A. & J. Long Bros. Ltd.

POWER SEARCH PRICING

SOLUTIONS

a. & j. long bros. ltd. Company Information

Live

MatureSmallDeclining

Company Number

NI034631

Website

https://www.ajlongbros.com

Registered Address

138 victoria road, magheramason, derry, BT47 2RR

Industry

Wholesale trade of motor vehicle parts and accessories

Telephone

02871841437

Next Accounts Due

June 2024

Group Structure

View All

Directors

Robert Frazer25 Years

Shareholders

robert allan frazer 100%

a. & j. long bros. ltd. Estimated Valuation

£7.7m

Pomanda estimates the enterprise value of A. & J. LONG BROS. LTD. at £7.7m based on Net Assets of £3m and 2.54x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

A. & J. Long Bros. Ltd. AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

A. & J. Long Bros. Ltd. is a live company located in derry, BT47 2RR with a Companies House number of NI034631. It operates in the wholesale trade of motor vehicle parts and accessories sector, SIC Code 45310. Founded in August 1998, it's largest shareholder is robert allan frazer with a 100% stake. A. & J. Long Bros. Ltd. is a mature, small sized company, Pomanda has estimated its turnover at £2m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded A. & J. Long Bros. Ltd. a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

1 Regular

8 Weak

Size

annual sales of £2m, make it smaller than the average company (£15.4m)

Growth

3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (4.4%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for a. & j. long bros. ltd.. Get real-time insights into a. & j. long bros. 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

Perform a competitor analysis for a. & j. long bros. ltd. by selecting its closest rivals and benchmarking them against 12 key performance metrics.

A. & J. LONG BROS. LTD. group structure

A. & J. Long Bros. Ltd. has no subsidiary companies.

Ultimate parent company

A. & J. LONG BROS. LTD.

NI034631

A. & J. LONG BROS. LTD. Shareholders

robert allan frazer

100%

A. & J. Long Bros. Ltd. currently has 1 director, Mr Robert Frazer serving since Aug 1998.

officer	country	age	start	end	role
Mr Robert Frazer	Northern Ireland	61 years	Aug 1998	-	Director

EXPORT

A. & J. Long Bros. Ltd.'s latest turnover from September 2022 is estimated at £2 million and the company has net assets of £3 million. According to their latest financial statements, A. & J. Long Bros. Ltd. has 10 employees and maintains cash reserves of £910.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Turnover	2,014,113	2,186,041	2,529,895	2,636,416	3,072,842	2,416,477	2,348,881	1,982,335	3,951,799	4,234,838	5,750,683	3,241,881	4,168,496	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,649,201	1,838,012	2,130,409	2,187,600	2,523,734	1,967,979	1,895,593	1,600,636	3,219,874	3,473,609	4,713,554	2,617,943	3,357,651	0
Gross Profit	364,911	348,029	399,486	448,816	549,108	448,498	453,289	381,699	731,925	761,229	1,037,128	623,938	810,845	0
Admin Expenses	60,337	82,598	67,679	235,462	284,120	302,789	434,393	341,135	719,737	589,479	710,104	426,827	628,465	-1,517,108
Operating Profit	304,574	265,431	331,807	213,354	264,988	145,709	18,896	40,564	12,188	171,750	327,024	197,111	182,380	1,517,108
Interest Payable	20,485	2,143	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	13,163	274	144	0	515	296	231	444	775	751	1,530	1,950	751	125
Pre-Tax Profit	297,252	263,562	331,951	213,354	265,502	146,005	19,128	41,008	12,963	172,501	328,554	199,061	183,131	1,517,233
Tax	-56,478	-50,077	-63,071	-40,537	-50,445	-27,741	-3,825	-8,201	-2,722	-39,675	-78,853	-51,756	-51,277	-424,825
Profit After Tax	240,774	213,485	268,880	172,817	215,057	118,264	15,302	32,806	10,241	132,826	249,701	147,305	131,854	1,092,408
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	240,774	213,485	268,880	172,817	215,057	118,264	15,302	32,806	10,241	132,826	249,701	147,305	131,854	1,092,408
Employee Costs	328,188	329,506	318,574	308,465	303,355	209,518	202,464	140,895	247,645	278,776	345,770	241,861	291,470	0
Number Of Employees	10	10	10	10	10	7	7	5	9	10	13	9	11	0
EBITDA*	409,185	348,012	414,388	292,205	334,776	202,295	101,004	117,648	87,531	260,106	413,549	256,290	241,336	1,547,408

