butcher curnow & company limitedEstimated Valuation
£64.4k
Pomanda estimates the enterprise value of BUTCHER CURNOW & COMPANY LIMITED at £64.4k based on a Turnover of £176.1k and 0.37x industry multiple (adjusted for size and gross margin).
butcher curnow & company limitedEstimated Valuation
£259.3k
Pomanda estimates the enterprise value of BUTCHER CURNOW & COMPANY LIMITED at £259.3k based on an EBITDA of £78k and a 3.32x industry multiple (adjusted for size and gross margin).
butcher curnow & company limitedEstimated Valuation
£5.9m
Pomanda estimates the enterprise value of BUTCHER CURNOW & COMPANY LIMITED at £5.9m based on Net Assets of £2.5m and 2.35x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Butcher Curnow & Company LimitedOverview
Butcher Curnow & Company Limited is a live company located in london, SE3 0BU with a Companies House number of 00080437. It operates in the other retail sale of new goods in specialised stores (not commercial art galleries and opticians) sector, SIC Code 47789. Founded in March 1904, it's largest shareholder is
shaptor capital ltd
with a 100% stake. Butcher Curnow & Company Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£176.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Butcher Curnow & Company Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
6 Weak
Size
annual sales of £176.1k, make it smaller than the average company (£9.9m)
£176.1k - Butcher Curnow & Company Limited
£9.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -31%, show it is growing at a slower rate (11.1%)
-31% - Butcher Curnow & Company Limited
11.1% - Industry AVG
Production
with a gross margin of 41.8%, this company has a comparable cost of product (41.8%)
41.8% - Butcher Curnow & Company Limited
41.8% - Industry AVG
Profitability
an operating margin of 44.3% make it more profitable than the average company (4.6%)
44.3% - Butcher Curnow & Company Limited
4.6% - Industry AVG
Employees
with 3 employees, this is below the industry average (53)
3 - Butcher Curnow & Company Limited
53 - Industry AVG
Pay Structure
on an average salary of £28.7k, the company has an equivalent pay structure (£28.7k)
£28.7k - Butcher Curnow & Company Limited
£28.7k - Industry AVG
Efficiency
resulting in sales per employee of £58.7k, this is less efficient (£154.5k)
£58.7k - Butcher Curnow & Company Limited
£154.5k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (14 days)
1 days - Butcher Curnow & Company Limited
14 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (38 days)
0 days - Butcher Curnow & Company Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Butcher Curnow & Company Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (20 weeks)
1 weeks - Butcher Curnow & Company Limited
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 55.3%, this is a similar level of debt than the average (56.6%)
55.3% - Butcher Curnow & Company Limited
56.6% - Industry AVG
BUTCHER CURNOW & COMPANY LIMITED financials
EXPORT
Butcher Curnow & Company Limited's latest turnover from March 2024 is estimated at £176.1 thousand and the company has net assets of £2.5 million. According to their latest financial statements, Butcher Curnow & Company Limited has 3 employees and maintains cash reserves of £98.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Turnover
176,116
169,808
230,492
547,867
186,420
268,063
485,978
237,868
390,202
286,724
361,891
232,928
217,570
276,642
Other Income Or Grants
Cost Of Sales
102,460
97,915
135,679
