edward billington and son limited

4.5

edward billington and son limited Company Information

Share EDWARD BILLINGTON AND SON LIMITED
Live 
MatureMegaLow

Company Number

00059883

Registered Address

cunard building, liverpool, L3 1EL

Industry

Activities of head offices

 

Telephone

01512439003

Next Accounts Due

June 2024

Group Structure

View All

Directors

Gary Blake14 Years

Andrew King11 Years

View All

Shareholders

mrs juliet diane maddan 6.7%

mr charles atkins 6.3%

View All

edward billington and son limited Estimated Valuation

£1.6b

Pomanda estimates the enterprise value of EDWARD BILLINGTON AND SON LIMITED at £1.6b based on a Turnover of £383.5m and 4.1x industry multiple (adjusted for size and gross margin).

edward billington and son limited Estimated Valuation

£59.8m

Pomanda estimates the enterprise value of EDWARD BILLINGTON AND SON LIMITED at £59.8m based on an EBITDA of £8.5m and a 7.03x industry multiple (adjusted for size and gross margin).

edward billington and son limited Estimated Valuation

£368.9m

Pomanda estimates the enterprise value of EDWARD BILLINGTON AND SON LIMITED at £368.9m based on Net Assets of £93.4m and 3.95x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Edward Billington And Son Limited 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

Edward Billington And Son Limited Overview

Edward Billington And Son Limited is a live company located in liverpool, L3 1EL with a Companies House number of 00059883. It operates in the activities of head offices sector, SIC Code 70100. Founded in December 1898, it's largest shareholder is mrs juliet diane maddan with a 6.7% stake. Edward Billington And Son Limited is a mature, mega sized company, Pomanda has estimated its turnover at £383.5m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Edward Billington And Son Limited Health Check

Pomanda's financial health check has awarded Edward Billington And Son Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £383.5m, make it larger than the average company (£19.1m)

£383.5m - Edward Billington And Son Limited

£19.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 2%, show it is growing at a similar rate (2.1%)

2% - Edward Billington And Son Limited

2.1% - Industry AVG

production

Production

with a gross margin of 11%, this company has a higher cost of product (32.9%)

11% - Edward Billington And Son Limited

32.9% - Industry AVG

profitability

Profitability

an operating margin of -3% make it less profitable than the average company (6.1%)

-3% - Edward Billington And Son Limited

6.1% - Industry AVG

employees

Employees

with 1443 employees, this is above the industry average (118)

1443 - Edward Billington And Son Limited

118 - Industry AVG

paystructure

Pay Structure

on an average salary of £35.6k, the company has an equivalent pay structure (£43k)

£35.6k - Edward Billington And Son Limited

£43k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £265.8k, this is more efficient (£172k)

£265.8k - Edward Billington And Son Limited

£172k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 30 days, this is earlier than average (47 days)

30 days - Edward Billington And Son Limited

47 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 39 days, this is quicker than average (47 days)

39 days - Edward Billington And Son Limited

47 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 37 days, this is less than average (49 days)

37 days - Edward Billington And Son Limited

49 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (17 weeks)

0 weeks - Edward Billington And Son Limited

17 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 43.9%, this is a lower level of debt than the average (57.1%)

43.9% - Edward Billington And Son Limited

57.1% - Industry AVG

edward billington and son 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 edward billington and son limited. Get real-time insights into edward billington and son limited'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

Edward Billington And Son Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for edward billington and son limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

edward billington and son limited Ownership

EDWARD BILLINGTON AND SON LIMITED Shareholders

mrs juliet diane maddan 6.68%
mr charles atkins 6.27%
mrs louise sherrington 4.94%
mr mark hamilton whiteley 4.8%
executors of edward john billington 4.57%
mr lloyd leslie russell whiteley 4.19%
mrs emma louise whiteley 3.94%
mr edward william billington 3.79%
eric whiteley discretionary trust 3.66%
mrs caroline jane whiteley 3.63%

edward billington and son limited directors

Edward Billington And Son Limited currently has 6 directors. The longest serving directors include Mr Gary Blake (Sep 2009) and Mr Andrew King (Feb 2013).

officercountryagestartendrole
Mr Gary Blake50 years Sep 2009- Director
Mr Andrew KingEngland57 years Feb 2013- Director
Mr Stephen Hughes55 years Sep 2016- Director
Mr James Viner59 years Nov 2017- Director
Ms Susan Barratt59 years Apr 2023- Director
Mrs Helen AllumUnited Kingdom58 years Apr 2023- Director

