Pomanda estimates the enterprise value of MR. BUTCHER THE BAKER LIMITED at £559.9k based on a Turnover of £186.6k and 3x industry multiple (adjusted for size and gross margin).
mr. butcher the baker limitedEstimated Valuation
£5.4k
Pomanda estimates the enterprise value of MR. BUTCHER THE BAKER LIMITED at £5.4k based on an EBITDA of £878 and a 6.12x industry multiple (adjusted for size and gross margin).
mr. butcher the baker limitedEstimated Valuation
£3.4m
Pomanda estimates the enterprise value of MR. BUTCHER THE BAKER LIMITED at £3.4m based on Net Assets of £2.1m and 1.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mr. Butcher The Baker LimitedOverview
Mr. Butcher The Baker Limited is a live company located in surrey, RH5 4AE with a Companies House number of 00764478. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in June 1963, it's largest shareholder is
mr stewart leslie butcher
with a 82% stake. Mr. Butcher The Baker Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£186.6k with
low
growth in recent years.
Pomanda's financial health check has awarded Mr. Butcher The Baker Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
2 Strong
4 Regular
3 Weak
Size
annual sales of £186.6k, make it smaller than the average company (£866k)
£186.6k - Mr. Butcher The Baker Limited
£866k - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a similar rate (4%)
4% - Mr. Butcher The Baker Limited
4% - Industry AVG
Production
with a gross margin of 71.8%, this company has a comparable cost of product (71.8%)
71.8% - Mr. Butcher The Baker Limited
71.8% - Industry AVG
Profitability
an operating margin of -1.2% make it less profitable than the average company (27.6%)
-1.2% - Mr. Butcher The Baker Limited
27.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Mr. Butcher The Baker Limited
4 - Industry AVG
Pay Structure
on an average salary of £35.5k, the company has an equivalent pay structure (£35.5k)
£35.5k - Mr. Butcher The Baker Limited
£35.5k - Industry AVG
Efficiency
resulting in sales per employee of £186.6k, this is equally as efficient (£186.6k)
£186.6k - Mr. Butcher The Baker Limited
£186.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Mr. Butcher The Baker Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Mr. Butcher The Baker Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Mr. Butcher The Baker Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 44 weeks, this is more cash available to meet short term requirements (9 weeks)
44 weeks - Mr. Butcher The Baker Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 22.6%, this is a lower level of debt than the average (64.2%)
22.6% - Mr. Butcher The Baker Limited
64.2% - Industry AVG
MR. BUTCHER THE BAKER LIMITED financials
EXPORT
Mr. Butcher The Baker Limited's latest turnover from March 2024 is estimated at £186.6 thousand and the company has net assets of £2.1 million. According to their latest financial statements, Mr. Butcher The Baker Limited has 1 employee and maintains cash reserves of £245.5 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
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
186,607
367,593
180,573
168,013
189,129
177,661
116,759
99,254
119,462
330,242
370,451
379,485
354,279
357,568
380,913
Other Income Or Grants
Cost Of Sales
52,624
107,648
53,420
48,174
54,764
51,152
33,355
28,578
35,991
117,301
135,858
128,729
117,431
120,013
128,483
Gross Profit
133,983
259,945
127,153
119,839
134,365
126,509
83,405
70,675
83,471
212,941
234,593
250,756
236,848
