, BA20 1SH with a Companies House number of 09304721. It operates in the raising of dairy cattle sector, SIC Code 01410. Founded in November 2014, it's largest shareholder is sheila margaret badman with a 33.3% stake. E J Badman & Son Limited is a established, small sized company, Pomanda has estimated its turnover at £820.9k with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

E J Badman & Son Limited Health Check

Pomanda's financial health check has awarded E J Badman & Son Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2out of 5
positive_score

1 Strong

positive_score

3 Regular

positive_score

6 Weak

size

Size

annual sales of £820.9k, make it smaller than the average company (£1.1m)

£820.9k - E J Badman & Son Limited

£1.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (3.4%)

-4% - E J Badman & Son Limited

3.4% - Industry AVG

production

Production

with a gross margin of 23.5%, this company has a higher cost of product (30.9%)

23.5% - E J Badman & Son Limited

30.9% - Industry AVG

profitability

Profitability

an operating margin of -0.8% make it less profitable than the average company (10.1%)

-0.8% - E J Badman & Son Limited

10.1% - Industry AVG

employees

Employees

with 3 employees, this is below the industry average (7)

3 - E J Badman & Son Limited

7 - Industry AVG

paystructure

Pay Structure

on an average salary of £26k, the company has an equivalent pay structure (£26k)

£26k - E J Badman & Son Limited

£26k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £273.6k, this is more efficient (£233.1k)

£273.6k - E J Badman & Son Limited

£233.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 111 days, this is later than average (32 days)

111 days - E J Badman & Son Limited

32 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 58 days, this is close to average (60 days)

58 days - E J Badman & Son Limited

60 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - E J Badman & Son Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - E J Badman & Son Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 49.7%, this is a similar level of debt than the average (46.5%)

49.7% - E J Badman & Son Limited

46.5% - Industry AVG

e j badman & son 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 e j badman & son limited. Get real-time insights into e j badman & son limited'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

E J Badman & Son Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for e j badman & son limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

e j badman & son limited Ownership

E J BADMAN & SON LIMITED group structure

E J Badman & Son Limited has no subsidiary companies.

Ultimate parent company

E J BADMAN & SON LIMITED

09304721

E J BADMAN & SON LIMITED Shareholders

sheila margaret badman 33.33%
james badman 33.33%
executors of edwin george badman 33.33%

e j badman & son limited directors

E J Badman & Son Limited currently has 2 directors. The longest serving directors include Mr James Badman (Nov 2014) and Mrs Sheila Badman (Nov 2014).

officercountryagestartendrole
Mr James BadmanUnited Kingdom50 years Nov 2014- Director
Mrs Sheila BadmanUnited Kingdom75 years Nov 2014- Director

E J BADMAN & SON LIMITED financials

EXPORTms excel logo

E J Badman & Son Limited's latest turnover from March 2023 is estimated at £820.9 thousand and the company has net assets of £471.2 thousand. According to their latest financial statements, E J Badman & Son Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Turnover820,867865,978621,023922,1981,453,8511,343,4771,011,435525,595
Other Income Or Grants00000000
Cost Of Sales628,310672,128484,234697,0601,101,0751,023,123808,639410,276
Gross Profit192,557193,850136,789225,138352,776320,354202,795115,320
Admin Expenses199,283101,508-259,422195,586289,838294,640279,15437,043
Operating Profit-6,72692,342396,21129,55262,93825,714-76,35978,277
Interest Payable00000000
Interest Receivable00000057113
Pre-Tax Profit-6,72692,342396,21129,55262,93825,714-76,30278,390
Tax0-17,545-75,280-5,615-11,958-4,8860-15,678
Profit After Tax-6,72674,797320,93123,93750,98020,828-76,30262,712
Dividends Paid00000000
Retained Profit-6,72674,797320,93123,93750,98020,828-76,30262,712
Employee Costs78,06092,54496,12098,60796,980121,91397,32553,367
Number Of Employees33333442
EBITDA*-6,72692,342396,21129,55262,93825,714-76,359103,772

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Tangible Assets677,931638,545576,983531,760595,318504,537283,187303,352
Intangible Assets000000015,283
Investments & Other0000000150
Debtors (Due After 1 year)00000000
Total Fixed Assets677,931638,545576,983531,760595,318504,537283,187318,785
Stock & work in progress000000043,534
Trade Debtors251,059206,950142,004164,934205,960158,446131,48238,171
Group Debtors00000000
Misc Debtors7,1115,7216,1732,0220000
Cash000000045,270
misc current assets00001,5681,56800
total current assets258,170212,671148,177166,956207,528160,014131,482126,975
total assets936,101851,216725,160698,716802,846664,551414,669445,760
Bank overdraft00000000
Bank loan00000000
Trade Creditors 100,898132,563140,054433,649537,253426,163390,724366,208
Group/Directors Accounts00000000
other short term finances00000000
hp & lease commitments00000000
other current liabilities00000000
total current liabilities100,898132,563140,054433,649537,253426,163390,724366,208
loans00000000
hp & lease commitments00000000
Accruals and Deferred Income5,1563,4192,8532,7704,7235,9896,5660
other liabilities358,890237,351179,167180,142202,652225,16130,9690
provisions000000016,741
total long term liabilities364,046240,770182,020182,912207,375231,15037,53516,741
total liabilities464,944373,333322,074616,561744,628657,313428,259382,949
net assets471,157477,883403,08682,15558,2187,238-13,59062,811
total shareholders funds471,157477,883403,08682,15558,2187,238-13,59062,811
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Operating Activities
Operating Profit-6,72692,342396,21129,55262,93825,714-76,35978,277
Depreciation000000021,674
Amortisation00000003,821
Tax0-17,545-75,280-5,615-11,958-4,8860-15,678
Stock000000-43,53443,534
Debtors45,49964,494-18,779-39,00447,51426,96493,31138,171
Creditors-31,665-7,491-293,595-103,604111,09035,43924,516366,208
Accruals and Deferred Income1,73756683-1,953-1,266-5776,5660
Deferred Taxes & Provisions000000-16,74116,741
Cash flow from operations-82,1533,37846,198-42,616113,29028,726-111,795389,338
Investing Activities
capital expenditure-39,386-61,562-45,22363,558-90,781-221,35035,448-344,130
Change in Investments000000-150150
cash flow from investments-39,386-61,562-45,22363,558-90,781-221,35035,598-344,280
Financing Activities
Bank loans00000000
Group/Directors Accounts00000000
Other Short Term Loans 00000000
Long term loans00000000
Hire Purchase and Lease Commitments00000000
other long term liabilities121,53958,184-975-22,510-22,509194,19230,9690
share issue000000-9999
interest00000057113
cash flow from financing121,53958,184-975-22,510-22,509194,19230,927212
cash and cash equivalents
cash000000-45,27045,270
overdraft00000000
change in cash000000-45,27045,270

P&L

March 2023

turnover

820.9k

-5%

operating profit

-6.7k

0%

gross margin

23.5%

+4.79%

turnover

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

Balance Sheet

March 2023

net assets

471.2k

-0.01%

total assets

936.1k

+0.1%

cash

0

0%

net assets

Total assets minus all liabilities

e j badman & son limited company details

company number

09304721

Type

Private limited with Share Capital

industry

01410 - Raising of dairy cattle

incorporation date

November 2014

age

10

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

UK

address

maltravers house petters way, yeovil, somerset, BA20 1SH

last accounts submitted

March 2023

e j badman & son 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 e j badman & son limited.

charges

e j badman & son limited Companies House Filings - See Documents

datedescriptionview/download