EDWARD BILLINGTON AND SON LIMITED financials

EXPORTms excel logo

Edward Billington And Son Limited's latest turnover from September 2022 is £383.5 million and the company has net assets of £93.4 million. According to their latest financial statements, Edward Billington And Son Limited has 1,443 employees and maintains cash reserves of £1.3 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Sep 2022Aug 2021Aug 2020Sep 2019Sep 2018Sep 2017Sep 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Turnover383,506,000326,822,000319,728,000361,754,000361,159,000342,800,000316,225,000351,230,000327,873,000306,751,000253,578,000238,907,000190,882,000187,489,000
Other Income Or Grants00000000000000
Cost Of Sales341,506,000282,933,000274,605,000305,192,000304,447,000280,061,000264,592,000298,385,000281,598,000267,114,000221,677,000204,994,000162,493,000160,052,000
Gross Profit42,000,00043,889,00045,123,00056,562,00056,712,00062,739,00051,633,00052,845,00046,275,00039,637,00031,901,00033,913,00028,389,00027,437,000
Admin Expenses53,665,00043,237,00043,549,00047,353,00050,910,00049,237,00041,112,00041,283,00035,327,00028,741,00025,324,00027,896,00024,468,00022,901,000
Operating Profit-11,665,000652,0001,574,0009,209,0005,802,00013,502,00010,521,00011,562,00010,948,00010,896,0006,577,0006,017,0003,921,0004,536,000
Interest Payable574,000514,000767,0001,321,0001,816,0001,968,0001,617,0002,166,0001,840,0002,131,0001,475,000851,000612,0003,205,000
Interest Receivable144,000193,000246,000232,00031,0001,260,00053,00057,000444,000403,000250,00085,00029,0002,219,000
Pre-Tax Profit-9,418,00013,365,0002,712,00010,167,0007,746,00018,003,00014,268,00017,579,00014,721,00014,476,00028,583,00012,592,0008,799,0006,408,000
Tax-584,000-2,674,000-1,520,000-2,735,000-2,573,000-4,681,000-3,573,000-3,597,000-3,872,000-3,727,000-4,042,000-4,027,000-3,196,000-2,294,000
Profit After Tax-10,002,00010,691,0001,192,0007,432,0005,173,00013,322,00010,695,00013,982,00010,849,00010,749,00024,541,0008,565,0005,603,0004,114,000
Dividends Paid2,372,0006,525,0002,618,0002,588,0003,097,0002,418,0001,855,0001,686,0001,539,0005,132,0001,284,000651,0001,191,000653,000
Retained Profit-13,659,0002,866,000-2,610,0003,940,000299,0009,298,0007,629,00010,876,0007,701,0003,736,00022,038,0009,378,0004,828,0002,650,000
Employee Costs51,338,00046,390,00049,776,00052,080,00054,563,00050,839,00042,180,00042,204,00035,207,00027,146,00021,653,00022,656,00018,792,00018,198,000
Number Of Employees1,4431,5761,6971,8141,9491,7831,4571,4801,209882646638590589
EBITDA*8,507,00010,833,00011,709,00019,744,00016,822,00024,762,00019,808,00020,936,00018,879,00016,410,00011,029,00010,227,0007,919,0009,068,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Sep 2022Aug 2021Aug 2020Sep 2019Sep 2018Sep 2017Sep 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Tangible Assets56,613,00053,101,00050,908,00051,698,00050,654,00046,668,00035,561,00035,287,00035,798,00025,353,00021,693,00021,398,00020,351,00019,383,000
Intangible Assets3,492,00016,303,00019,288,00023,074,00027,718,00032,318,00022,192,00025,793,00029,266,0007,114,0004,063,0005,088,0006,190,0007,293,000
Investments & Other21,467,00021,265,00032,843,00029,723,00029,904,00027,117,00027,563,00022,176,00017,669,00015,169,00012,325,00015,100,00010,636,0006,922,000
Debtors (Due After 1 year)00000000001,225,0001,225,0001,225,0001,225,000
Total Fixed Assets81,572,00090,669,000103,039,000104,495,000108,276,000106,103,00085,316,00083,256,00082,733,00047,636,00039,306,00042,811,00038,402,00034,823,000
Stock & work in progress35,099,00025,950,00025,300,00026,845,00027,291,00025,703,00019,014,00021,688,00022,808,00016,628,00012,554,00012,076,0008,576,0009,172,000