237,554
252,430
Admin Expenses
136,150
261,404
109,096
113,163
118,347
94,902
-164,940
51,782
46,771
184,714
200,024
218,132
201,358
208,537
-191,158
Operating Profit
-2,167
-1,459
18,057
6,676
16,018
31,607
248,345
18,893
36,700
28,227
34,569
32,624
35,490
29,017
443,588
Interest Payable
Interest Receivable
29,371
20,180
510
61
77
1,243
614
33
96
94
86
98
136
140
65
Pre-Tax Profit
27,204
18,721
18,567
6,737
16,095
32,851
248,959
18,926
36,796
28,320
34,655
32,721
35,626
29,157
443,653
Tax
-6,801
-3,557
-3,528
-1,280
-3,058
-6,242
-47,302
-3,785
-7,359
-5,947
-7,971
-7,853
-9,263
-8,164
-124,223
Profit After Tax
20,403
15,164
15,039
5,457
13,037
26,609
201,657
15,141
29,437
22,373
26,684
24,868
26,363
20,993
319,430
Dividends Paid
Retained Profit
20,403
15,164
15,039
5,457
13,037
26,609
201,657
15,141
29,437
22,373
26,684
24,868
26,363
20,993
319,430
Employee Costs
35,480
66,538
66,514
62,568
66,221
65,869
61,591
60,942
64,001
61,098
60,459
85,056
84,561
84,726
85,947
Number Of Employees
1
2
2
2
2
2
2
2
2
2
2
3
3
3
3
EBITDA*
879
2,535
22,777
7,679
16,767
32,006
248,484
19,032
36,839
28,366
34,569
32,624
35,490
29,017
443,588
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
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
9,332
11,012
13,832
17,578
11,951
1,050
139
278
417
963,809
963,253
950,273
939,553
905,417
903,952
Intangible Assets
Investments & Other
2,463,000
2,463,000
1,951,000
1,951,000
1,782,500
1,685,000
1,685,000
1,765,000
1,765,000
Debtors (Due After 1 year)
Total Fixed Assets
2,472,332
2,474,012
1,964,832
1,968,578
1,794,451
1,686,050
1,685,139
1,765,278
1,765,417
963,809
963,253
950,273
939,553
905,417
903,952
Stock & work in progress
Trade Debtors
3,175
875
2,561
14,684
15,235
18,764
14,406
15,783
17,547
Group Debtors
Misc Debtors
12,814
13,614
12,814
12,998
12,929
100,858
12,814
12,814
12,814
Cash
245,519
873,388
76,279
59,740
62,076
91,744
239,788
5,997
20,480
17,860
19,621
14,743
24,268
30,010
26,049
misc current assets
1,831
1,711
1,711
1,826
1,585
1,881
1,970
1,863
2,056
2,056
1,956
1,565
2,056
2,056
2,056
total current assets
260,164
888,713
90,804
74,564
76,590
194,483
257,747
21,549
37,911
34,600
36,812
35,072
40,730
47,849
45,652
total assets
2,732,496
3,362,725
2,055,636
2,043,142
1,871,041
1,880,533
1,942,886
1,786,827
1,803,328
998,409
1,000,065
985,345
980,283
953,266
949,604
Bank overdraft
Bank loan
Trade Creditors
4,025
1,645
1,364
1,649
16,470
11,959
7,652
185,463
209,492
221,456
241,262
240,608
257,939
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
286,006
936,218
70,664
74,877
78,083
102,401
176,675
154,965
190,883
total current liabilities
286,006
936,218
74,689
76,522
79,447
104,050
193,145
166,924
198,535
185,463
209,492
221,456
241,262
240,608
257,939
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
332,119
332,539
171,514
172,226
139,142
137,076
144,109
162,329
168,165
total long term liabilities
332,119
332,539
171,514
172,226
139,142
137,076
144,109
162,329
168,165
total liabilities
618,125
1,268,757
246,203
248,748
218,589
241,126
337,254
329,253
366,700
185,463
209,492
221,456
241,262
240,608
257,939
net assets
2,114,371
2,093,968
1,809,433
1,794,394
1,652,452
1,639,407
1,605,632
1,457,574
1,436,628
812,946
790,573
763,889
739,021
712,658
691,665
total shareholders funds
2,114,371
2,093,968
1,809,433
1,794,394
1,652,452
1,639,407
1,605,632
1,457,574
1,436,628
812,946
790,573
763,889
739,021
712,658
691,665
Mar 2024
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
-2,167
-1,459
