B.buckingham And Sons Limited

POWER SEARCH PRICING

SOLUTIONS

b.buckingham and sons limited Company Information

Live

MatureSmallHigh

Company Number

01007213

Website

Registered Address

barnard gate lodge farm, barnard gate, witney, oxfordshire, OX29 6XE

Industry

Raising of other cattle and buffaloes

Telephone

Next Accounts Due

January 2025

Group Structure

View All

Directors

Nicholas Buckingham14 Years

Claire Buckingham14 Years

View All

Shareholders

claire buckingham 50%

n. buckingham 50%

b.buckingham and sons limited Estimated Valuation

£1.8m

Pomanda estimates the enterprise value of B.BUCKINGHAM AND SONS LIMITED at £1.8m based on Net Assets of £1.3m and 1.45x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

B.buckingham And Sons Limited is a live company located in witney, OX29 6XE with a Companies House number of 01007213. It operates in the raising of other cattle and buffaloes sector, SIC Code 01420. Founded in April 1971, it's largest shareholder is claire buckingham with a 50% stake. B.buckingham And Sons Limited is a mature, small sized company, Pomanda has estimated its turnover at £670.6k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded B.Buckingham And Sons Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

5 Strong

4 Regular

3 Weak

Size

annual sales of £670.6k, make it larger than the average company (£265.4k)

Growth

3 year (CAGR) sales growth of 28%, show it is growing at a faster rate (7.9%)

EXPORT

B.Buckingham And Sons Limited's latest turnover from April 2023 is estimated at £670.6 thousand and the company has net assets of £1.3 million. According to their latest financial statements, B.Buckingham And Sons Limited has 8 employees and maintains cash reserves of £87.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	670,595	958,113	220,444	316,722	405,536	364,984	447,381	1,929,662	1,237,588	1,115,729	1,127,537	1,359,875	1,159,120	1,068,599
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	367,670	626,007	149,962	144,526	181,755	246,775	298,572	1,238,755	711,141	762,511	706,464	762,157	690,525	667,505
Gross Profit	302,925	332,107	70,482	172,195	223,780	118,209	148,809	690,907	526,448	353,218	421,074	597,718	468,595	401,094
Admin Expenses	249,023	493,555	-182,925	-40,837	104,443	-7,458	121,832	440,923	509,598	302,329	406,129	539,963	384,942	-26,910
Operating Profit	53,902	-161,448	253,407	213,032	119,337	125,667	26,977	249,984	16,850	50,889	14,945	57,755	83,653	428,004
Interest Payable	5,465	5,131	4,376	3,996	5,581	7,027	8,364	4,635	0	0	0	0	0	0
Interest Receivable	4,060	1,977	250	64	664	315	0	0	0	0	0	0	0	0
Pre-Tax Profit	52,497	-164,602	249,280	209,100	114,421	118,956	18,612	245,349	16,850	50,889	14,945	57,755	83,653	428,004
Tax	-13,124	0	-47,363	-39,729	-21,740	-22,602	-3,536	-49,070	-3,370	-10,687	-3,437	-13,861	-21,750	-119,841
Profit After Tax	39,373	-164,602	201,917	169,371	92,681	96,354	15,076	196,279	13,480	40,202	11,508	43,894	61,903	308,163
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	39,373	-164,602	201,917	169,371	92,681	96,354	15,076	196,279	13,480	40,202	11,508	43,894	61,903	308,163
Employee Costs	295,556	359,926	248,186	270,069	153,026	205,936	257,333	822,113	399,294	419,580	538,078	889,878	725,846	428,105
Number Of Employees	8	8	7	7	6	6	9	25	18	18	21	36	33	26
EBITDA*	210,115	331,514	397,648	349,185	227,249	225,159	141,409	379,311	104,268	134,418	81,585	135,616	146,517	478,757

