back office pro limited
back office pro limited Company Information
Company Number
12648408
Website
backofficepro.co.ukRegistered Address
office 5d townend house, walsall, west midlands, WS1 1NS
Industry
Combined office administrative service activities
Telephone
-
Next Accounts Due
March 2025
Group Structure
View All
Directors
Michael Livsey4 Years
Shareholders
michael livsey 100%
back office pro limited Estimated Valuation
Pomanda estimates the enterprise value of BACK OFFICE PRO LIMITED at £415k based on a Turnover of £1m and 0.4x industry multiple (adjusted for size and gross margin).
back office pro limited Estimated Valuation
Pomanda estimates the enterprise value of BACK OFFICE PRO LIMITED at £24.2k based on an EBITDA of £7.5k and a 3.22x industry multiple (adjusted for size and gross margin).
back office pro limited Estimated Valuation
Pomanda estimates the enterprise value of BACK OFFICE PRO LIMITED at £251.8k based on Net Assets of £87.7k and 2.87x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Back Office Pro Limited Overview
Back Office Pro Limited is a live company located in west midlands, WS1 1NS with a Companies House number of 12648408. It operates in the combined office administrative service activities sector, SIC Code 82110. Founded in June 2020, it's largest shareholder is michael livsey with a 100% stake. Back Office Pro Limited is a startup, small sized company, Pomanda has estimated its turnover at £1m with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Back Office Pro Limited Health Check
Pomanda's financial health check has awarded Back Office Pro Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
5 Weak
Size
annual sales of £1m, make it in line with the average company (£1.2m)
- Back Office Pro Limited
£1.2m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Back Office Pro Limited
- - Industry AVG
Production
with a gross margin of 46.6%, this company has a comparable cost of product (46.6%)
- Back Office Pro Limited
46.6% - Industry AVG
Profitability
an operating margin of 0.3% make it less profitable than the average company (3.2%)
- Back Office Pro Limited
3.2% - Industry AVG
Employees
with 9 employees, this is below the industry average (12)
9 - Back Office Pro Limited
12 - Industry AVG
Pay Structure
on an average salary of £37.6k, the company has an equivalent pay structure (£37.6k)
- Back Office Pro Limited
£37.6k - Industry AVG
Efficiency
resulting in sales per employee of £113.9k, this is more efficient (£90.9k)
- Back Office Pro Limited
£90.9k - Industry AVG
Debtor Days
it gets paid by customers after 57 days, this is later than average (30 days)
- Back Office Pro Limited
30 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (29 days)
- Back Office Pro Limited
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Back Office Pro Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 3 weeks, this is less cash available to meet short term requirements (26 weeks)
3 weeks - Back Office Pro Limited
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 51.1%, this is a lower level of debt than the average (56.8%)
51.1% - Back Office Pro Limited
56.8% - Industry AVG
BACK OFFICE PRO LIMITED financials
Back Office Pro Limited's latest turnover from June 2023 is estimated at £1 million and the company has net assets of £87.7 thousand. According to their latest financial statements, Back Office Pro Limited has 9 employees and maintains cash reserves of £6.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | |
|---|---|---|---|
| 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 | 9 | 9 | 3 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | |
|---|---|---|---|
| Tangible Assets | 10,908 | 14,537 | 10,898 |
| Intangible Assets | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 |
| Total Fixed Assets | 10,908 | 14,537 | 10,898 |
| Stock & work in progress | 0 | 0 | 0 |
| Trade Debtors | 162,350 | 29,184 | 25,275 |
| Group Debtors | 0 | 0 | 0 |
| Misc Debtors | 0 | 3,390 | 2,525 |
| Cash | 6,099 | 71,106 | 42,541 |
| misc current assets | 0 | 0 | 0 |
| total current assets | 168,449 | 103,680 | 70,341 |
| total assets | 179,357 | 118,217 | 81,239 |
| Bank overdraft | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 |
| Trade Creditors | 1,856 | 6 | 4,216 |
| Group/Directors Accounts | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 |
| other current liabilities | 89,803 | 34,392 | 27,183 |
| total current liabilities | 91,659 | 34,398 | 31,399 |
| loans | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 |
| total liabilities | 91,659 | 34,398 | 31,399 |
| net assets | 87,698 | 83,819 | 49,840 |
| total shareholders funds | 87,698 | 83,819 | 49,840 |
| Jun 2023 | Jun 2022 | Jun 2021 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | |||
| Depreciation | 4,262 | 4,608 | 680 |
| Amortisation | 0 | 0 | 0 |
| Tax | |||
| Stock | 0 | 0 | 0 |
| Debtors | 129,776 | 4,774 | 27,800 |
| Creditors | 1,850 | -4,210 | 4,216 |
| Accruals and Deferred Income | 55,411 | 7,209 | 27,183 |
| Deferred Taxes & Provisions | 0 | 0 | 0 |
| Cash flow from operations | |||
| Investing Activities | |||
| capital expenditure | |||
| Change in Investments | 0 | 0 | 0 |
| cash flow from investments | |||
| Financing Activities | |||
| Bank loans | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 |
| share issue | |||
| interest | |||
| cash flow from financing | |||
| cash and cash equivalents | |||
| cash | -65,007 | 28,565 | 42,541 |
| overdraft | 0 | 0 | 0 |
| change in cash | -65,007 | 28,565 | 42,541 |
back office pro limited Credit Report and Business Information
Back Office Pro Limited Competitor Analysis
Perform a competitor analysis for back office pro limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in WS1 area or any other competitors across 12 key performance metrics.
back office pro limited Ownership
BACK OFFICE PRO LIMITED group structure
Back Office Pro Limited has no subsidiary companies.
Ultimate parent company
BACK OFFICE PRO LIMITED
12648408
back office pro limited directors
Back Office Pro Limited currently has 1 director, Mr Michael Livsey serving since Jun 2020.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Michael Livsey | United Kingdom | 45 years | Jun 2020 | - | Director |
P&L
June 2023turnover
1m
+148%
operating profit
3.2k
0%
gross margin
46.7%
+1.93%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
87.7k
+0.05%
total assets
179.4k
+0.52%
cash
6.1k
-0.91%
net assets
Total assets minus all liabilities
Similar Companies
back office pro limited company details
company number
12648408
Type
Private limited with Share Capital
industry
82110 - Combined office administrative service activities
incorporation date
June 2020
age
4
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
-
address
office 5d townend house, walsall, west midlands, WS1 1NS
Bank
-
Legal Advisor
-
back office pro 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 back office pro limited.
back office pro limited Companies House Filings - See Documents
| date | description | view/download |
|---|
