beacon of peace limited
beacon of peace limited Company Information
Group Structure
View All
Industry
Other personal service activities n.e.c.
Registered Address
29 alma lane, farnham, GU9 0LJ
Website
charitywalkforpeace.orgbeacon of peace limited Estimated Valuation
Pomanda estimates the enterprise value of BEACON OF PEACE LIMITED at £380k based on a Turnover of £502k and 0.76x industry multiple (adjusted for size and gross margin).
beacon of peace limited Estimated Valuation
Pomanda estimates the enterprise value of BEACON OF PEACE LIMITED at £0 based on an EBITDA of £-57.3k and a 4.51x industry multiple (adjusted for size and gross margin).
beacon of peace limited Estimated Valuation
Pomanda estimates the enterprise value of BEACON OF PEACE LIMITED at £212.6k based on Net Assets of £88.1k and 2.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Beacon Of Peace Limited Overview
Beacon Of Peace Limited is a live company located in farnham, GU9 0LJ with a Companies House number of 09538103. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in April 2015, it's largest shareholder is unknown. Beacon Of Peace Limited is a established, small sized company, Pomanda has estimated its turnover at £502k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Beacon Of Peace Limited Health Check
Pomanda's financial health check has awarded Beacon Of Peace Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
4 Weak
Size
annual sales of £502k, make it smaller than the average company (£1.2m)
£502k - Beacon Of Peace Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (7.9%)
6% - Beacon Of Peace Limited
7.9% - Industry AVG
Production
with a gross margin of 41.6%, this company has a comparable cost of product (41.6%)
41.6% - Beacon Of Peace Limited
41.6% - Industry AVG
Profitability
an operating margin of -11.4% make it less profitable than the average company (6.3%)
-11.4% - Beacon Of Peace Limited
6.3% - Industry AVG
Employees
with 5 employees, this is below the industry average (15)
- Beacon Of Peace Limited
15 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Beacon Of Peace Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £100.4k, this is equally as efficient (£104.2k)
- Beacon Of Peace Limited
£104.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Beacon Of Peace Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Beacon Of Peace Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Beacon Of Peace Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1033 weeks, this is more cash available to meet short term requirements (38 weeks)
1033 weeks - Beacon Of Peace Limited
38 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4.9%, this is a lower level of debt than the average (48.1%)
4.9% - Beacon Of Peace Limited
48.1% - Industry AVG
BEACON OF PEACE LIMITED financials
Beacon Of Peace Limited's latest turnover from December 2023 is £502 thousand and the company has net assets of £88.1 thousand. According to their latest financial statements, we estimate that Beacon Of Peace Limited has 5 employees and maintains cash reserves of £90.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Apr 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | 502,047 | 370,641 | 494,945 | 426,334 | 925,253 | 816,661 | 758,581 | 438,003 | |
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 5,207 | 7,821 | 0 | |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Pre-Tax Profit | -51,188 | -25,780 | -166,117 | 247,965 | -7,017 | -51,967 | 112,911 | 29,333 | |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Tax | -51,188 | -25,780 | -166,117 | 247,965 | -7,017 | -51,967 | 112,911 | 29,333 | |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Retained Profit | -51,188 | -25,780 | -166,117 | 247,965 | -7,017 | -51,967 | 112,911 | 29,333 | |
| Employee Costs | 0 | 0 | 7,394 | 7,847 | 0 | 0 | |||
| Number Of Employees | 1 | 1 | 1 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Apr 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 2,242 | 0 | 0 | 0 | 0 | 21,883 | 111,883 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 5,000 | 0 | 0 | 0 | 4,705 | 0 |
| Cash | 90,447 | 143,785 | 169,566 | 334,482 | 223,121 | 197,755 | 121,923 | 35,288 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 92,689 | 143,785 | 169,566 | 339,482 | 223,121 | 219,638 | 233,806 | 39,993 | 0 |
| total assets | 92,689 | 143,785 | 169,566 | 339,482 | 223,121 | 219,638 | 233,806 | 39,993 | 0 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,282 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 4,550 | 4,458 | 4,458 | 8,257 | 139,861 | 129,361 | 91,561 | 5,378 | 0 |
| total current liabilities | 4,550 | 4,458 | 4,458 | 8,257 | 139,861 | 129,361 | 91,561 | 10,660 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 4,550 | 4,458 | 4,458 | 8,257 | 139,861 | 129,361 | 91,561 | 10,660 | 0 |
| net assets | 88,139 | 139,327 | 165,108 | 331,225 | 83,260 | 90,277 | 142,245 | 29,333 | 0 |
| total shareholders funds | 88,139 | 139,327 | 165,108 | 331,225 | 83,260 | 90,277 | 142,245 | 29,333 | 0 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Apr 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 2,242 | 0 | -5,000 | 5,000 | -21,883 | -90,000 | 107,178 | 4,705 | 0 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 92 | 0 | -3,799 | -131,604 | 10,500 | 37,800 | 86,183 | 5,378 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | -5,282 | 5,282 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | 0 | 0 | 0 | 0 | 0 | -5,207 | -7,821 | 0 | |
| cash flow from financing | 0 | -1 | 0 | 0 | 0 | -5,208 | -13,102 | 5,282 | |
| cash and cash equivalents | |||||||||
| cash | -53,338 | -25,781 | -164,916 | 111,361 | 25,366 | 75,832 | 86,635 | 35,288 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -53,338 | -25,781 | -164,916 | 111,361 | 25,366 | 75,832 | 86,635 | 35,288 | 0 |
beacon of peace limited Credit Report and Business Information
Beacon Of Peace Limited Competitor Analysis
Perform a competitor analysis for beacon of peace limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in GU9 area or any other competitors across 12 key performance metrics.
beacon of peace limited Ownership
BEACON OF PEACE LIMITED group structure
Beacon Of Peace Limited has no subsidiary companies.
Ultimate parent company
BEACON OF PEACE LIMITED
09538103
beacon of peace limited directors
Beacon Of Peace Limited currently has 6 directors. The longest serving directors include Mr Khalil Yousuf (Apr 2015) and Mr Okasha Ahmad (Apr 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Khalil Yousuf | England | 53 years | Apr 2015 | - | Director |
| Mr Okasha Ahmad | England | 47 years | Apr 2023 | - | Director |
| Mr Mirza Ahmad | England | 45 years | Apr 2023 | - | Director |
| Mr Lutf Rehman | England | 47 years | Jan 2024 | - | Director |
| Mr Ashfaq Khan | 49 years | Jan 2024 | - | Director | |
| Mr Usman Ahmed | England | 42 years | Feb 2024 | - | Director |
P&L
December 2023turnover
502k
+35%
operating profit
-57.3k
0%
gross margin
41.7%
+0.37%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
88.1k
-0.37%
total assets
92.7k
-0.36%
cash
90.4k
-0.37%
net assets
Total assets minus all liabilities
Similar Companies
beacon of peace limited company details
company number
09538103
Type
Private Ltd By Guarantee w/o Share Cap
industry
96090 - Other personal service activities n.e.c.
incorporation date
April 2015
age
10
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
charity walk for peace (March 2024)
accountant
MUDDSSAR SHAHZAD
auditor
-
address
29 alma lane, farnham, GU9 0LJ
Bank
NATWEST
Legal Advisor
-
beacon of peace 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 beacon of peace limited.
beacon of peace 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 BEACON OF PEACE LIMITED. This can take several minutes, an email will notify you when this has completed.
beacon of peace limited Companies House Filings - See Documents
| date | description | view/download |
|---|
