e j badman & son limited Company Information
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
Shareholders
sheila margaret badman 33.3%
james badman 33.3%
View Alle j badman & son limited Estimated Valuation
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
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
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).
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.
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.
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
1 Strong
3 Regular
6 Weak
Size
annual sales of £820.9k, make it smaller than the average company (£1.1m)
- E J Badman & Son Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (3.4%)
- E J Badman & Son Limited
3.4% - Industry AVG
Production
with a gross margin of 23.5%, this company has a higher cost of product (30.9%)
- E J Badman & Son Limited
30.9% - Industry AVG
Profitability
an operating margin of -0.8% make it less profitable than the average company (10.1%)
- E J Badman & Son Limited
10.1% - Industry AVG
Employees
with 3 employees, this is below the industry average (7)
3 - E J Badman & Son Limited
7 - Industry AVG
Pay Structure
on an average salary of £26k, the company has an equivalent pay structure (£26k)
- E J Badman & Son Limited
£26k - Industry AVG
Efficiency
resulting in sales per employee of £273.6k, this is more efficient (£233.1k)
- E J Badman & Son Limited
£233.1k - Industry AVG
Debtor Days
it gets paid by customers after 111 days, this is later than average (32 days)
- E J Badman & Son Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 58 days, this is close to average (60 days)
- E J Badman & Son Limited
60 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- E J Badman & Son Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - E J Badman & Son Limited
- - Industry AVG
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
E J Badman & Son Limited Competitor Analysis
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 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).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr James Badman | United Kingdom | 50 years | Nov 2014 | - | Director |
Mrs Sheila Badman | United Kingdom | 75 years | Nov 2014 | - | Director |
E J BADMAN & SON LIMITED financials
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 House, Pomanda Estimates
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
---|---|---|---|---|---|---|---|---|
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 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | |
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
---|---|---|---|---|---|---|---|---|
Tangible Assets | 677,931 | 638,545 | 576,983 | 531,760 | 595,318 | 504,537 | 283,187 | 303,352 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,283 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 677,931 | 638,545 | 576,983 | 531,760 | 595,318 | 504,537 | 283,187 | 318,785 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,534 |
Trade Debtors | 251,059 | 206,950 | 142,004 | 164,934 | 205,960 | 158,446 | 131,482 | 38,171 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 7,111 | 5,721 | 6,173 | 2,022 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,270 |
misc current assets | 0 | 0 | 0 | 0 | 1,568 | 1,568 | 0 | 0 |
total current assets | 258,170 | 212,671 | 148,177 | 166,956 | 207,528 | 160,014 | 131,482 | 126,975 |
total assets | 936,101 | 851,216 | 725,160 | 698,716 | 802,846 | 664,551 | 414,669 | 445,760 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 100,898 | 132,563 | 140,054 | 433,649 | 537,253 | 426,163 | 390,724 | 366,208 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 100,898 | 132,563 | 140,054 | 433,649 | 537,253 | 426,163 | 390,724 | 366,208 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 5,156 | 3,419 | 2,853 | 2,770 | 4,723 | 5,989 | 6,566 | 0 |
other liabilities | 358,890 | 237,351 | 179,167 | 180,142 | 202,652 | 225,161 | 30,969 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,741 |
total long term liabilities | 364,046 | 240,770 | 182,020 | 182,912 | 207,375 | 231,150 | 37,535 | 16,741 |
total liabilities | 464,944 | 373,333 | 322,074 | 616,561 | 744,628 | 657,313 | 428,259 | 382,949 |
net assets | 471,157 | 477,883 | 403,086 | 82,155 | 58,218 | 7,238 | -13,590 | 62,811 |
total shareholders funds | 471,157 | 477,883 | 403,086 | 82,155 | 58,218 | 7,238 | -13,590 | 62,811 |
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||
Operating Profit | ||||||||
Depreciation | 21,674 | |||||||
Amortisation | 3,821 | |||||||
Tax | ||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | -43,534 | 43,534 |
Debtors | 45,499 | 64,494 | -18,779 | -39,004 | 47,514 | 26,964 | 93,311 | 38,171 |
Creditors | -31,665 | -7,491 | -293,595 | -103,604 | 111,090 | 35,439 | 24,516 | 366,208 |
Accruals and Deferred Income | 1,737 | 566 | 83 | -1,953 | -1,266 | -577 | 6,566 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | -16,741 | 16,741 |
Cash flow from operations | ||||||||
Investing Activities | ||||||||
capital expenditure | ||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | -150 | 150 |
cash flow from investments | ||||||||
Financing Activities | ||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 121,539 | 58,184 | -975 | -22,510 | -22,509 | 194,192 | 30,969 | 0 |
share issue | ||||||||
interest | ||||||||
cash flow from financing | ||||||||
cash and cash equivalents | ||||||||
cash | 0 | 0 | 0 | 0 | 0 | 0 | -45,270 | 45,270 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -45,270 | 45,270 |
P&L
March 2023turnover
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 2023net 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
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.
e j badman & son limited Companies House Filings - See Documents
date | description | view/download |
---|