good shepherd ltd

3

good shepherd ltd Company Information

Share GOOD SHEPHERD LTD
Live 
YoungSmallHigh

Company Number

09544585

Registered Address

136 stroud road, gloucester, gloucestershire, GL1 5JR

Industry

Child day-care activities

 

Telephone

-

Next Accounts Due

December 2024

Group Structure

View All

Directors

Diani Bedi9 Years

Shareholders

diani bedi 100%

good shepherd ltd Estimated Valuation

£408.7k

Pomanda estimates the enterprise value of GOOD SHEPHERD LTD at £408.7k based on a Turnover of £555.8k and 0.74x industry multiple (adjusted for size and gross margin).

good shepherd ltd Estimated Valuation

£0

Pomanda estimates the enterprise value of GOOD SHEPHERD LTD at £0 based on an EBITDA of £-26.4k and a 6.27x industry multiple (adjusted for size and gross margin).

good shepherd ltd Estimated Valuation

£0

Pomanda estimates the enterprise value of GOOD SHEPHERD LTD at £0 based on Net Assets of £-108.8k and 4.41x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Good Shepherd Ltd Overview

Good Shepherd Ltd is a live company located in gloucestershire, GL1 5JR with a Companies House number of 09544585. It operates in the child day-care activities sector, SIC Code 88910. Founded in April 2015, it's largest shareholder is diani bedi with a 100% stake. Good Shepherd Ltd is a young, small sized company, Pomanda has estimated its turnover at £555.8k with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Good Shepherd Ltd Health Check

Pomanda's financial health check has awarded Good Shepherd Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £555.8k, make it larger than the average company (£296k)

£555.8k - Good Shepherd Ltd

£296k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (3.9%)

19% - Good Shepherd Ltd

3.9% - Industry AVG

production

Production

with a gross margin of 28.7%, this company has a higher cost of product (51.1%)

28.7% - Good Shepherd Ltd

51.1% - Industry AVG

profitability

Profitability

an operating margin of -4.7% make it less profitable than the average company (2%)

-4.7% - Good Shepherd Ltd

2% - Industry AVG

employees

Employees

with 30 employees, this is above the industry average (15)

30 - Good Shepherd Ltd

15 - Industry AVG

paystructure

Pay Structure

on an average salary of £15.2k, the company has an equivalent pay structure (£15.2k)

£15.2k - Good Shepherd Ltd

£15.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £18.5k, this is equally as efficient (£21.6k)

£18.5k - Good Shepherd Ltd

£21.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 16 days, this is later than average (9 days)

16 days - Good Shepherd Ltd

9 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 268 days, this is slower than average (10 days)

268 days - Good Shepherd Ltd

10 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Good Shepherd Ltd

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Good Shepherd Ltd

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 159.4%, this is a higher level of debt than the average (24.6%)

159.4% - Good Shepherd Ltd

24.6% - Industry AVG

GOOD SHEPHERD LTD financials

EXPORTms excel logo

Good Shepherd Ltd's latest turnover from March 2023 is estimated at £555.8 thousand and the company has net assets of -£108.8 thousand. According to their latest financial statements, Good Shepherd Ltd has 30 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
Turnover555,837597,250754,433326,805329,197774,62462,8206,907
Other Income Or Grants00000000
Cost Of Sales396,573421,988607,777231,185227,451518,61342,2934,652
Gross Profit159,265175,262146,65695,620101,746256,01120,5272,254
Admin Expenses185,617190,73943,160203,67776,473288,38449,6643,980
Operating Profit-26,352-15,477103,496-108,05725,273-32,373-29,137-1,726
Interest Payable00000000
Interest Receivable00000000
Pre-Tax Profit-26,352-15,477103,496-108,05725,273-32,373-29,137-1,726
Tax00-19,6640-4,802000
Profit After Tax-26,352-15,47783,832-108,05720,471-32,373-29,137-1,726
Dividends Paid00000000
Retained Profit-26,352-15,47783,832-108,05720,471-32,373-29,137-1,726
Employee Costs455,734362,872298,853195,49283,615365,70638,58211,923
Number Of Employees3024211462731
EBITDA*-26,352-15,477103,496-108,05725,273-32,373-29,137-886