18,057
6,676
16,018
31,607
248,345
18,893
36,700
28,227
34,569
32,624
35,490
29,017
443,588
Depreciation
3,046
3,994
4,720
1,003
749
399
139
139
139
139
Amortisation
Tax
-6,801
-3,557
-3,528
-1,280
-3,058
-6,242
-47,302
-3,785
-7,359
-5,947
-7,971
-7,853
-9,263
-8,164
-124,223
Stock
Debtors
-800
800
-184
69
-87,929
84,869
2,300
-1,686
691
-551
-3,529
4,358
-1,377
-1,764
17,547
Creditors
-4,025
2,380
281
-285
-14,821
4,511
4,307
-177,811
-24,029
-11,964
-19,806
654
-17,331
257,939
Accruals and Deferred Income
-650,212
865,554
-4,213
-3,206
-24,318
-74,274
21,710
-35,918
190,883
Deferred Taxes & Provisions
-420
161,025
-712
33,084
2,066
-7,033
-18,220
-5,836
168,165
Cash flow from operations
-655,754
1,020,732
16,888
36,489
79,101
-155,233
206,883
-20,514
210,026
-1,059
18,163
607
28,258
5,286
559,757
Investing Activities
capital expenditure
-1,366
-1,174
-974
-6,630
-11,650
-1,310
963,253
-695
-12,980
-10,720
-34,136
-1,465
-903,952
Change in Investments
512,000
168,500
97,500
-80,000
1,765,000
cash flow from investments
-1,366
-513,174
-974
-175,130
-109,150
-1,310
80,000
-801,747
-695
-12,980
-10,720
-34,136
-1,465
-903,952
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
269,371
136,485
8
7,166
-53,599
5,805
594,245
372,235
interest
29,371
20,180
510
61
77
1,243
614
33
96
94
86
98
136
140
65
cash flow from financing
29,371
289,551
510
136,546
85
8,409
-52,985
5,838
594,341
94
86
98
136
140
372,300
cash and cash equivalents
cash
-627,869
797,109
16,539
-2,336
-29,668
-148,044
233,791
-14,483
2,620
-1,761
4,878
-9,525
-5,742
3,961
26,049
overdraft
change in cash
-627,869
797,109
16,539
-2,336
-29,668
-148,044
233,791
-14,483
2,620
-1,761
4,878
-9,525
-5,742
3,961
26,049
mr. butcher the baker 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 mr. butcher the baker limited. Get real-time insights into mr. butcher the baker limited's credit score, group structure and payment trends.
Perform a competitor analysis for mr. butcher the baker limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in RH5 area or any other competitors across 12 key performance metrics.
mr. butcher the baker limited Ownership
MR. BUTCHER THE BAKER LIMITED group structure
Mr. Butcher The Baker Limited has no subsidiary companies.
Ultimate parent company
MR. BUTCHER THE BAKER LIMITED
00764478
MR. BUTCHER THE BAKER LIMITED Shareholders
The largest shareholders in Mr. Butcher The Baker Limited include Mr Stewart Leslie Butcher and Paul Martin Butcher.
mr stewart leslie butcher
82%
paul martin butcher
15%
stewart leslie & wendy susan butcher
3%
mr. butcher the baker limited directors
Mr. Butcher The Baker Limited currently has 2 directors.
The longest serving directors include
Mrs Beryl Butcher (Dec 1991) and
Mr Stewart Butcher (Oct 2010).
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
68100 - Buying and selling of own real estate
incorporation date
June 1963
age
62
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
46 deepdene avenue, dorking, surrey, RH5 4AE
Bank
HSBC BANK PLC
Legal Advisor
-
mr. butcher the baker 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 8 charges/mortgages relating to mr. butcher the baker limited. Currently there are 1 open charges and 7 have been satisfied in the past.
mr. butcher the baker 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 MR. BUTCHER THE BAKER LIMITED. This can take several minutes, an email will notify you when this has completed.
mr. butcher the baker limitedCompanies House Filings - See Documents
