john bell & croyden limited

Live MatureMidDeclining

john bell & croyden limited Company Information

Share JOHN BELL & CROYDEN LIMITED

Company Number

00228331

Directors

Wendy Hall

Andrew Caplan

View All

Shareholders

bestway national chemists limited

Group Structure

View All

Industry

Dispensing chemist in specialised stores

 

Registered Address

merchants warehouse, castle street, manchester, M3 4LZ

john bell & croyden limited Estimated Valuation

£6.4m

Pomanda estimates the enterprise value of JOHN BELL & CROYDEN LIMITED at £6.4m based on a Turnover of £11.5m and 0.55x industry multiple (adjusted for size and gross margin).

john bell & croyden limited Estimated Valuation

£12.6m

Pomanda estimates the enterprise value of JOHN BELL & CROYDEN LIMITED at £12.6m based on an EBITDA of £1.9m and a 6.6x industry multiple (adjusted for size and gross margin).

john bell & croyden limited Estimated Valuation

£12.6m

Pomanda estimates the enterprise value of JOHN BELL & CROYDEN LIMITED at £12.6m based on Net Assets of £6m and 2.09x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

John Bell & Croyden Limited Overview

John Bell & Croyden Limited is a live company located in manchester, M3 4LZ with a Companies House number of 00228331. It operates in the dispensing chemist in specialised stores sector, SIC Code 47730. Founded in February 1928, it's largest shareholder is bestway national chemists limited with a 100% stake. John Bell & Croyden Limited is a mature, mid sized company, Pomanda has estimated its turnover at £11.5m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

John Bell & Croyden Limited Health Check

Pomanda's financial health check has awarded John Bell & Croyden Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

4 Strong

positive_score

5 Regular

positive_score

2 Weak

size

Size

annual sales of £11.5m, make it in line with the average company (£11.9m)

£11.5m - John Bell & Croyden Limited

£11.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (6%)

-3% - John Bell & Croyden Limited

6% - Industry AVG

production

Production

with a gross margin of 45.8%, this company has a lower cost of product (32.6%)

45.8% - John Bell & Croyden Limited

32.6% - Industry AVG

profitability

Profitability

an operating margin of 6.6% make it more profitable than the average company (3.5%)

6.6% - John Bell & Croyden Limited

3.5% - Industry AVG

employees

Employees

with 83 employees, this is similar to the industry average (75)

83 - John Bell & Croyden Limited

75 - Industry AVG

paystructure

Pay Structure

on an average salary of £26.3k, the company has an equivalent pay structure (£24.5k)

£26.3k - John Bell & Croyden Limited

£24.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £138.2k, this is equally as efficient (£143.8k)

£138.2k - John Bell & Croyden Limited

£143.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 10 days, this is earlier than average (30 days)

10 days - John Bell & Croyden Limited

30 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - John Bell & Croyden Limited

- - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 64 days, this is more than average (35 days)

64 days - John Bell & Croyden Limited

35 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 14 weeks, this is average cash available to meet short term requirements (15 weeks)

14 weeks - John Bell & Croyden Limited

15 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 17.3%, this is a lower level of debt than the average (59.1%)