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Tangible Assets158,152174,605190,095214,01374,88790,912107,6313,360
Intangible Assets00000000
Investments & Other00000000
Debtors (Due After 1 year)00000000
Total Fixed Assets158,152174,605190,095214,01374,88790,912107,6313,360
Stock & work in progress00000000
Trade Debtors25,15062,71385,2441,33448,54403970
Group Debtors00000000
Misc Debtors00000000
Cash0000000100
misc current assets00000000
total current assets25,15062,71385,2441,33448,5440397100
total assets183,302237,318275,339215,347123,43190,912108,0283,460
Bank overdraft00000000
Bank loan00000000
Trade Creditors 292,121319,785342,329366,169166,196154,148138,8915,086
Group/Directors Accounts00000000
other short term finances00000000
hp & lease commitments00000000
other current liabilities00000000
total current liabilities292,121319,785342,329366,169166,196154,148138,8915,086
loans00000000
hp & lease commitments00000000
Accruals and Deferred Income00000000
other liabilities00000000
provisions00000000
total long term liabilities00000000
total liabilities292,121319,785342,329366,169166,196154,148138,8915,086
net assets-108,819-82,467-66,990-150,822-42,765-63,236-30,863-1,626
total shareholders funds-108,819-82,467-66,990-150,822-42,765-63,236-30,863-1,626
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Operating Activities
Operating Profit-26,352-15,477103,496-108,05725,273-32,373-29,137-1,726
Depreciation0000000840
Amortisation00000000
Tax00-19,6640-4,802000
Stock00000000
Debtors-37,563-22,53183,910-47,21048,544-3973970
Creditors-27,664-22,544-23,840199,97312,04815,257133,8055,086
Accruals and Deferred Income00000000
Deferred Taxes & Provisions00000000
Cash flow from operations-16,453-15,490-23,918139,126-16,025-16,719104,2714,200
Investing Activities
capital expenditure16,45315,49023,918-139,12616,02516,719-104,271-4,200
Change in Investments00000000
cash flow from investments16,45315,49023,918-139,12616,02516,719-104,271-4,200
Financing Activities
Bank loans00000000
Group/Directors Accounts00000000
Other Short Term Loans 00000000
Long term loans00000000
Hire Purchase and Lease Commitments00000000
other long term liabilities00000000
share issue000000-100100
interest00000000
cash flow from financing000000-100100
cash and cash equivalents
cash000000-100100
overdraft00000000
change in cash000000-100100

good shepherd ltd 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 good shepherd ltd. Get real-time insights into good shepherd ltd'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

Good Shepherd Ltd Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for good shepherd ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.

good shepherd ltd Ownership

GOOD SHEPHERD LTD group structure

Good Shepherd Ltd has no subsidiary companies.

Ultimate parent company

GOOD SHEPHERD LTD

09544585

GOOD SHEPHERD LTD Shareholders

diani bedi 100%

good shepherd ltd directors

Good Shepherd Ltd currently has 1 director, Mrs Diani Bedi serving since Apr 2015.

officercountryagestartendrole
Mrs Diani BediEngland44 years Apr 2015- Director

P&L

March 2023

turnover

555.8k

-7%

operating profit

-26.4k

0%

gross margin

28.7%

-2.36%

turnover

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

Balance Sheet

March 2023

net assets

-108.8k

+0.32%

total assets

183.3k

-0.23%

cash

0

0%

net assets

Total assets minus all liabilities

good shepherd ltd company details

company number

09544585

Type

Private limited with Share Capital

industry

88910 - Child day-care activities

incorporation date

April 2015

age

9

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

UK

address

136 stroud road, gloucester, gloucestershire, GL1 5JR

last accounts submitted

March 2023

good shepherd ltd 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 good shepherd ltd. Currently there are 1 open charges and 0 have been satisfied in the past.

charges

good shepherd ltd Companies House Filings - See Documents

datedescriptionview/download