Pomanda estimates the enterprise value of RISING SUN BLOODSTOCK LIMITED at £323.4k based on a Turnover of £696k and 0.46x industry multiple (adjusted for size and gross margin).
rising sun bloodstock limitedEstimated Valuation
£520.4k
Pomanda estimates the enterprise value of RISING SUN BLOODSTOCK LIMITED at £520.4k based on an EBITDA of £179k and a 2.91x industry multiple (adjusted for size and gross margin).
rising sun bloodstock limitedEstimated Valuation
£217.7k
Pomanda estimates the enterprise value of RISING SUN BLOODSTOCK LIMITED at £217.7k based on Net Assets of £112.9k and 1.93x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Rising Sun Bloodstock LimitedOverview
Rising Sun Bloodstock Limited is a live company located in newmarket, CB8 9XG with a Companies House number of 10738702. It operates in the activities of racehorse owners sector, SIC Code 93191. Founded in April 2017, it's largest shareholder is
alice helen boman
with a 50% stake. Rising Sun Bloodstock Limited is a young,
small sized company, Pomanda has estimated its turnover at
£696k with
high
growth in recent years.
Pomanda's financial health check has awarded Rising Sun Bloodstock Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
7 Strong
2 Regular
2 Weak
Size
annual sales of £696k, make it larger than the average company (£316.1k)
£696k - Rising Sun Bloodstock Limited
£316.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (5.1%)
22% - Rising Sun Bloodstock Limited
5.1% - Industry AVG
Production
with a gross margin of 25.6%, this company has a comparable cost of product (25.6%)
25.6% - Rising Sun Bloodstock Limited
25.6% - Industry AVG
Profitability
an operating margin of 22% make it more profitable than the average company (-2.2%)
22% - Rising Sun Bloodstock Limited
-2.2% - Industry AVG
Employees
with 7 employees, this is above the industry average (3)
7 - Rising Sun Bloodstock Limited
3 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Rising Sun Bloodstock Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £99.4k, this is less efficient (£141.8k)
£99.4k - Rising Sun Bloodstock Limited
£141.8k - Industry AVG
Debtor Days
it gets paid by customers after 17 days, this is earlier than average (53 days)
17 days - Rising Sun Bloodstock Limited
53 days - Industry AVG
Creditor Days
its suppliers are paid after 70 days, this is slower than average (16 days)
70 days - Rising Sun Bloodstock Limited
16 days - Industry AVG
Stock Days
it holds stock equivalent to 162 days, this is less than average (244 days)
162 days - Rising Sun Bloodstock Limited
244 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (29 weeks)
0 weeks - Rising Sun Bloodstock Limited
29 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 84.2%, this is a similar level of debt than the average (92.8%)
84.2% - Rising Sun Bloodstock Limited
92.8% - Industry AVG
RISING SUN BLOODSTOCK LIMITED financials
EXPORT
Rising Sun Bloodstock Limited's latest turnover from April 2024 is estimated at £696 thousand and the company has net assets of £112.9 thousand. According to their latest financial statements, we estimate that Rising Sun Bloodstock Limited has 7 employees and maintains cash reserves of £779 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Turnover
695,968
370,599
613,770
385,013
310,602
276,217
190,124
Other Income Or Grants
Cost Of Sales
517,621
265,677
775,577
201,648
201,632
164,137
159,581
Gross Profit
178,346
104,922
-161,807
183,365
108,970
112,080
30,543
Admin Expenses
24,982
96,629
-159,484
193,152
94,827
106,639
34,317
Operating Profit
153,364
8,293
-2,323
-9,787
14,143
5,441
-3,774
Interest Payable
9,700
2,849
Interest Receivable
84
1,016
192
3
41
27
Pre-Tax Profit
143,748
6,460
-2,131
-9,784
14,143
5,481
-3,747
Tax
-35,937
-1,615
-2,687
-1,041
Profit After Tax
107,811
4,845
-2,131
-9,784
11,456
4,440
-3,747
Dividends Paid
Retained Profit
107,811
4,845
-2,131
-9,784
11,456
4,440
-3,747
Employee Costs
16,683
76,395
72,657
66,603
75,485
102,539
Number Of Employees
7
1
3
3
3
3
4
EBITDA*
179,007
33,967
45,904
33,485
48,084
18,797
-3,774
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Tangible Assets
189,189
156,662
245,513
112,137
136,981
28,776
29,195