17.3% - John Bell & Croyden Limited

59.1% - Industry AVG

JOHN BELL & CROYDEN LIMITED financials

EXPORTms excel logo

John Bell & Croyden Limited's latest turnover from March 2023 is £11.5 million and the company has net assets of £6 million. According to their latest financial statements, John Bell & Croyden Limited has 83 employees and maintains cash reserves of £343 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover11,467,0008,869,0006,858,00012,401,00012,903,00012,028,00010,880,0009,055,00012,232,0008,948,0008,872,0008,815,0009,792,00010,795,000
Other Income Or Grants
Cost Of Sales6,213,0005,174,0004,234,0007,100,0007,832,0007,378,0006,622,0006,487,0007,357,0005,969,0005,757,0005,467,0006,444,0007,271,000
Gross Profit5,254,0003,695,0002,624,0005,301,0005,071,0004,650,0004,258,0002,568,0004,875,0002,979,0003,115,0003,348,0003,348,0003,524,000
Admin Expenses4,494,0003,390,0003,724,0003,213,0005,123,0003,952,0003,522,0003,682,0003,644,0002,920,0003,211,0002,866,0002,908,0002,915,000
Operating Profit760,000305,000-1,100,0002,088,000-52,000698,000736,000-1,114,0001,231,00059,000-96,000482,000440,000609,000
Interest Payable41,00053,00064,00036,00036,00045,00036,00036,00039,00036,00036,000
Interest Receivable
Pre-Tax Profit719,000252,000-1,164,0002,052,000-88,000662,000700,000-1,150,0001,186,00023,000-132,000443,000404,000573,000
Tax201,000-261,000148,000-407,000-42,000-131,000-202,000217,000-202,000-17,00012,000-131,000-127,000-174,000
Profit After Tax920,000-9,000-1,016,0001,645,000-130,000531,000498,000-933,000984,0006,000-120,000312,000277,000399,000
Dividends Paid
Retained Profit920,000-9,000-1,016,0001,645,000-130,000531,000498,000-933,000984,0006,000-120,000312,000277,000399,000
Employee Costs2,185,0001,947,0001,924,0002,182,0002,295,0002,145,0001,945,0001,768,0002,017,0002,144,0001,733,0001,481,0001,560,0001,634,000
Number Of Employees83758197102979487849281777078
EBITDA*1,908,0002,038,000-302,0002,222,000394,0001,116,0001,142,000-776,0001,417,000200,00039,000595,000595,000778,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets992,0002,041,0003,086,0002,452,0001,637,0002,631,0002,921,0003,285,000553,000633,000715,000780,000151,000302,000
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets992,0002,041,0003,086,0002,452,0001,637,0002,631,0002,921,0003,285,000553,000633,000715,000780,000151,000302,000
Stock & work in progress1,095,000792,000964,0001,130,0001,234,0001,168,0001,474,0001,310,0001,255,0001,146,0001,060,000972,0001,123,0001,118,000
Trade Debtors329,000151,00047,000220,0001,096,000603,000489,000212,000245,000259,000325,000319,000350,000421,000
Group Debtors4,514,000177,000176,0003,015,0003,120,0002,646,000
Misc Debtors1,00077,000104,00090,000119,00041,00085,000214,00024,000903,00010,0008,0004,000
Cash343,00024,370,00022,999,00021,169,00018,118,00015,148,00012,216,00010,783,0008,265,0005,215,0003,025,00011,0009,0008,000
misc current assets
total current assets6,282,00025,390,00024,114,00022,609,00020,744,00017,136,00014,264,00012,519,0009,789,0007,523,0004,420,0004,325,0004,606,0004,193,000
total assets7,274,00027,431,00027,200,00025,061,00022,381,00019,767,00017,185,00015,804,00010,342,0008,156,0005,135,0005,105,0004,757,0004,495,000
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts20,654,00018,003,00017,235,00014,651,00012,669,00011,336,0005,012,0002,840,000259,000
other short term finances635,000635,000635,000635,000635,000635,000635,000635,000635,000635,000635,000635,000635,000
hp & lease commitments54,000886,000802,000
other current liabilities516,000107,00020,721,000471,000254,00052,00025,000475,000404,0001,015,000940,0001,049,0001,013,0001,024,000
total current liabilities1,205,00022,282,00021,523,00019,109,00018,124,00015,338,00013,329,00012,446,0006,051,0004,490,0001,834,0001,684,0001,648,0001,659,000
loans1,520,000
hp & lease commitments760,000
Accruals and Deferred Income
other liabilities
provisions50,00050,000100,00050,00042,000359,0004,000
total long term liabilities50,00050,000810,00050,00042,000359,0004,000
total liabilities1,255,00022,332,00022,333,00019,159,00018,124,00015,380,00013,329,00012,446,0006,051,0004,849,0001,834,0001,684,0001,648,0001,663,000
net assets6,019,0005,099,0004,867,0005,902,0004,257,0004,387,0003,856,0003,358,0004,291,0003,307,0003,301,0003,421,0003,109,0002,832,000
total shareholders funds6,019,0005,099,0004,867,0005,902,0004,257,0004,387,0003,856,0003,358,0004,291,0003,307,0003,301,0003,421,0003,109,0002,832,000
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit760,000305,000-1,100,0002,088,000-52,000698,000736,000-1,114,0001,231,00059,000-96,000482,000440,000609,000
Depreciation1,148,0001,733,000798,000134,000446,000418,000406,000338,000186,000141,000135,000113,000155,000169,000
Amortisation
Tax201,000-261,000148,000-407,000-42,000-131,000-202,000217,000-202,000-17,00012,000-131,000-127,000-174,000
Stock303,000-172,000-166,000-104,00066,000-306,000164,00055,0001,255,00086,00088,000-151,0005,0001,118,000
Debtors4,616,00077,000-159,000-1,082,000572,000246,000148,000157,000269,000827,000-3,007,000-132,000407,0003,067,000
Creditors
Accruals and Deferred Income409,000-20,614,00020,250,000217,000202,00027,000-450,00071,000404,00075,000-109,00036,000-11,0001,024,000
Deferred Taxes & Provisions-50,00050,00050,000-42,00042,000359,000-4,0004,000
Cash flow from operations-2,401,000-18,792,00020,471,0003,268,000-126,0001,114,000178,000-700,00095,000-296,0002,861,000783,00041,000-2,553,000
Investing Activities
capital expenditure-99,000-688,000-1,432,000-949,000548,000-128,000-42,000-3,070,000-739,000-59,000-70,000-742,000-4,000-471,000
Change in Investments
cash flow from investments-99,000-688,000-1,432,000-949,000548,000-128,000-42,000-3,070,000-739,000-59,000-70,000-742,000-4,000-471,000
Financing Activities
Bank loans
Group/Directors Accounts-20,654,00020,654,000-18,003,000768,0002,584,0001,982,0001,333,0006,324,0005,012,0002,581,000259,000
Other Short Term Loans 635,000-635,000635,000635,000
Long term loans-1,520,0001,520,000
Hire Purchase and Lease Commitments-832,000-676,0001,562,000
other long term liabilities
share issue241,000-19,0003,307,0002,433,000
interest-41,000-53,000-64,000-36,000-36,000-45,000-36,000-36,000-39,000-36,000-36,000
cash flow from financing-21,527,00019,281,000-15,639,000732,0002,584,0001,982,0001,333,0006,288,0008,909,0002,545,000223,000-39,000-36,0003,032,000
cash and cash equivalents
cash-24,027,0001,371,0001,830,0003,051,0002,970,0002,932,0001,433,0002,518,0008,265,0002,190,0003,014,0002,0001,0008,000
overdraft
change in cash-24,027,0001,371,0001,830,0003,051,0002,970,0002,932,0001,433,0002,518,0008,265,0002,190,0003,014,0002,0001,0008,000