Trade Debtors32,108,00025,340,00022,348,00029,273,00031,104,00033,262,00025,787,00027,700,00027,734,00021,440,00017,070,00014,969,00011,304,00010,623,000
Group Debtors33,399,00023,349,00019,960,00024,695,00025,987,00020,282,00021,391,00019,155,00017,825,00017,978,00015,012,00011,732,0008,846,0008,111,000
Misc Debtors10,313,00011,309,00010,644,0009,366,0008,463,0009,711,0006,718,0009,837,0008,505,0004,314,0002,967,0003,615,0004,912,0004,359,000
Cash1,348,0004,178,0005,832,0003,728,0004,273,0002,492,00010,898,0006,416,0002,205,00011,898,00027,724,0004,542,0002,201,0001,415,000
misc current assets00000000000000
total current assets112,267,00090,126,00084,084,00093,907,00097,118,00091,450,00083,808,00084,796,00079,077,00072,258,00075,327,00046,934,00035,839,00033,680,000
total assets193,839,000180,795,000187,123,000198,402,000205,394,000197,553,000169,124,000168,052,000161,810,000119,894,000114,633,00089,745,00074,241,00068,503,000
Bank overdraft16,108,0001,366,00010,763,00015,654,00017,537,0009,440,0007,938,0009,547,00013,888,0007,520,0008,942,0008,023,0004,414,0004,166,000
Bank loan00000000000000
Trade Creditors 37,420,00029,641,00022,133,00029,862,00037,066,00034,928,00023,174,00024,661,00025,950,00019,809,00018,017,00017,344,00015,217,00011,898,000
Group/Directors Accounts00000000000000
other short term finances002,027,0002,210,0002,227,0002,787,0002,553,0002,991,0002,265,000236,000048,000500,0001,000,000
hp & lease commitments944,000529,000643,000456,000673,000851,000731,000948,000965,000619,000545,000526,000349,000277,000
other current liabilities23,224,00020,858,00020,752,00017,619,00017,466,00017,512,00021,304,00021,259,00016,918,00013,768,00012,962,00011,448,0008,004,0009,433,000
total current liabilities77,696,00052,394,00056,318,00065,801,00074,969,00065,518,00055,700,00059,406,00059,986,00041,952,00040,466,00037,389,00028,484,00026,774,000
loans008,465,00011,493,00012,703,00014,930,0007,490,00013,112,00013,294,0001,000,0001,225,0001,225,0001,273,0001,773,000
hp & lease commitments2,064,000768,0001,367,0001,146,000860,0001,044,0001,099,0001,437,0001,556,0001,212,0001,083,000732,000660,000766,000
Accruals and Deferred Income00000000000000
other liabilities000001,100,00000000000
provisions5,320,0005,255,0003,362,0002,235,0001,955,000638,0000012,241,0006,831,0004,964,0004,688,0003,125,0002,485,000
total long term liabilities7,384,0006,023,00013,194,00014,874,00015,518,00021,690,00017,136,00019,885,00032,663,00014,075,00014,632,00012,118,00014,092,00012,939,000
total liabilities85,080,00058,417,00069,512,00080,675,00090,487,00087,208,00072,836,00079,291,00092,649,00056,027,00055,098,00049,507,00042,576,00039,713,000
net assets93,363,000107,974,000103,760,000104,784,000102,207,00099,844,00088,007,00080,680,00069,161,00063,867,00059,535,00040,238,00031,665,00028,790,000
total shareholders funds93,363,000107,974,000103,760,000104,784,000102,207,00099,844,00088,007,00080,680,00069,161,00063,867,00059,535,00040,238,00031,665,00028,790,000
Sep 2022Aug 2021Aug 2020Sep 2019Sep 2018Sep 2017Sep 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Operating Activities
Operating Profit-11,665,000652,0001,574,0009,209,0005,802,00013,502,00010,521,00011,562,00010,948,00010,896,0006,577,0006,017,0003,921,0004,536,000
Depreciation6,152,0005,633,0005,632,0006,055,0006,398,0006,120,0005,686,0005,778,0005,094,0004,014,0003,427,0003,108,0002,895,0003,122,000
Amortisation14,020,0004,548,0004,503,0004,480,0004,622,0005,140,0003,601,0003,596,0002,837,0001,500,0001,025,0001,102,0001,103,0001,410,000
Tax-584,000-2,674,000-1,520,000-2,735,000-2,573,000-4,681,000-3,573,000-3,597,000-3,872,000-3,727,000-4,042,000-4,027,000-3,196,000-2,294,000