Intangible Assets
333
4,333
8,333
12,333
16,333
Investments & Other
38,313
38,313
2,000
Debtors (Due After 1 year)
Total Fixed Assets
227,502
194,975
245,846
116,470
145,314
41,109
47,528
Stock & work in progress
230,800
177,941
Trade Debtors
34,236
5,588
14,791
29,918
8,775
14,804
19,092
Group Debtors
Misc Debtors
218,998
24,621
Cash
779
2,403
45,419
5,763
100
100
10,770
misc current assets
104,383
55,575
66,247
24,823
15,153
total current assets
484,813
210,553
164,593
91,256
75,122
39,727
45,015
total assets
712,315
405,528
410,439
207,726
220,436
80,836
92,543
Bank overdraft
61,460
24,759
Bank loan
Trade Creditors
99,390
66,629
130,297
103,832
98,425
80,141
26,634
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
229,498
108,704
total current liabilities
390,348
200,092
130,297
103,832
98,425
80,141
26,634
loans
55,391
30,833
hp & lease commitments
Accruals and Deferred Income
other liabilities
122,162
131,499
235,120
101,527
109,860
69,654
provisions
31,522
38,023
44,786
total long term liabilities
209,075
200,355
279,906
101,527
109,860
69,654
total liabilities
599,423
400,447
410,203
205,359
208,285
80,141
96,288
net assets
112,892
5,081
236
2,367
12,151
695
-3,745
total shareholders funds
112,892
5,081
236
2,367
12,151
695
-3,745
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Operating Activities
Operating Profit
153,364
8,293
-2,323
-9,787
14,143
5,441
-3,774
Depreciation
25,643
25,341
44,227
39,272
29,941
9,356
Amortisation
333
4,000
4,000
4,000
4,000
Tax
-35,937
-1,615
-2,687
-1,041
Stock
52,859
177,941
Debtors
223,025
15,418
-15,127
21,143
-6,029
-4,288
19,092
Creditors
32,761
-63,668
26,465
5,407
18,284
53,507
26,634
Accruals and Deferred Income
120,794
108,704
Deferred Taxes & Provisions
-6,501
-6,763
44,786
Cash flow from operations
14,240
-122,734
132,282
17,749
69,710
75,551
3,768
Investing Activities
capital expenditure
-58,170
63,510
-177,603
-14,428
-138,146
-8,937
-45,528
Change in Investments
38,313
-2,000
2,000
cash flow from investments
-58,170
25,197
-177,603
-14,428
-138,146
-6,937
-47,528
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
24,558
30,833
Hire Purchase and Lease Commitments
other long term liabilities
-9,337
-103,621
133,593
-8,333
109,860
-69,654
69,654
share issue
2
interest
-9,616
-1,833
192
3
41
27
cash flow from financing
5,605
-74,621
133,785
-8,330
109,860
-69,613
69,683
cash and cash equivalents
cash
-1,624
-43,016
39,656
5,663
-10,670
10,770
overdraft
36,701
24,759
change in cash
-38,325
-67,775
39,656
5,663
-10,670
10,770
rising sun bloodstock 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 rising sun bloodstock limited. Get real-time insights into rising sun bloodstock limited's credit score, group structure and payment trends.
Perform a competitor analysis for rising sun bloodstock limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in CB8 area or any other competitors across 12 key performance metrics.
rising sun bloodstock limited Ownership
RISING SUN BLOODSTOCK LIMITED group structure
Rising Sun Bloodstock Limited has no subsidiary companies.
Ultimate parent company
RISING SUN BLOODSTOCK LIMITED
10738702
RISING SUN BLOODSTOCK LIMITED Shareholders
The largest shareholders in Rising Sun Bloodstock Limited include Alice Helen Boman and Stuart Kenneth Boman.
alice helen boman
50%
stuart kenneth boman
50%
rising sun bloodstock limited directors
Rising Sun Bloodstock Limited currently has 2 directors.
The longest serving directors include
Mr Stuart Boman (Apr 2017) and
Mrs Alice Boman (Apr 2017).
70229 - Management consultancy activities (other than financial management)
incorporation date
April 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
N/A
accountant
FLEMING ACCOUNTANCY SERVICES
auditor
-
address
rising sun cottage, 35 dullingha, dullingham, newmarket, CB8 9XG
Bank
-
Legal Advisor
-
rising sun bloodstock 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 rising sun bloodstock limited.
rising sun bloodstock 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 RISING SUN BLOODSTOCK LIMITED. This can take several minutes, an email will notify you when this has completed.
rising sun bloodstock limitedCompanies House Filings - See Documents
