F. Drury & Sons Limited

POWER SEARCH PRICING

SOLUTIONS

f. drury & sons limited Company Information

Live

MatureMidLow

Company Number

00610856

Website

www.fdruryandsons.co.uk

Registered Address

the abattoir tockenham corner, swindon, wiltshire, SN4 7PF

Industry

Wholesale of meat and meat products

Telephone

01793852467

Next Accounts Due

December 2024

Group Structure

View All

Directors

Stephen Potter9 Years

Shareholders

stephen john potter 100%

f. drury & sons limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of F. DRURY & SONS LIMITED at £2m based on a Turnover of £7.8m and 0.26x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

F. Drury & Sons 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

F. Drury & Sons Limited is a live company located in wiltshire, SN4 7PF with a Companies House number of 00610856. It operates in the wholesale of meat and meat products sector, SIC Code 46320. Founded in September 1958, it's largest shareholder is stephen john potter with a 100% stake. F. Drury & Sons Limited is a mature, mid sized company, Pomanda has estimated its turnover at £7.8m with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded F. Drury & Sons Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

4 Regular

5 Weak

Size

annual sales of £7.8m, make it smaller than the average company (£24.2m)

Growth

3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (6.1%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for f. drury & sons limited. Get real-time insights into f. drury & sons 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

Perform a competitor analysis for f. drury & sons limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

F. DRURY & SONS LIMITED group structure

F. Drury & Sons Limited has no subsidiary companies.

Ultimate parent company

F. DRURY & SONS LIMITED

00610856

F. DRURY & SONS LIMITED Shareholders

stephen john potter

100%

F. Drury & Sons Limited currently has 1 director, Mr Stephen Potter serving since Jun 2014.

officer	country	age	start	end	role
Mr Stephen Potter	United Kingdom	59 years	Jun 2014	-	Director

EXPORT

F. Drury & Sons Limited's latest turnover from March 2023 is estimated at £7.8 million and the company has net assets of £859.2 thousand. According to their latest financial statements, F. Drury & Sons Limited has 25 employees and maintains cash reserves of £480.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	7,819,734	8,118,261	7,671,438	6,957,140	7,713,391	8,093,172	6,449,897	6,872,903	6,514,088	5,449,265	5,707,011	6,990,715	7,736,848	6,333,775
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	6,792,379	7,087,770	6,677,490	6,109,566	6,706,432	7,227,090	5,730,732	6,035,286	5,807,666	4,879,048	5,089,125	6,233,248	6,835,491	5,690,476
Gross Profit	1,027,355	1,030,492	993,947	847,573	1,006,959	866,082	719,166	837,617	706,422	570,216	617,886	757,468	901,357	643,299
Admin Expenses	918,036	888,140	963,033	726,513	808,037	823,599	466,010	829,059	786,547	477,970	552,410	890,451	816,282	443,428
Operating Profit	109,319	142,352	30,914	121,060	198,922	42,483	253,156	8,558	-80,125	92,246	65,476	-132,983	85,075	199,871
Interest Payable	0	0	0	0	473	4,221	3,621	0	0	0	0	0	0	0
Interest Receivable	18,453	2,422	200	185	1,822	646	1	2	2	2	2	2	3	2
Pre-Tax Profit	127,772	144,774	31,114	121,244	200,270	38,909	249,536	8,560	-80,123	92,248	65,478	-132,981	85,078	199,872
Tax	-24,277	-27,507	-5,912	-23,036	-38,051	-7,393	-49,907	-1,712	0	-21,217	-15,715	0	-23,822	-55,964
Profit After Tax	103,495	117,267	25,202	98,208	162,219	31,516	199,629	6,848	-80,123	71,031	49,763	-132,981	61,256	143,908
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	103,495	117,267	25,202	98,208	162,219	31,516	199,629	6,848	-80,123	71,031	49,763	-132,981	61,256	143,908
Employee Costs	957,886	860,056	830,222	992,595	1,015,069	979,934	987,906	984,186	464,136	372,047	371,302	439,510	543,124	476,146
Number Of Employees	25	25	25	30	33	34	34	35	17	14	14	16	20	16
EBITDA*	204,821	231,675	128,076	225,591	278,792	84,101	303,344	44,610	-45,269	123,279	99,628	-93,327	114,087	232,136