john bell & croyden 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 john bell & croyden limited. Get real-time insights into john bell & croyden 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

John Bell & Croyden Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for john bell & croyden limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in M 3 area or any other competitors across 12 key performance metrics.

john bell & croyden limited Ownership

JOHN BELL & CROYDEN LIMITED group structure

John Bell & Croyden Limited has no subsidiary companies.

Ultimate parent company

BESTWAY GROUP LTD

#0150716

2 parents

JOHN BELL & CROYDEN LIMITED

00228331

JOHN BELL & CROYDEN LIMITED Shareholders

bestway national chemists limited 100%

john bell & croyden limited directors

John Bell & Croyden Limited currently has 4 directors. The longest serving directors include Ms Wendy Hall (Jul 2022) and Mr Andrew Caplan (Aug 2023).

officercountryagestartendrole
Ms Wendy HallEngland54 years Jul 2022- Director
Mr Andrew CaplanEngland57 years Aug 2023- Director
Mr Gregory PaterasEngland48 years Sep 2024- Director
Mr Thorsten BeerEngland53 years Oct 2024- Director

P&L

March 2023

turnover

11.5m

+29%

operating profit

760k

+149%

gross margin

45.9%

+9.98%

turnover

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

Balance Sheet

March 2023

net assets

6m

+0.18%

total assets

7.3m

-0.73%

cash

343k

-0.99%

net assets

Total assets minus all liabilities

john bell & croyden limited company details

company number

00228331

Type

Private limited with Share Capital

industry

47730 - Dispensing chemist in specialised stores

incorporation date

February 1928

age

97

incorporated

UK

ultimate parent company

BESTWAY GROUP LTD

accounts

Full Accounts

last accounts submitted

March 2023

previous names

savory & moore limited (October 1988)

accountant

-

auditor

DELOITTE LLP

address

merchants warehouse, castle street, manchester, M3 4LZ

Bank

LLOYDS TSB BANK PLC

Legal Advisor

-

john bell & croyden 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 john bell & croyden limited. Currently there are 0 open charges and 3 have been satisfied in the past.

john bell & croyden 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 JOHN BELL & CROYDEN LIMITED. This can take several minutes, an email will notify you when this has completed.

john bell & croyden limited Companies House Filings - See Documents

datedescriptionview/download