326,371
110,811
157,512
278,907
141,386
234,991
170,848
220,094
143,054
131,354
165,327
Gross Profit
73,656
71,893
94,813
221,497
75,609
110,551
207,071
96,482
155,211
115,876
141,797
89,873
86,215
111,315
Admin Expenses
-4,346
6,268
-7,738
135,192
111,225
117,960
122,752
153,469
-27,175
126,295
122,206
234,705
74,249
86,282
-86,682
Operating Profit
78,002
65,625
102,551
86,305
-35,616
-7,409
84,319
-56,987
27,175
28,916
-6,330
-92,908
15,624
-67
197,997
Interest Payable
Interest Receivable
40,193
38,392
2,446
149
38
441
280
155
315
199
238
419
444
304
110
Pre-Tax Profit
118,195
104,017
104,998
86,454
-35,578
-6,968
84,599
-56,832
27,490
29,115
-6,092
-92,489
16,068
238
198,107
Tax
-29,549
-19,763
-19,950
-16,426
-16,074
-5,498
-6,114
-4,178
-66
-55,470
Profit After Tax
88,646
84,254
85,048
70,028
-35,578
-6,968
68,525
-56,832
21,992
23,001
-6,092
-92,489
11,890
171
142,637
Dividends Paid
Retained Profit
88,646
84,254
85,048
70,028
-35,578
-6,968
68,525
-56,832
21,992
23,001
-6,092
-92,489
11,890
171
142,637
Employee Costs
86,033
79,164
74,992
70,524
69,526
68,423
90,438
42,467
76,057
57,986
77,429
54,040
37,409
68,791
Number Of Employees
3
3
3
3
3
3
4
2
4
3
4
3
2
4
EBITDA*
78,002
65,625
102,551
86,335
-35,497
-7,289
84,326
-56,987
33,930
37,704
3,179
-86,486
23,406
8,998
209,614
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Tangible Assets
352
471
432
20,269
26,367
33,555
15,066
72,349
77,593
86,658
Intangible Assets
Investments & Other
4,856,673
4,596,159
4,186,975
4,014,846
3,850,000
2,050,000
2,050,000
2,050,000
2,650,000
975,000
900,000
900,000
800,000
800,000
800,000
Debtors (Due After 1 year)
Total Fixed Assets
4,856,673
4,596,159
4,186,975
4,014,846
3,850,352
2,050,471
2,050,432
2,050,000
2,670,269
1,001,367
933,555
915,066
872,349
877,593
886,658
Stock & work in progress
Trade Debtors
870
161
13,640
57,665
17,701
11,348
13,474
8,634
9,034
18,140
Group Debtors
417,607
753
663
39,717
Misc Debtors
211,839
133,368
140,461
144,660
383,580
190,256
45,238
44,396
26,622
1,875
Cash
98,342
1,432,820
373,880
278,435
20,524
55,936
61,681
50,345
73,891
52,169
27,619
67,618
99,987
77,499
44,108
misc current assets
total current assets
728,658
1,567,102
528,644
520,477
404,104
246,192
106,919
94,741
100,513
71,745
38,967
81,092
108,621
86,533
62,248
total assets
5,585,331
6,163,261
4,715,619
4,535,323
4,254,456
2,296,663
2,157,351
2,144,741
2,770,782
1,073,112
972,522
996,158
980,970
964,126
948,906
Bank overdraft
Bank loan
Trade Creditors
98
4,564
59
6,943
5,813
33,768
29,696
27,107
44,651
36,974
32,020
16,971
Group/Directors Accounts
2,696,615
3,285,483
1,955,291
1,935,548
1,714,158
114,962
2,835
other short term finances
hp & lease commitments
other current liabilities
100,809
174,183
145,653
80,544
104,628
2,800
5,250
58,330
30,374
total current liabilities
2,797,522
3,464,230
2,101,003
2,023,035
1,824,599
151,530
5,250
61,165
30,374
29,696
27,107
44,651
36,974
32,020
16,971
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
293,282
293,150
292,989
205,177
192,774
140,190
140,190
total long term liabilities
293,282
293,150
292,989
205,177
192,774
140,190
140,190
total liabilities
3,090,804
3,757,380
2,393,992
2,228,212
2,017,373
291,720
145,440
61,165
30,374
29,696
27,107
44,651
36,974
32,020
16,971
net assets
2,494,527
2,405,881
2,321,627
2,307,111
2,237,083
2,004,943
2,011,911
2,083,576
2,740,408
1,043,416
945,415
951,507
943,996
932,106
931,935
total shareholders funds
2,494,527
2,405,881
2,321,627
2,307,111
2,237,083
