boyland and son limited
boyland and son limited Company Information
Company Number
00690129
Next Accounts
Jan 2026
Shareholders
peter leonard brent boyland
Group Structure
View All
Industry
Activities of head offices
Registered Address
unit 14 alder hills park, alder hills, poole, dorset, BH12 4AR
Website
-boyland and son limited Estimated Valuation
Pomanda estimates the enterprise value of BOYLAND AND SON LIMITED at £264.7k based on a Turnover of £526.6k and 0.5x industry multiple (adjusted for size and gross margin).
boyland and son limited Estimated Valuation
Pomanda estimates the enterprise value of BOYLAND AND SON LIMITED at £463.8k based on an EBITDA of £116.7k and a 3.98x industry multiple (adjusted for size and gross margin).
boyland and son limited Estimated Valuation
Pomanda estimates the enterprise value of BOYLAND AND SON LIMITED at £16.2m based on Net Assets of £7.7m and 2.11x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Boyland And Son Limited Overview
Boyland And Son Limited is a live company located in poole, BH12 4AR with a Companies House number of 00690129. It operates in the activities of head offices sector, SIC Code 70100. Founded in April 1961, it's largest shareholder is peter leonard brent boyland with a 100% stake. Boyland And Son Limited is a mature, small sized company, Pomanda has estimated its turnover at £526.6k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Boyland And Son Limited Health Check
Pomanda's financial health check has awarded Boyland And Son Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
3 Weak
Size
annual sales of £526.6k, make it smaller than the average company (£21m)
- Boyland And Son Limited
£21m - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (9.7%)
- Boyland And Son Limited
9.7% - Industry AVG
Production
with a gross margin of 33.4%, this company has a comparable cost of product (33.4%)
- Boyland And Son Limited
33.4% - Industry AVG
Profitability
an operating margin of 19% make it more profitable than the average company (5.9%)
- Boyland And Son Limited
5.9% - Industry AVG
Employees
with 3 employees, this is below the industry average (115)
3 - Boyland And Son Limited
115 - Industry AVG
Pay Structure
on an average salary of £49.2k, the company has an equivalent pay structure (£49.2k)
- Boyland And Son Limited
£49.2k - Industry AVG
Efficiency
resulting in sales per employee of £175.5k, this is equally as efficient (£198.3k)
- Boyland And Son Limited
£198.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Boyland And Son Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Boyland And Son Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 80 days, this is more than average (46 days)
- Boyland And Son Limited
46 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 199 weeks, this is more cash available to meet short term requirements (16 weeks)
199 weeks - Boyland And Son Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 7.5%, this is a lower level of debt than the average (54.3%)
7.5% - Boyland And Son Limited
54.3% - Industry AVG
BOYLAND AND SON LIMITED financials
Boyland And Son Limited's latest turnover from April 2024 is estimated at £526.6 thousand and the company has net assets of £7.7 million. According to their latest financial statements, Boyland And Son Limited has 3 employees and maintains cash reserves of £2.4 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 47,641 | 64,051 | 25,343 | 33,452 | 16,771 | 30,046 | 43,975 | 5,045,914 | 4,489,525 | 4,235,201 | 4,247,841 | 4,258,659 | 4,399,250 | 4,368,094 | 4,363,197 |
| Intangible Assets | |||||||||||||||
| Investments & Other | 5,083,283 | 5,041,398 | 4,855,553 | 4,704,051 | 4,541,301 | 4,736,278 | 4,972,665 | 1,214,899 | 1,075,891 | 1,046,515 | 1,168,313 | 1,033,365 | 897,095 | 932,384 | 972,359 |
| Debtors (Due After 1 year) | 225,000 | 225,000 | 228,500 | 232,000 | 235,500 | 235,500 | 239,000 | ||||||||
| Total Fixed Assets | 5,130,924 | 5,105,449 | 4,880,896 | 4,737,503 | 4,558,072 | 4,766,324 | 5,016,640 | 6,260,813 | 5,790,416 | 5,506,716 | 5,644,654 | 5,524,024 | 5,531,845 | 5,535,978 | 5,574,556 |
| Stock & work in progress | 77,033 | 77,033 | 77,033 | 77,033 | 77,033 | 127,033 | 127,033 | 127,033 | 127,033 | 127,033 | 127,033 | 127,033 | 127,033 | 127,033 | 127,033 |
| Trade Debtors | 56,016 | 7,250 | 177,726 | 29,275 | 41,834 | 21,839 | 25,150 | 15,083 | |||||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 717,721 | 708,297 | 656,438 | 581,076 | 568,202 | 534,950 | 514,950 | 500,712 | 208,164 | ||||||
| Cash | 2,384,473 | 2,369,851 | 2,498,566 | 2,459,179 | 2,303,687 | 2,095,021 | 1,799,380 | 503,419 | 607,302 | 647,531 | 575,518 | 446,025 | 289,489 | 831,710 | 1,934,127 |
| misc current assets | 13,193 | 12,750 | |||||||||||||
| total current assets | 3,179,227 | 3,155,181 | 3,232,037 | 3,173,304 | 2,956,172 | 2,770,197 | 2,454,113 | 1,131,164 | 942,499 | 952,290 | 731,826 | 614,892 | 438,361 | 983,893 | 2,076,243 |