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Tangible Assets	695,251	620,712	703,293	719,608	751,709	755,338	807,574	864,012	914,016	987,924	946,140	579,040	630,392	563,463
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	585,881	714,406	651,444	0	909,314	633,251	0	0
Total Fixed Assets	695,251	620,712	703,293	719,608	751,709	755,338	1,393,455	1,578,418	1,565,460	987,924	1,855,454	1,212,291	630,392	563,463
Stock & work in progress	1,455,487	1,354,964	1,467,568	1,852,974	1,874,293	1,386,656	1,343,695	1,342,887	1,500,086	1,668,096	1,880,141	1,684,240	1,557,191	1,578,811
Trade Debtors	657,553	842,351	711,047	555,470	664,105	569,217	0	813	0	707,404	0	70,917	662,784	682,309
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	112,197	13,800
Cash	910,802	259,247	288,002	0	0	137,295	99,651	85,499	91,963	218,011	82,477	529,514	250,390	50,025
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	3,023,842	2,456,562	2,466,617	2,408,444	2,538,398	2,093,168	1,443,346	1,429,199	1,592,049	2,593,511	1,962,618	2,284,671	2,582,562	2,324,945
total assets	3,719,093	3,077,274	3,169,910	3,128,052	3,290,107	2,848,506	2,836,801	3,007,617	3,157,509	3,581,435	3,818,072	3,496,962	3,212,954	2,888,408
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	426,342	70,271	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	77,341	70,085	537,126	787,736	1,117,702	902,787	997,597	1,187,565	1,384,535	1,803,751	2,156,882	2,098,711	1,928,935	1,699,424
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	173,687	103,526	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	677,370	243,882	537,126	787,736	1,117,702	902,787	997,597	1,187,565	1,384,535	1,803,751	2,156,882	2,098,711	1,928,935	1,699,424
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	32,443	45,320	21,732	26,638	14,670	26,537	22,908	5,075	17,628	29,555	18,705	50,060	86,743
provisions	0	0	0	0	0	339	221	0	3,561	5,959	10,364	7,976	9,694	9,830
total long term liabilities	0	32,443	45,320	21,732	26,638	15,009	26,758	22,908	8,636	23,587	39,919	26,681	59,754	96,573
total liabilities	677,370	276,325	582,446	809,468	1,144,340	917,796	1,024,355	1,210,473	1,393,171	1,827,338	2,196,801	2,125,392	1,988,689	1,795,997
net assets	3,041,723	2,800,949	2,587,464	2,318,584	2,145,767	1,930,710	1,812,446	1,797,144	1,764,338	1,754,097	1,621,271	1,371,570	1,224,265	1,092,411
total shareholders funds	3,041,723	2,800,949	2,587,464	2,318,584	2,145,767	1,930,710	1,812,446	1,797,144	1,764,338	1,754,097	1,621,271	1,371,570	1,224,265	1,092,411