Stock9,149,000650,000-1,545,000-446,0001,588,0006,689,000-2,674,000-1,120,0006,180,0004,074,000478,0003,500,000-596,0009,172,000
Debtors15,822,0007,046,000-10,382,000-2,220,0002,299,0009,359,000-2,796,0002,628,00010,332,0007,458,0004,733,0005,254,0001,969,00024,318,000
Creditors7,779,0007,508,000-7,729,000-7,204,0002,138,00011,754,000-1,487,000-1,289,0006,141,0001,792,000673,0002,127,0003,319,00011,898,000
Accruals and Deferred Income2,366,000106,0003,133,000153,000-46,000-3,792,00045,0004,341,0003,150,000806,0001,514,0003,444,000-1,429,0009,433,000
Deferred Taxes & Provisions65,0001,893,0001,127,000280,0001,317,000638,0000-12,241,0005,410,0001,867,000276,0001,563,000640,0002,485,000
Cash flow from operations-6,838,0009,970,00018,647,00012,904,00013,771,00012,633,00020,263,0006,642,00013,196,0005,616,0004,239,0004,580,0005,880,000-2,900,000
Investing Activities
capital expenditure0000-9,796,000-28,892,000-4,173,000-7,593,000-41,726,000-16,171,00019,699,000-4,189,000-3,340,000-2,501,000
Change in Investments202,000-11,578,0003,120,000-181,0002,787,000-446,0005,387,0004,507,0002,500,0002,844,000-2,775,0004,464,0003,714,0006,922,000
cash flow from investments-202,00011,578,000-3,120,000181,000-12,583,000-28,446,000-9,560,000-12,100,000-44,226,000-19,015,00022,474,000-8,653,000-7,054,000-9,423,000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 0-2,027,000-183,000-17,000-560,000234,000-438,000726,0002,029,000236,000-48,000-452,000-500,0001,000,000
Long term loans0-8,465,000-3,028,000-1,210,000-2,227,0007,440,000-5,622,000-182,00012,294,000-225,0000-48,000-500,0001,773,000
Hire Purchase and Lease Commitments1,711,000-713,000408,00069,000-362,00065,000-555,000-136,000690,000203,000370,000249,000-34,0001,043,000
other long term liabilities0000-1,100,0001,100,00000000000
share issue-952,0001,348,0001,586,000-1,363,0002,064,0002,539,000-302,000643,000-2,407,000596,000-2,741,000-805,000-1,953,00026,140,000
interest-430,000-321,000-521,000-1,089,000-1,785,000-708,000-1,564,000-2,109,000-1,396,000-1,728,000-1,225,000-766,000-583,000-986,000
cash flow from financing329,000-10,178,000-1,738,000-3,610,000-3,970,00010,670,000-8,481,000-1,058,00011,210,000-918,000-3,644,000-1,822,000-3,570,00028,970,000
cash and cash equivalents
cash-2,830,000-1,654,0002,104,000-545,0001,781,000-8,406,0004,482,0004,211,000-9,693,000-15,826,00023,182,0002,341,000786,0001,415,000
overdraft14,742,000-9,397,000-4,891,000-1,883,0008,097,0001,502,000-1,609,000-4,341,0006,368,000-1,422,000919,0003,609,000248,0004,166,000
change in cash-17,572,0007,743,0006,995,0001,338,000-6,316,000-9,908,0006,091,0008,552,000-16,061,000-14,404,00022,263,000-1,268,000538,000-2,751,000

P&L

September 2022

turnover

383.5m

+17%

operating profit

-11.7m

-1889%

gross margin

11%

-18.45%

turnover

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

Balance Sheet

September 2022

net assets

93.4m

-0.14%

total assets

193.8m

+0.07%

cash

1.3m

-0.68%

net assets

Total assets minus all liabilities

edward billington and son limited company details

company number

00059883

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

December 1898

age

126

accounts

Group

ultimate parent company

None

previous names

N/A

incorporated

UK

address

cunard building, liverpool, L3 1EL

last accounts submitted

September 2022

edward billington and son 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 found 12 charges/mortgages relating to edward billington and son limited. Currently there are 3 open charges and 9 have been satisfied in the past.

charges

edward billington and son limited Companies House Filings - See Documents

datedescriptionview/download