2,004,943
2,011,911
2,083,576
2,740,408
1,043,416
945,415
951,507
943,996
932,106
931,935
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Operating Activities
Operating Profit
78,002
65,625
102,551
86,305
-35,616
-7,409
84,319
-56,987
27,175
28,916
-6,330
-92,908
15,624
-67
197,997
Depreciation
30
119
120
7
6,755
8,788
9,509
6,422
7,782
9,065
11,617
Amortisation
Tax
-29,549
-19,763
-19,950
-16,426
-16,074
-5,498
-6,114
-4,178
-66
-55,470
Stock
Debtors
496,034
-20,482
-87,278
-141,538
193,324
145,018
842
17,774
7,046
8,228
-2,126
4,840
-400
-9,106
18,140
Creditors
-4,466
4,505
-6,884
1,130
-27,955
33,768
-29,696
2,589
-17,544
7,677
4,954
15,049
16,971
Accruals and Deferred Income
-73,374
28,530
65,109
-24,084
101,828
-2,450
-53,080
27,956
30,374
Deferred Taxes & Provisions
132
161
87,812
12,403
52,584
140,190
Cash flow from operations
-525,289
99,540
315,916
200,896
-102,364
-120,989
154,520
-46,805
22,064
25,951
-12,239
-83,649
24,582
33,087
152,975
Investing Activities
capital expenditure
322
-159
-439
20,269
-657
-1,600
-27,998
50,861
-2,538
-98,275
Change in Investments
260,514
409,184
172,129
164,846
1,800,000
-600,000
1,675,000
75,000
100,000
800,000
cash flow from investments
-260,514
-409,184
-172,129
-164,524
-1,800,000
-159
-439
620,269
-1,675,657
-76,600
-27,998
-49,139
-2,538
-898,275
Financing Activities
Bank loans
Group/Directors Accounts
-588,868
1,330,192
19,743
221,390
1,599,196
114,962
-2,835
2,835
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-70,532
267,718
-140,190
-600,000
1,675,000
75,000
100,000
789,298
interest
40,193
38,392
2,446
149
38
441
280
155
315
199
238
419
444
304
110
cash flow from financing
-548,675
1,368,584
-48,343
221,539
1,866,952
115,403
-142,745
-597,010
1,675,315
75,199
238
100,419
444
304
789,408
cash and cash equivalents
cash
-1,334,478
1,058,940
95,445
257,911
-35,412
-5,745
11,336
-23,546
21,722
24,550
-39,999
-32,369
22,488
33,391
44,108
overdraft
change in cash
-1,334,478
1,058,940
95,445
257,911
-35,412
-5,745
11,336
-23,546
21,722
24,550
-39,999
-32,369
22,488
33,391
44,108
butcher curnow & company 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 butcher curnow & company limited. Get real-time insights into butcher curnow & company limited's credit score, group structure and payment trends.
Butcher Curnow & Company Limited Competitor Analysis
Perform a competitor analysis for butcher curnow & company limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in SE3 area or any other competitors across 12 key performance metrics.
butcher curnow & company limited Ownership
BUTCHER CURNOW & COMPANY LIMITED group structure
Butcher Curnow & Company Limited has no subsidiary companies.
The sole shareholder of Butcher Curnow & Company Limited is Shaptor Capital Ltd.
shaptor capital ltd
100%
butcher curnow & company limited directors
Butcher Curnow & Company Limited currently has 3 directors.
The longest serving directors include
Mr Ronald Burford (May 2018) and
Miss Diana Burford (May 2018).
butcher curnow & company 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 3 charges/mortgages relating to butcher curnow & company limited. Currently there are 0 open charges and 3 have been satisfied in the past.
butcher curnow & company 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 BUTCHER CURNOW & COMPANY LIMITED. This can take several minutes, an email will notify you when this has completed.
butcher curnow & company limitedCompanies House Filings - See Documents
