benson saxon limited
benson saxon limited Company Information
Company Number
09641188
Next Accounts
Sep 2025
Shareholders
final flourish ltd
Group Structure
View All
Industry
Renting and leasing of other machinery, equipment and tangible goods n.e.c.
Registered Address
saxon works south street, openshaw, manchester, M11 2FY
Website
www.bensonexhausts.combenson saxon limited Estimated Valuation
Pomanda estimates the enterprise value of BENSON SAXON LIMITED at £295.3k based on a Turnover of £435.2k and 0.68x industry multiple (adjusted for size and gross margin).
benson saxon limited Estimated Valuation
Pomanda estimates the enterprise value of BENSON SAXON LIMITED at £33.1k based on an EBITDA of £10.9k and a 3.04x industry multiple (adjusted for size and gross margin).
benson saxon limited Estimated Valuation
Pomanda estimates the enterprise value of BENSON SAXON LIMITED at £2m based on Net Assets of £825k and 2.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Benson Saxon Limited Overview
Benson Saxon Limited is a live company located in manchester, M11 2FY with a Companies House number of 09641188. It operates in the renting and leasing of other machinery, equipment and tangible goods n.e.c. sector, SIC Code 77390. Founded in June 2015, it's largest shareholder is final flourish ltd with a 100% stake. Benson Saxon Limited is a established, micro sized company, Pomanda has estimated its turnover at £435.2k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Benson Saxon Limited Health Check
Pomanda's financial health check has awarded Benson Saxon Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
6 Weak
Size
annual sales of £435.2k, make it smaller than the average company (£9.6m)
- Benson Saxon Limited
£9.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (7.1%)
- Benson Saxon Limited
7.1% - Industry AVG
Production
with a gross margin of 48.2%, this company has a comparable cost of product (48.2%)
- Benson Saxon Limited
48.2% - Industry AVG
Profitability
an operating margin of -5.8% make it less profitable than the average company (11.9%)
- Benson Saxon Limited
11.9% - Industry AVG
Employees
with 3 employees, this is below the industry average (39)
3 - Benson Saxon Limited
39 - Industry AVG
Pay Structure
on an average salary of £48k, the company has an equivalent pay structure (£48k)
- Benson Saxon Limited
£48k - Industry AVG
Efficiency
resulting in sales per employee of £145.1k, this is less efficient (£223.6k)
- Benson Saxon Limited
£223.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Benson Saxon Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (51 days)
- Benson Saxon Limited
51 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Benson Saxon Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 90 weeks, this is more cash available to meet short term requirements (6 weeks)
90 weeks - Benson Saxon Limited
6 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 39.2%, this is a lower level of debt than the average (65.9%)
39.2% - Benson Saxon Limited
65.9% - Industry AVG
BENSON SAXON LIMITED financials
Benson Saxon Limited's latest turnover from December 2023 is estimated at £435.2 thousand and the company has net assets of £825 thousand. According to their latest financial statements, Benson Saxon Limited has 3 employees and maintains cash reserves of £101.2 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 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 3 | 3 | 3 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 109,286 | 168,347 | 205,354 | 172,771 | 203,254 | 186,533 | 212,561 | 238,589 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 850,000 | 0 |
| Debtors (Due After 1 year) | 69,003 | 69,003 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1,028,289 | 1,087,350 | 1,105,354 | 1,022,771 | 1,053,254 | 1,036,533 | 1,062,561 | 1,088,589 | 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 | 0 | 0 | 0 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 0 |
| Misc Debtors | 25 | 1,533 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Cash | 101,233 | 60,634 | 143,684 | 190,162 | 70,474 | 8,172 | 151,794 | 48,629 | 0 |
| misc current assets | 228,101 | 279,332 | 301,355 | 285,426 | 257,131 | 238,625 | 0 | 0 | 0 |