	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Operating Activities
Operating Profit	304,574	265,431	331,807	213,354	264,988	145,709	18,896	40,564	12,188	171,750	327,024	197,111	182,380	1,517,108
Depreciation	104,611	82,581	82,581	78,851	69,788	56,586	82,108	77,084	75,343	88,356	86,525	59,179	58,956	30,300
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-56,478	-50,077	-63,071	-40,537	-50,445	-27,741	-3,825	-8,201	-2,722	-39,675	-78,853	-51,756	-51,277	-424,825
Stock	100,523	-112,604	-385,406	-21,319	487,637	42,961	808	-157,199	-168,010	-212,045	195,901	127,049	-21,620	1,578,811
Debtors	-184,798	131,304	155,577	-108,635	94,888	-16,664	-129,338	63,775	-55,960	-201,910	205,146	-70,813	78,872	696,109
Creditors	7,256	-467,041	-250,610	-329,966	214,915	-94,810	-189,968	-196,970	-419,216	-353,131	58,171	169,776	229,511	1,699,424
Accruals and Deferred Income	70,161	103,526	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	-339	118	221	-3,561	-2,398	-4,405	2,388	-1,718	-136	9,830
Cash flow from operations	514,399	-84,280	330,536	51,656	-83,618	53,565	35,962	2,340	-112,835	276,850	-5,792	316,356	362,182	556,917
Investing Activities
capital expenditure	-179,150	0	-66,266	-46,750	-66,159	-4,350	-25,670	-27,080	-1,435	-130,140	-453,625	-7,827	-125,885	-593,763
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-179,150	0	-66,266	-46,750	-66,159	-4,350	-25,670	-27,080	-1,435	-130,140	-453,625	-7,827	-125,885	-593,763
Financing Activities
Bank loans	356,071	70,271	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-32,443	-12,877	23,588	-4,906	11,968	-11,867	3,629	17,833	-12,553	-11,927	10,850	-31,355	-36,683	86,743
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	3
interest	-7,322	-1,869	144	0	515	296	231	444	775	751	1,530	1,950	751	125
cash flow from financing	316,306	55,525	23,732	-4,906	12,483	-11,571	3,860	18,277	-11,778	-11,176	12,380	-29,405	-35,932	86,871
cash and cash equivalents
cash	651,555	-28,755	288,002	0	-137,295	37,644	14,152	-6,464	-126,048	135,534	-447,037	279,124	200,365	50,025
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	651,555	-28,755	288,002	0	-137,295	37,644	14,152	-6,464	-126,048	135,534	-447,037	279,124	200,365	50,025

P&L

September 2022

turnover

-8%

operating profit

304.6k

gross margin

18.2%

+13.8%

turnover

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

Balance Sheet

September 2022

net assets

+0.09%

total assets

3.7m

+0.21%

cash

910.8k

+2.51%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

commercial motor products ltd

fondeo limited

james hart (chorley) limited

cps drivelink limited

1.5

noel eakin & sons limited

4.5

company number

NI034631

Type

Private limited with Share Capital

industry

45310 - Wholesale trade of motor vehicle parts and accessories

incorporation date

August 1998

age

accounts

Unaudited Abridged

ultimate parent company

None

previous names

derway merchants limited (September 1998)

incorporated

address

138 victoria road, magheramason, derry, BT47 2RR

last accounts submitted

September 2022

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 5 charges/mortgages relating to a. & j. long bros. ltd.. Currently there are 5 open charges and 0 have been satisfied in the past.

a. & j. long bros. ltd. Company Information

a. & j. long bros. ltd. Estimated Valuation

a. & j. long bros. ltd. Estimated Valuation

a. & j. long bros. ltd. Estimated Valuation

A. & J. Long Bros. Ltd. AI Business Plan

A. & J. Long Bros. Ltd. Overview

A. & J. Long Bros. Ltd. Health Check

a. & j. long bros. ltd. Credit Report and Business Information

A. & J. Long Bros. Ltd. Competitor Analysis

a. & j. long bros. ltd. Ownership

a. & j. long bros. ltd. directors

A. & J. LONG BROS. LTD. financials

a. & j. long bros. ltd. company details

a. & j. long bros. ltd. Charges & Mortgages

a. & j. long bros. ltd. Companies House Filings - See Documents