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	1,376,426	1,357,645	1,184,409	1,148,827	984,315	938,671	1,033,583	1,066,233	900,994	778,829	703,798	777,150	686,346	638,510
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	3,755	3,755	3,755	3,755	3,755	3,755	3,755	3,755	3,755	3,755	3,755
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,376,426	1,357,645	1,184,409	1,152,582	988,070	942,426	1,037,338	1,069,988	904,749	782,584	707,553	780,905	690,101	642,265
Stock & work in progress	65,000	105,000	143,500	153,500	152,900	151,525	157,900	156,925	155,750	154,725	166,550	211,950	195,325	196,480
Trade Debtors	72,339	91,324	11	18,812	69,394	72,229	92,195	161,848	109,725	110,613	68,079	75,159	57,191	80,166
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	3,324	1,817	8	24,900	0	0	0	0	0	0	0	0	0	0
Cash	87,463	103,608	423,502	76,244	51,270	125,878	0	0	0	0	0	0	0	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	228,126	301,749	567,021	273,456	273,564	349,632	250,095	318,773	265,475	265,338	234,629	287,109	252,516	276,646
total assets	1,604,552	1,659,394	1,751,430	1,426,038	1,261,634	1,292,058	1,287,433	1,388,761	1,170,224	1,047,922	942,182	1,068,014	942,617	918,911
Bank overdraft	0	0	0	0	0	0	17,020	18,184	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	49,860	44,164	18,651	30,587	34,631	24,542	19,965	19,821	286,370	177,355	333,302	440,796	415,898	407,510
Group/Directors Accounts	27,612	41,338	52,026	69,531	76,551	83,804	123,495	124,495	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	50,400	65,678	41,867	26,888	12,225	51,369	51,369	66,729	0	0	0	0	0	0
other current liabilities	59,994	56,400	46,788	12,388	23,800	34,211	7,588	37,804	0	0	0	0	0	0
total current liabilities	187,866	207,580	159,332	139,394	147,207	193,926	219,437	267,033	286,370	177,355	333,302	440,796	415,898	407,510
loans	41,262	65,363	86,667	56,824	74,186	91,168	108,016	124,441	0	0	0	0	0	0
hp & lease commitments	100,860	151,260	105,638	31,944	11,736	71,140	120,510	176,893	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	0	0	0	0	0	0	0	0	259,739	259,932	38,447	68,293	11,688	58,273
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	142,122	216,623	192,305	88,768	85,922	162,308	228,526	301,334	259,739	259,932	38,447	68,293	11,688	58,273
total liabilities	329,988	424,203	351,637	228,162	233,129	356,234	447,963	568,367	546,109	437,287	371,749	509,089	427,586	465,783
net assets	1,274,564	1,235,191	1,399,793	1,197,876	1,028,505	935,824	839,470	820,394	624,115	610,635	570,433	558,925	515,031	453,128
total shareholders funds	1,274,564	1,235,191	1,399,793	1,197,876	1,028,505	935,824	839,470	820,394	624,115	610,635	570,433	558,925	515,031	453,128

