Pomanda estimates the enterprise value of BUSINESS OUTSOURCING LIMITED at £7.9k based on a Turnover of £15.7k and 0.5x industry multiple (adjusted for size and gross margin).
business outsourcing limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BUSINESS OUTSOURCING LIMITED at £0 based on an EBITDA of £-19.1k and a 3.42x industry multiple (adjusted for size and gross margin).
business outsourcing limitedEstimated Valuation
£13.1k
Pomanda estimates the enterprise value of BUSINESS OUTSOURCING LIMITED at £13.1k based on Net Assets of £5.2k and 2.5x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Business Outsourcing LimitedOverview
Business Outsourcing Limited is a live company located in london, EC1N 8LE with a Companies House number of 11124011. It operates in the other information service activities n.e.c. sector, SIC Code 63990. Founded in December 2017, it's largest shareholder is
rafal pawlak
with a 100% stake. Business Outsourcing Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£15.7k with
declining
growth in recent years.
Pomanda's financial health check has awarded Business Outsourcing Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
1 Regular
8 Weak
Size
annual sales of £15.7k, make it smaller than the average company (£1m)
£15.7k - Business Outsourcing Limited
£1m - Industry AVG
Growth
3 year (CAGR) sales growth of -54%, show it is growing at a slower rate (8%)
-54% - Business Outsourcing Limited
8% - Industry AVG
Production
with a gross margin of 30.2%, this company has a higher cost of product (63.4%)
30.2% - Business Outsourcing Limited
63.4% - Industry AVG
Profitability
an operating margin of -121.6% make it less profitable than the average company (6.6%)
-121.6% - Business Outsourcing Limited
6.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (14)
1 - Business Outsourcing Limited
14 - Industry AVG
Pay Structure
on an average salary of £46.5k, the company has an equivalent pay structure (£46.5k)
£46.5k - Business Outsourcing Limited
£46.5k - Industry AVG
Efficiency
resulting in sales per employee of £15.7k, this is less efficient (£104.5k)
£15.7k - Business Outsourcing Limited
£104.5k - Industry AVG
Debtor Days
it gets paid by customers after 124 days, this is later than average (49 days)
124 days - Business Outsourcing Limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (28 days)
6 days - Business Outsourcing Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Business Outsourcing Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Business Outsourcing Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.7%, this is a lower level of debt than the average (46.1%)
3.7% - Business Outsourcing Limited
46.1% - Industry AVG
BUSINESS OUTSOURCING LIMITED financials
EXPORT
Business Outsourcing Limited's latest turnover from December 2023 is estimated at £15.7 thousand and the company has net assets of £5.2 thousand. According to their latest financial statements, we estimate that Business Outsourcing Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Turnover
15,696
185,807
101,609
158,528
107,623
90,446
Other Income Or Grants
Cost Of Sales
10,963
129,652
70,295
108,779
74,674
62,971
Gross Profit
4,733
56,155
31,314
49,750
32,949
27,476
Admin Expenses
23,823
54,520
26,594
36,839
28,047
21,599
Operating Profit
-19,090
1,635
4,720
12,911
4,902
5,877
Interest Payable
Interest Receivable
Pre-Tax Profit
-19,090
1,635
4,720
12,911
4,902
5,877
Tax
-311
-897
-2,453
-931
-1,117
Profit After Tax
-19,090
1,324
3,823
10,458
3,971
4,760
Dividends Paid
Retained Profit
-19,090
1,324
3,823
10,458
3,971
4,760
Employee Costs
46,489
44,808
42,847
120,195
125,962
128,306
Number Of Employees
1
1
1
3
3
3
EBITDA*
-19,090
1,635
4,720
12,911
4,902
5,877
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Tangible Assets
Intangible Assets
Investments & Other
100
100
100
100
100
100
Debtors (Due After 1 year)
Total Fixed Assets
100
100
100
100
100
100
Stock & work in progress
Trade Debtors
5,349
63,419
36,809
57,962
17,877
5,753
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
5,349
63,419
36,809
57,962
17,877
5,753
total assets
5,449
63,519
36,909
58,062
17,977
5,853
Bank overdraft
Bank loan
Trade Creditors
203
39,183
13,897
38,873
9,246
1,093
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
203
39,183
13,897
38,873
9,246
1,093
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
203
39,183
13,897
38,873
9,246
1,093
net assets
5,246
24,336
23,012
19,189
8,731
4,760
total shareholders funds
5,246
24,336
23,012
19,189
8,731
4,760
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Operating Activities
Operating Profit
-19,090
1,635
4,720
12,911
4,902
5,877
Depreciation
Amortisation
Tax
-311
-897
-2,453
-931
-1,117
Stock
Debtors
-58,070
26,610
-21,153
40,085
12,124
5,753
Creditors
-38,980
25,286
-24,976
29,627
8,153
1,093
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
100
Investing Activities
capital expenditure
Change in Investments
100
cash flow from investments
-100
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
business outsourcing 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 business outsourcing limited. Get real-time insights into business outsourcing limited's credit score, group structure and payment trends.
Perform a competitor analysis for business outsourcing limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in EC1N area or any other competitors across 12 key performance metrics.
business outsourcing limited Ownership
BUSINESS OUTSOURCING LIMITED group structure
Business Outsourcing Limited has no subsidiary companies.
Ultimate parent company
BUSINESS OUTSOURCING LIMITED
11124011
BUSINESS OUTSOURCING LIMITED Shareholders
The sole shareholder of Business Outsourcing Limited is Rafal Pawlak.
rafal pawlak
100%
business outsourcing limited directors
Business Outsourcing Limited currently has 2 directors.
The longest serving directors include
Mr Rafal Pawlak (Jul 2018) and
Ms Bozena Pawlak (Jan 2019).
63990 - Other information service activities n.e.c.
70229 - Management consultancy activities (other than financial management)
incorporation date
December 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
63/66 hatton garden, fifth floor, suite 23, london, EC1N 8LE
Bank
-
Legal Advisor
-
business outsourcing 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 business outsourcing limited.
business outsourcing 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 BUSINESS OUTSOURCING LIMITED. This can take several minutes, an email will notify you when this has completed.
business outsourcing limitedCompanies House Filings - See Documents
