e.milner builders(merchants)limited
e.milner builders(merchants)limited Company Information
Company Number
01034087
Next Accounts
Jun 2025
Shareholders
sarah plumridge
Group Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
chawley manor farm, bottom road, west wycombe, bucks, HP14 4BS
Website
acquiredbusinessservices.come.milner builders(merchants)limited Estimated Valuation
Pomanda estimates the enterprise value of E.MILNER BUILDERS(MERCHANTS)LIMITED at £1.2m based on a Turnover of £360.3k and 3.32x industry multiple (adjusted for size and gross margin).
e.milner builders(merchants)limited Estimated Valuation
Pomanda estimates the enterprise value of E.MILNER BUILDERS(MERCHANTS)LIMITED at £173.3k based on an EBITDA of £26.7k and a 6.49x industry multiple (adjusted for size and gross margin).
e.milner builders(merchants)limited Estimated Valuation
Pomanda estimates the enterprise value of E.MILNER BUILDERS(MERCHANTS)LIMITED at £2.7m based on Net Assets of £1.6m and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
E.milner Builders(merchants)limited Overview
E.milner Builders(merchants)limited is a live company located in west wycombe, HP14 4BS with a Companies House number of 01034087. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in December 1971, it's largest shareholder is sarah plumridge with a 100% stake. E.milner Builders(merchants)limited is a mature, micro sized company, Pomanda has estimated its turnover at £360.3k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
E.milner Builders(merchants)limited Health Check
Pomanda's financial health check has awarded E.Milner Builders(Merchants)Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
3 Weak
Size
annual sales of £360.3k, make it smaller than the average company (£849.8k)
- E.milner Builders(merchants)limited
£849.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 35%, show it is growing at a faster rate (2.8%)
- E.milner Builders(merchants)limited
2.8% - Industry AVG
Production
with a gross margin of 72.3%, this company has a comparable cost of product (72.3%)
- E.milner Builders(merchants)limited
72.3% - Industry AVG
Profitability
an operating margin of 7.4% make it less profitable than the average company (27.7%)
- E.milner Builders(merchants)limited
27.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - E.milner Builders(merchants)limited
4 - Industry AVG
Pay Structure
on an average salary of £31.8k, the company has an equivalent pay structure (£31.8k)
- E.milner Builders(merchants)limited
£31.8k - Industry AVG
Efficiency
resulting in sales per employee of £180.2k, this is equally as efficient (£180.2k)
- E.milner Builders(merchants)limited
£180.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- E.milner Builders(merchants)limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- E.milner Builders(merchants)limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- E.milner Builders(merchants)limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 848 weeks, this is more cash available to meet short term requirements (12 weeks)
848 weeks - E.milner Builders(merchants)limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.1%, this is a lower level of debt than the average (67.9%)
3.1% - E.milner Builders(merchants)limited
67.9% - Industry AVG
E.MILNER BUILDERS(MERCHANTS)LIMITED financials
E.Milner Builders(Merchants)Limited's latest turnover from September 2023 is estimated at £360.3 thousand and the company has net assets of £1.6 million. According to their latest financial statements, E.Milner Builders(Merchants)Limited has 2 employees and maintains cash reserves of £801.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 |
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 2,916 | 3,103 | 670 | 2,778 | 3,449 | 4,458 | 23,159 | ||||||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 163 | 163 | |||||||||||||
| Cash | 801,156 | 748,197 | 705,144 | 680,443 | 634,551 | 599,350 | 557,527 | 519,753 | 472,061 | 457,104 | 426,063 | 398,534 | 364,414 | 335,567 | 276,592 |
| misc current assets | |||||||||||||||
| total current assets | 801,156 | 748,197 | 705,144 | 680,443 | 634,551 | 602,429 | 560,793 | 519,753 | 472,061 | 457,104 | 426,733 | 401,312 | 367,863 | 340,025 | 299,751 |