	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	53,902	-161,448	253,407	213,032	119,337	125,667	26,977	249,984	16,850	50,889	14,945	57,755	83,653	428,004
Depreciation	156,213	492,962	144,241	136,153	107,912	99,492	114,432	129,327	87,418	83,529	66,640	77,861	62,864	50,753
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-13,124	0	-47,363	-39,729	-21,740	-22,602	-3,536	-49,070	-3,370	-10,687	-3,437	-13,861	-21,750	-119,841
Stock	-40,000	-38,500	-10,000	600	1,375	-6,375	975	1,175	1,025	-11,825	-45,400	16,625	-1,155	196,480
Debtors	-17,478	93,122	-43,693	-25,682	-2,835	-19,966	-69,653	52,123	-888	42,534	-7,080	17,968	-22,975	80,166
Creditors	5,696	25,513	-11,936	-4,044	10,089	4,577	144	-266,549	109,015	-155,947	-107,494	24,898	8,388	407,510
Accruals and Deferred Income	3,594	9,612	34,400	-11,412	-10,411	26,623	-30,216	37,804	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	263,759	312,017	426,442	319,082	206,647	260,098	176,479	48,198	209,776	-62,925	23,134	112,060	157,285	489,780
Investing Activities
capital expenditure	-174,994	-666,198	-179,823	-300,665	-153,556	-4,580	-81,782	-294,566	-209,583	-158,560	6,712	-168,665	-110,700	-689,263
Change in Investments	0	0	-3,755	0	0	0	0	0	0	0	0	0	0	3,755
cash flow from investments	-174,994	-666,198	-176,068	-300,665	-153,556	-4,580	-81,782	-294,566	-209,583	-158,560	6,712	-168,665	-110,700	-693,018
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-13,726	-10,688	-17,505	-7,020	-7,253	-39,691	-1,000	124,495	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	-24,101	-21,304	29,843	-17,362	-16,982	-16,848	-16,425	124,441	0	0	0	0	0	0
Hire Purchase and Lease Commitments	-65,678	69,433	88,673	34,871	-98,548	-49,370	-71,743	243,622	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	-259,739	-193	221,485	-29,846	56,605	-46,585	58,273
share issue	0	0	0	0	0	0	4,000	0	0	0	0	0	0	144,965
interest	-1,405	-3,154	-4,126	-3,932	-4,917	-6,712	-8,364	-4,635	0	0	0	0	0	0
cash flow from financing	-104,910	34,287	96,885	6,557	-127,700	-112,621	-93,532	228,184	-193	221,485	-29,846	56,605	-46,585	203,238
cash and cash equivalents
cash	-16,145	-319,894	347,258	24,974	-74,608	125,878	0	0	0	0	0	0	0	0
overdraft	0	0	0	0	0	-17,020	-1,164	18,184	0	0	0	0	0	0
change in cash	-16,145	-319,894	347,258	24,974	-74,608	142,898	1,164	-18,184	0	0	0	0	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for b.buckingham and sons limited. Get real-time insights into b.buckingham and 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 b.buckingham and sons limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in OX29 area or any other competitors across 12 key performance metrics.

B.BUCKINGHAM AND SONS LIMITED group structure

B.Buckingham And Sons Limited has no subsidiary companies.

Ultimate parent company

B.BUCKINGHAM AND SONS LIMITED

01007213

B.BUCKINGHAM AND SONS LIMITED Shareholders

claire buckingham	50%
n. buckingham	50%

B.Buckingham And Sons Limited currently has 3 directors. The longest serving directors include Mr Nicholas Buckingham (Mar 2010) and Miss Claire Buckingham (Mar 2010).

officer	age	start	end	role
Mr Nicholas Buckingham	51 years	Mar 2010	-	Director
Miss Claire Buckingham	54 years	Mar 2010	-	Director
Mr Brian Buckingham	83 years	Sep 2014	-	Director

P&L

April 2023

turnover

670.6k

-30%

operating profit

53.9k

gross margin

45.2%

+30.32%

turnover

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

Balance Sheet

April 2023

net assets

1.3m

+0.03%

total assets

1.6m

-0.03%

cash

87.5k

-0.16%

net assets

Total assets minus all liabilities

Similar Companies

a.f. holmes (eaton bray) limited

4.5

j.w.burgess & sons limited

hale associates limited

4.5

beef production systems limited

british charolais cattle society limited (the)

company number

01007213

Type

Private limited with Share Capital

industry

01420 - Raising of other cattle and buffaloes

incorporation date

April 1971

ultimate parent company

None

previous names

N/A

address

barnard gate lodge farm, barnard gate, witney, oxfordshire, OX29 6XE

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 11 charges/mortgages relating to b.buckingham and sons limited. Currently there are 2 open charges and 9 have been satisfied in the past.

b.buckingham and sons limited Company Information

b.buckingham and sons limited Estimated Valuation

b.buckingham and sons limited Estimated Valuation

b.buckingham and sons limited Estimated Valuation

B.buckingham And Sons Limited Overview

B.buckingham And Sons Limited Health Check

B.BUCKINGHAM AND SONS LIMITED financials

b.buckingham and sons limited Credit Report and Business Information

B.buckingham And Sons Limited Competitor Analysis

b.buckingham and sons limited Ownership

b.buckingham and sons limited directors

b.buckingham and sons limited company details

b.buckingham and sons limited Charges & Mortgages

b.buckingham and sons limited Companies House Filings - See Documents