| total assets | 8,310,151 | 8,260,630 | 8,112,933 | 7,910,807 | 7,514,244 | 7,536,521 | 7,470,753 | 7,391,977 | 6,732,915 | 6,459,006 | 6,376,480 | 6,138,916 | 5,970,206 | 6,519,871 | 7,650,799 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 20,178 | 1,553,232 | 1,875,790 | 1,931,000 | 2,034,856 | 2,750,333 | 4,142,683 | ||||||||
| Group/Directors Accounts | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 | ||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 619,929 | 739,197 | 869,240 | 935,122 | 995,707 | 1,126,563 | 1,188,641 | 1,323,545 | 1,432,420 | ||||||
| total current liabilities | 620,028 | 739,296 | 869,339 | 955,399 | 995,806 | 1,126,662 | 1,188,740 | 1,323,644 | 1,432,519 | 1,553,232 | 1,875,790 | 1,931,000 | 2,034,856 | 2,750,333 | 4,142,683 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | 72,667 | 48,375 | |||||||||||||
| total long term liabilities | 72,667 | 48,375 | |||||||||||||
| total liabilities | 620,028 | 739,296 | 869,339 | 955,399 | 995,806 | 1,126,662 | 1,188,740 | 1,396,311 | 1,480,894 | 1,553,232 | 1,875,790 | 1,931,000 | 2,034,856 | 2,750,333 | 4,142,683 |
| net assets | 7,690,123 | 7,521,334 | 7,243,594 | 6,955,408 | 6,518,438 | 6,409,859 | 6,282,013 | 5,995,666 | 5,252,021 | 4,905,774 | 4,500,690 | 4,207,916 | 3,935,350 | 3,769,538 | 3,508,116 |
| total shareholders funds | 7,690,123 | 7,521,334 | 7,243,594 | 6,955,408 | 6,518,438 | 6,409,859 | 6,282,013 | 5,995,666 | 5,252,021 | 4,905,774 | 4,500,690 | 4,207,916 | 3,935,350 | 3,769,538 | 3,508,116 |
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 16,410 | 10,643 | 8,109 | 10,920 | 14,085 | 13,929 | 13,994 | 13,921 | 176,949 | 16,134 | 17,554 | 13,636 | 11,373 | 10,051 | 10,370 |
| Amortisation | 12,696 | ||||||||||||||
| Tax | |||||||||||||||
| Stock | -50,000 | 127,033 | |||||||||||||
| Debtors | 9,424 | 51,859 | 19,346 | 61,640 | 40,502 | 20,000 | 14,238 | 67,548 | 30,438 | 144,951 | -16,059 | 16,495 | -3,311 | 6,567 | 254,083 |
| Creditors | -20,178 | 20,178 | -1,553,232 | -322,558 | -55,210 | -103,856 | -715,477 | -1,392,350 | 4,142,683 | ||||||
| Accruals and Deferred Income | -119,268 | -130,043 | -65,882 | -60,585 | -130,856 | -62,078 | -134,904 | -108,875 | 1,432,420 | ||||||
| Deferred Taxes & Provisions | -72,667 | 24,292 | 48,375 | ||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 41,885 | 185,845 | 151,502 | 162,750 | -194,977 | -236,387 | 3,757,766 | 139,008 | 29,376 | -121,798 | 134,948 | 136,270 | -35,289 | -39,975 | 972,359 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 99 | ||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 14,622 | -128,715 | 39,387 | 155,492 | 208,666 | 295,641 | 1,295,961 | -103,883 | -40,229 | 72,013 | 129,493 | 156,536 | -542,221 | -1,102,417 | 1,934,127 |
| overdraft | |||||||||||||||
| change in cash | 14,622 | -128,715 | 39,387 | 155,492 | 208,666 | 295,641 | 1,295,961 | -103,883 | -40,229 | 72,013 | 129,493 | 156,536 | -542,221 | -1,102,417 | 1,934,127 |
boyland and son limited Credit Report and Business Information
Boyland And Son Limited Competitor Analysis
Perform a competitor analysis for boyland and son limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in BH12 area or any other competitors across 12 key performance metrics.
boyland and son limited Ownership
BOYLAND AND SON LIMITED group structure
Boyland And Son Limited has 1 subsidiary company.
boyland and son limited directors
Boyland And Son Limited currently has 3 directors. The longest serving directors include Mr Peter Boyland (Feb 1993) and Ms Gail Maxted (Nov 2004).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Peter Boyland | England | 83 years | Feb 1993 | - | Director |
| Ms Gail Maxted | 74 years | Nov 2004 | - | Director | |
| Ms Charlotte Burn | 42 years | Jul 2015 | - | Director |
P&L
April 2024turnover
526.6k
+3%
operating profit
100.3k
0%
gross margin
33.5%
-0.33%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
7.7m
+0.02%
total assets
8.3m
+0.01%
cash
2.4m
+0.01%
net assets
Total assets minus all liabilities
boyland and son limited company details
company number
00690129
Type
Private limited with Share Capital
industry
70100 - Activities of head offices
incorporation date
April 1961
age
64
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
N/A
accountant
TC GROUP
auditor
-
address
unit 14 alder hills park, alder hills, poole, dorset, BH12 4AR
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
boyland 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 16 charges/mortgages relating to boyland and son limited. Currently there are 14 open charges and 2 have been satisfied in the past.
boyland and son 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 BOYLAND AND SON LIMITED. This can take several minutes, an email will notify you when this has completed.
boyland and son limited Companies House Filings - See Documents
| date | description | view/download |
|---|
