Pomanda estimates the enterprise value of KING BROS. (BUTCHERS) LIMITED at £186.6k based on a Turnover of £77.2k and 2.42x industry multiple (adjusted for size and gross margin).
king bros. (butchers) limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of KING BROS. (BUTCHERS) LIMITED at £0 based on an EBITDA of £-2.5m and a 4.73x industry multiple (adjusted for size and gross margin).
king bros. (butchers) limitedEstimated Valuation
£867.9k
Pomanda estimates the enterprise value of KING BROS. (BUTCHERS) LIMITED at £867.9k based on Net Assets of £497.1k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
King Bros. (butchers) LimitedOverview
King Bros. (butchers) Limited is a live company located in spalding, PE12 6FY with a Companies House number of 01366927. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in May 1978, it's largest shareholder is
ashley king group limited
with a 100% stake. King Bros. (butchers) Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£77.2k with
high
growth in recent years.
Pomanda's financial health check has awarded King Bros. (Butchers) Limited a 3 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 Rating3out of 5
3 Strong
1 Regular
5 Weak
Size
annual sales of £77.2k, make it smaller than the average company (£953.3k)
£77.2k - King Bros. (butchers) Limited
£953.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (5.6%)
20% - King Bros. (butchers) Limited
5.6% - Industry AVG
Production
with a gross margin of 31.4%, this company has a higher cost of product (73%)
31.4% - King Bros. (butchers) Limited
73% - Industry AVG
Profitability
an operating margin of -3221.9% make it less profitable than the average company (28.7%)
-3221.9% - King Bros. (butchers) Limited
28.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - King Bros. (butchers) Limited
4 - Industry AVG
Pay Structure
on an average salary of £33.6k, the company has an equivalent pay structure (£33.6k)
£33.6k - King Bros. (butchers) Limited
£33.6k - Industry AVG
Efficiency
resulting in sales per employee of £77.2k, this is less efficient (£191.7k)
£77.2k - King Bros. (butchers) Limited
£191.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - King Bros. (butchers) Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - King Bros. (butchers) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - King Bros. (butchers) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 47 weeks, this is more cash available to meet short term requirements (10 weeks)
47 weeks - King Bros. (butchers) Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5.8%, this is a lower level of debt than the average (69.5%)
5.8% - King Bros. (butchers) Limited
69.5% - Industry AVG
KING BROS. (BUTCHERS) LIMITED financials
EXPORT
King Bros. (Butchers) Limited's latest turnover from June 2024 is estimated at £77.2 thousand and the company has net assets of £497.1 thousand. According to their latest financial statements, King Bros. (Butchers) Limited has 1 employee and maintains cash reserves of £27.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 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
77,188
70,201
65,128
44,536
186,484
134,187
81,423
43,966
29,243
34,693
15,445
40,304
40,855
50,411
256,457
Other Income Or Grants
Cost Of Sales
52,931
49,111
46,157
32,132
131,540
94,556
56,408
29,673
19,911
25,057
11,206
29,859
29,853
36,733
178,254
Gross Profit
24,257
21,090
18,971
12,403
54,943
39,631
25,014
14,293
9,332
9,636
4,239
10,445
11,003
13,679
78,204
Admin Expenses
2,511,181
-389,312
-2,726,503
-869
43,115
26,688
12,146
5,031
1,950
1,713
-6,368
3,129
4,212
15,729
-438,435
Operating Profit
-2,486,924
410,402
2,745,474
13,272
11,828
12,943
12,868
9,262
7,382
7,923
10,607
7,316
6,791
-2,050
516,639
Interest Payable
Interest Receivable
1,007
275
197
16
52
190
170
133
84
57
216
194
Pre-Tax Profit
-2,485,917
410,677
2,745,670
13,288
11,828
12,943
12,868
9,314
7,573
8,093
10,741
7,400
6,847
-1,834
516,833
Tax
-102,669
-521,677
-2,525
-2,247
-2,459
-2,445
-1,770
-1,514
-1,618
-2,256
-1,702
-1,643
-144,713
Profit After Tax
-2,485,917
308,008
2,223,993
10,763
9,581
10,484
10,423
7,544
6,058
6,474
8,485
5,698
5,204
-1,834
372,120
Dividends Paid
Retained Profit
-2,485,917
308,008
2,223,993
10,763
9,581
10,484
10,423
7,544
6,058
6,474
8,485
5,698
5,204
-1,834
372,120
Employee Costs
33,617
31,195
30,378
27,218
28,062
55,332
53,181
51,859
26,400
26,372
25,200
24,132
24,111
23,477
24,560
Number Of Employees
1
1
1
1
1
2
2
2
1
1
1
1
1
1
1
EBITDA*
-2,486,924
410,402
2,745,474
13,272
11,828
12,943
12,868
9,262
7,382
7,923
10,607
7,316
6,791
-2,050
516,639