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	317,388	297,094	330,969	337,110	271,734	145,429	415,417	385,262	393,496	398,006	422,288	452,219	433,798	463,080
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	0	0	0	0	0	0	0	0
Total Fixed Assets	317,388	297,094	330,969	337,110	271,734	145,429	415,417	385,262	393,496	398,006	422,288	452,219	433,798	463,080
Stock & work in progress	140,218	66,732	101,293	78,636	145,594	85,730	138,221	79,438	146,315	93,928	131,912	111,925	146,589	122,716
Trade Debtors	752,168	950,094	851,630	839,316	743,299	773,572	547,483	517,160	519,633	504,037	457,057	585,221	737,963	536,813
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	73,243	76,049	57,426	83,258	50,967	49,031	51,676	0	0	0	0	0	0	0
Cash	480,618	387,750	258,117	141,696	227,550	258,247	340	340	340	340	340	340	615	615
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,446,247	1,480,625	1,268,466	1,142,906	1,167,410	1,166,580	737,720	596,938	666,288	598,305	589,309	697,486	885,167	660,144
total assets	1,763,635	1,777,719	1,599,435	1,480,016	1,439,144	1,312,009	1,153,137	982,200	1,059,784	996,311	1,011,597	1,149,705	1,318,965	1,123,224
Bank overdraft	0	0	0	0	0	14,014	115,871	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	685,677	790,255	693,976	569,795	741,852	861,507	667,431	824,548	894,930	751,619	838,000	1,025,959	1,057,323	922,913
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	126,026	179,824	175,775	198,643	109,933	82,387	48,504	0	0	0	0	0	0	0
total current liabilities	811,703	970,079	869,751	768,438	851,785	957,908	831,806	824,548	894,930	751,619	838,000	1,025,959	1,057,323	922,913
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	92,694	51,897	91,208	98,304	72,293	1,254	0	35,950	50,000	49,715	49,651	49,563	54,478	54,403
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	92,694	51,897	91,208	98,304	72,293	1,254	0	35,950	50,000	49,715	49,651	49,563	54,478	54,403
total liabilities	904,397	1,021,976	960,959	866,742	924,078	959,162	831,806	860,498	944,930	801,334	887,651	1,075,522	1,111,801	977,316
net assets	859,238	755,743	638,476	613,274	515,066	352,847	321,331	121,702	114,854	194,977	123,946	74,183	207,164	145,908
total shareholders funds	859,238	755,743	638,476	613,274	515,066	352,847	321,331	121,702	114,854	194,977	123,946	74,183	207,164	145,908

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	109,319	142,352	30,914	121,060	198,922	42,483	253,156	8,558	-80,125	92,246	65,476	-132,983	85,075	199,871
Depreciation	95,502	89,323	97,162	104,531	79,870	41,618	50,188	36,052	34,856	31,033	34,152	39,656	29,012	32,265
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-24,277	-27,507	-5,912	-23,036	-38,051	-7,393	-49,907	-1,712	0	-21,217	-15,715	0	-23,822	-55,964
Stock	73,486	-34,561	22,657	-66,958	59,864	-52,491	58,783	-66,877	52,387	-37,984	19,987	-34,664	23,873	122,716
Debtors	-200,732	117,087	-13,518	128,308	-28,337	223,444	81,999	-2,473	15,596	46,980	-128,164	-152,742	201,150	536,813
Creditors	-104,578	96,279	124,181	-172,057	-119,655	194,076	-157,117	-70,382	143,311	-86,381	-187,959	-31,364	134,410	922,913
Accruals and Deferred Income	-53,798	4,049	-22,868	88,710	27,546	33,883	48,504	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	149,414	221,970	214,338	57,858	117,105	133,714	4,042	41,866	30,059	6,685	4,131	62,715	-348	439,556
Investing Activities
capital expenditure	-115,796	-55,448	-91,021	-169,907	-206,175	228,370	-80,343	-27,818	-30,346	-6,751	-4,221	-58,077	270	-495,345
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-115,796	-55,448	-91,021	-169,907	-206,175	228,370	-80,343	-27,818	-30,346	-6,751	-4,221	-58,077	270	-495,345
Financing Activities
Bank loans	0	0	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	40,797	-39,311	-7,096	26,011	71,039	1,254	-35,950	-14,050	285	64	88	-4,915	75	54,403
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	2,000
interest	18,453	2,422	200	185	1,349	-3,575	-3,620	2	2	2	2	2	3	2
cash flow from financing	59,250	-36,889	-6,896	26,196	72,388	-2,321	-39,570	-14,048	287	66	90	-4,913	78	56,405
cash and cash equivalents
cash	92,868	129,633	116,421	-85,854	-30,697	257,907	0	0	0	0	0	-275	0	615
overdraft	0	0	0	0	-14,014	-101,857	115,871	0	0	0	0	0	0	0
change in cash	92,868	129,633	116,421	-85,854	-16,683	359,764	-115,871	0	0	0	0	-275	0	615

P&L

March 2023

turnover

7.8m

-4%

operating profit

109.3k

gross margin

13.2%

+3.5%

turnover

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

Balance Sheet

March 2023

net assets

859.2k

+0.14%

total assets

1.8m

-0.01%

cash

480.6k

+0.24%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

jon thorner's limited

0.5

t & g wholesale meats limited

elite poultry ltd

county foods limited

cs sales & marketing limited

3.5

company number

00610856

Type

Private limited with Share Capital

industry

46320 - Wholesale of meat and meat products

incorporation date

September 1958

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

the abattoir tockenham corner, swindon, wiltshire, SN4 7PF

last accounts submitted

March 2023

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 f. drury & sons limited. Currently there are 2 open charges and 1 have been satisfied in the past.

f. drury & sons limited Company Information

f. drury & sons limited Estimated Valuation

f. drury & sons limited Estimated Valuation

f. drury & sons limited Estimated Valuation

F. Drury & Sons Limited AI Business Plan

F. Drury & Sons Limited Overview

F. Drury & Sons Limited Health Check

f. drury & sons limited Credit Report and Business Information

F. Drury & Sons Limited Competitor Analysis

f. drury & sons limited Ownership

f. drury & sons limited directors

F. DRURY & SONS LIMITED financials

f. drury & sons limited company details

f. drury & sons limited Charges & Mortgages

f. drury & sons limited Companies House Filings - See Documents