| total assets | 1,601,156 | 1,548,197 | 1,505,144 | 1,480,443 | 1,434,551 | 1,402,429 | 1,360,793 | 1,319,753 | 1,272,061 | 1,257,104 | 1,226,733 | 1,201,312 | 1,167,863 | 1,140,025 | 1,099,751 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 1,126 | 372 | 7,792 | 9,793 | 39,793 | 46,313 | 52,627 | 67,127 | 78,353 | 63,096 | 341,646 | 325,939 | |||
| Group/Directors Accounts | 35,189 | 34,809 | 34,809 | 35,809 | 14,888 | 4,000 | |||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 13,901 | 10,720 | 7,984 | 11,578 | 9,927 | 11,032 | 11,269 | 11,802 | |||||||
| total current liabilities | 49,090 | 46,655 | 43,165 | 47,387 | 24,815 | 22,824 | 21,062 | 51,595 | 46,313 | 52,627 | 67,127 | 78,353 | 63,096 | 341,646 | 325,939 |
| loans | 20,921 | 28,000 | 30,000 | ||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 20,921 | 28,000 | 30,000 | ||||||||||||
| total liabilities | 49,090 | 46,655 | 43,165 | 47,387 | 45,736 | 50,824 | 51,062 | 51,595 | 46,313 | 52,627 | 67,127 | 78,353 | 63,096 | 341,646 | 325,939 |
| net assets | 1,552,066 | 1,501,542 | 1,461,979 | 1,433,056 | 1,388,815 | 1,351,605 | 1,309,731 | 1,268,158 | 1,225,748 | 1,204,477 | 1,159,606 | 1,122,959 | 1,104,767 | 798,379 | 773,812 |
| total shareholders funds | 1,552,066 | 1,501,542 | 1,461,979 | 1,433,056 | 1,388,815 | 1,351,605 | 1,309,731 | 1,268,158 | 1,225,748 | 1,204,477 | 1,159,606 | 1,122,959 | 1,104,767 | 798,379 | 773,812 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -3,079 | -187 | 3,266 | -670 | -2,108 | -671 | -1,009 | -18,701 | 23,159 | ||||||
| Creditors | -1,126 | 754 | 372 | -7,792 | -2,001 | -30,000 | -6,520 | -6,314 | -14,500 | -11,226 | 15,257 | -278,550 | 15,707 | 325,939 | |
| Accruals and Deferred Income | 3,181 | 2,736 | -3,594 | 1,651 | -1,105 | -237 | -533 | 11,802 | |||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 800,000 | ||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 380 | -1,000 | 20,921 | 10,888 | 4,000 | ||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -20,921 | -7,079 | -2,000 | 30,000 | |||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 52,959 | 43,053 | 24,701 | 45,892 | 35,201 | 41,823 | 37,774 | 47,692 | 14,957 | 31,041 | 27,529 | 34,120 | 28,847 | 58,975 | 276,592 |
| overdraft | |||||||||||||||
| change in cash | 52,959 | 43,053 | 24,701 | 45,892 | 35,201 | 41,823 | 37,774 | 47,692 | 14,957 | 31,041 | 27,529 | 34,120 | 28,847 | 58,975 | 276,592 |
e.milner builders(merchants)limited Credit Report and Business Information
E.milner Builders(merchants)limited Competitor Analysis
Perform a competitor analysis for e.milner builders(merchants)limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in HP14 area or any other competitors across 12 key performance metrics.
e.milner builders(merchants)limited Ownership
E.MILNER BUILDERS(MERCHANTS)LIMITED group structure
E.Milner Builders(Merchants)Limited has no subsidiary companies.
Ultimate parent company
E.MILNER BUILDERS(MERCHANTS)LIMITED
01034087
e.milner builders(merchants)limited directors
E.Milner Builders(Merchants)Limited currently has 2 directors. The longest serving directors include Ms Sarah Plumridge (May 1995) and Mrs Jillian Plumridge (Dec 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Sarah Plumridge | 58 years | May 1995 | - | Director | |
| Mrs Jillian Plumridge | United Kingdom | 81 years | Dec 2023 | - | Director |
P&L
September 2023turnover
360.3k
+97%
operating profit
26.7k
0%
gross margin
72.4%
+1.22%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
1.6m
+0.03%
total assets
1.6m
+0.03%
cash
801.2k
+0.07%
net assets
Total assets minus all liabilities
e.milner builders(merchants)limited company details
company number
01034087
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
December 1971
age
54
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
N/A
accountant
RAY BARTLETT & CO
auditor
-
address
chawley manor farm, bottom road, west wycombe, bucks, HP14 4BS
Bank
-
Legal Advisor
-
e.milner builders(merchants)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 did not find charges/mortgages relating to e.milner builders(merchants)limited.
e.milner builders(merchants)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 E.MILNER BUILDERS(MERCHANTS)LIMITED. This can take several minutes, an email will notify you when this has completed.
e.milner builders(merchants)limited Companies House Filings - See Documents
| date | description | view/download |
|---|