| total current assets | 329,359 | 341,499 | 445,039 | 525,588 | 377,605 | 296,797 | 201,794 | 98,629 | 1 |
| total assets | 1,357,648 | 1,428,849 | 1,550,393 | 1,548,359 | 1,430,859 | 1,333,330 | 1,264,355 | 1,187,218 | 1 |
| Bank overdraft | 56,112 | 53,118 | 51,170 | 50,802 | 46,565 | 46,560 | 46,125 | 46,269 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 20 | 9,219 | 20 | 13 | 15 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,050 | 300 | 6,333 | 23,102 | 10,506 | 6,725 | 43,000 | 26,443 | 0 |
| total current liabilities | 58,182 | 62,637 | 57,523 | 73,917 | 57,086 | 53,285 | 89,125 | 72,712 | 0 |
| loans | 343,771 | 331,026 | 345,789 | 357,575 | 328,485 | 327,985 | 293,815 | 327,955 | 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 | 130,666 | 144,903 | 37,033 | 30,656 | 36,237 | 32,810 | 37,435 | 44,223 | 0 |
| total long term liabilities | 474,437 | 475,929 | 382,822 | 388,231 | 364,722 | 360,795 | 331,250 | 372,178 | 0 |
| total liabilities | 532,619 | 538,566 | 440,345 | 462,148 | 421,808 | 414,080 | 420,375 | 444,890 | 0 |
| net assets | 825,029 | 890,283 | 1,110,048 | 1,086,211 | 1,009,051 | 919,250 | 843,980 | 742,328 | 1 |
| total shareholders funds | 825,029 | 890,283 | 1,110,048 | 1,086,211 | 1,009,051 | 919,250 | 843,980 | 742,328 | 1 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 36,260 | 37,007 | 32,657 | 30,483 | 27,828 | 26,028 | 26,028 | 21,690 | |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -1,508 | 20,536 | 0 | 0 | 0 | 0 | 0 | 49,999 | 1 |
| Creditors | -9,199 | 9,199 | 7 | -2 | 15 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 1,750 | -6,033 | -16,769 | 12,596 | 3,781 | -36,275 | 16,557 | 26,443 | 0 |
| Deferred Taxes & Provisions | -14,237 | 107,870 | 6,377 | -5,581 | 3,427 | -4,625 | -6,788 | 44,223 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 850,000 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 12,745 | -14,763 | -11,786 | 29,090 | 500 | 34,170 | -34,140 | 327,955 | 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 | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 40,599 | -83,050 | -46,478 | 119,688 | 62,302 | -143,622 | 103,165 | 48,629 | 0 |
| overdraft | 2,994 | 1,948 | 368 | 4,237 | 5 | 435 | -144 | 46,269 | 0 |
| change in cash | 37,605 | -84,998 | -46,846 | 115,451 | 62,297 | -144,057 | 103,309 | 2,360 | 0 |
benson saxon limited Credit Report and Business Information
Benson Saxon Limited Competitor Analysis
Perform a competitor analysis for benson saxon limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in M11 area or any other competitors across 12 key performance metrics.
benson saxon limited Ownership
BENSON SAXON LIMITED group structure
Benson Saxon Limited has no subsidiary companies.
benson saxon limited directors
Benson Saxon Limited currently has 3 directors. The longest serving directors include Mr Daniel Hewitson (Jun 2015) and Mr Benjamin Hewitson (Jun 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Daniel Hewitson | 51 years | Jun 2015 | - | Director | |
| Mr Benjamin Hewitson | 47 years | Jun 2015 | - | Director | |
| Mr Richard Hewitson | England | 53 years | Jun 2015 | - | Director |
P&L
December 2023turnover
435.2k
+5%
operating profit
-25.4k
0%
gross margin
48.3%
+2.87%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
825k
-0.07%
total assets
1.4m
-0.05%
cash
101.2k
+0.67%
net assets
Total assets minus all liabilities
benson saxon limited company details
company number
09641188
Type
Private limited with Share Capital
industry
77390 - Renting and leasing of other machinery, equipment and tangible goods n.e.c.
incorporation date
June 2015
age
10
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
STERLING PARTNERS LIMITED
auditor
-
address
saxon works south street, openshaw, manchester, M11 2FY
Bank
-
Legal Advisor
-
benson saxon 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 benson saxon limited.
benson saxon 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 BENSON SAXON LIMITED. This can take several minutes, an email will notify you when this has completed.
benson saxon limited Companies House Filings - See Documents
| date | description | view/download |
|---|