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 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
49,940
49,940
429,029
427,218
423,742
423,742
363,438
355,260
355,260
355,260
355,260
355,260
301,751
Intangible Assets
Investments & Other
440,000
3,392,275
1,965
1,965
1,965
1,965
1,965
1,965
1,965
Debtors (Due After 1 year)
Total Fixed Assets
489,940
3,442,215
429,029
427,218
423,742
423,742
365,403
357,225
357,225
357,225
357,225
357,225
303,716
Stock & work in progress
Trade Debtors
7,354
44,820
30,782
16,114
3,195
6,372
7,646
3,251
9,270
9,473
11,951
58,637
Group Debtors
500,000
3,062,115
2,994,365
Misc Debtors
526,309
507
639
Cash
27,573
10,803
208
31,270
41,655
34,378
33,577
19,690
13,799
8,898
77,657
misc current assets
total current assets
527,573
3,599,227
2,995,080
39,263
44,820
30,782
16,114
3,195
48,027
42,024
36,828
28,960
23,272
20,849
136,294
total assets
527,573
3,599,227
3,485,020
3,481,478
473,849
458,000
439,856
426,937
413,430
399,249
394,053
386,185
380,497
378,074
440,010
Bank overdraft
Bank loan
Trade Creditors
33,612
27,344
19,684
17,188
11,223
3,100
4,378
4,995
5,005
7,786
67,888
Group/Directors Accounts
4,683
543,683
27,183
13,656
other short term finances
hp & lease commitments
other current liabilities
25,804
72,541
511,335
3,634
total current liabilities
30,487
616,224
538,518
17,290
33,612
27,344
19,684
17,188
11,223
3,100
4,378
4,995
5,005
7,786
67,888
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
505,335
total long term liabilities
505,335
total liabilities
30,487
616,224
538,518
522,625
33,612
27,344
19,684
17,188
11,223
3,100
4,378
4,995
5,005
7,786
67,888
net assets
497,086
2,983,003
2,946,502
2,958,853
440,237
430,656
420,172
409,749
402,207
396,149
389,675
381,190
375,492
370,288
372,122
total shareholders funds
497,086
2,983,003
2,946,502
2,958,853
440,237
430,656
420,172
409,749
402,207
396,149
389,675
381,190
375,492
370,288
372,122
Jun 2024
Jun 2023
Jun 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
-2,486,924
410,402
2,745,474
13,272
11,828
12,943
12,868
9,262
7,382
7,923
10,607
7,316
6,791
-2,050
516,639
Depreciation
Amortisation
Tax
-102,669
-521,677
-2,525
-2,247
-2,459
-2,445
-1,770
-1,514
-1,618
-2,256
-1,702
-1,643
-144,713
Stock
Debtors
-3,088,424
593,552
2,986,879
-36,827
14,038
14,668
12,919
-3,177
-1,274
4,395
-6,019
-203
-2,478
-46,686
58,637
Creditors
-33,612
6,268
7,660
2,496
5,965
8,123
-1,278
-617
-10
-2,781
-60,102
67,888
Accruals and Deferred Income
-46,737
-438,794
507,701
3,634
Deferred Taxes & Provisions
-505,335
505,335
Cash flow from operations
554,763
-724,613
-760,716
522,931
1,811
3,476
16,634
15,265
632
13,753
5,807
4,845
-15,466
381,177
Investing Activities
capital expenditure
49,940
379,089
-1,811
-3,476
-60,304
-8,178
-53,509
-301,751
Change in Investments
-440,000
-2,952,275
3,392,275
-1,965
1,965
cash flow from investments
489,940
2,952,275
-3,013,186
-1,811
-3,476
-58,339
-8,178
-53,509
-303,716
Financing Activities
Bank loans
Group/Directors Accounts
-539,000
516,500
13,527
13,656
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-271,507
-2,236,344
2,507,853
-2
2
interest
1,007
275
197
16
52
190
170
133
84
57
216
194
cash flow from financing
-537,993
245,268
-2,222,620
2,521,525
50
190
170
133
84
57
216
196
cash and cash equivalents
cash
16,770
10,595
-31,062
31,270
-41,655
7,277
801
13,887
5,891
4,901
-68,759
77,657
overdraft
change in cash
16,770
10,595
-31,062
31,270
-41,655
7,277
801
13,887
5,891
4,901
-68,759
77,657
king bros. (butchers) 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 king bros. (butchers) limited. Get real-time insights into king bros. (butchers) limited's credit score, group structure and payment trends.
Perform a competitor analysis for king bros. (butchers) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in PE12 area or any other competitors across 12 key performance metrics.
king bros. (butchers) limited Ownership
KING BROS. (BUTCHERS) LIMITED group structure
King Bros. (Butchers) Limited has no subsidiary companies.
1 goodison road, lincs gateway business park, spalding, lincolnshire, PE12 6FY
Bank
-
Legal Advisor
-
king bros. (butchers) 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 12 charges/mortgages relating to king bros. (butchers) limited. Currently there are 1 open charges and 11 have been satisfied in the past.
king bros. (butchers) 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 KING BROS. (BUTCHERS) LIMITED. This can take several minutes, an email will notify you when this has completed.
king bros. (butchers) limitedCompanies House Filings - See Documents
