Andrew Butler Golf & Leisure Services Limited

POWER SEARCH PRICING

SOLUTIONS

andrew butler golf & leisure services limited Company Information

Company Number

03050116

Next Accounts

Feb 2026

Directors

Jonathon Butler

Shareholders

jonathon andrew butler

Group Structure

View All

Industry

Activities of sport clubs

Registered Address

kingsdown golf club, kingsdown golf club, wiltshire, SN14 9BS

Website

http://kingsdowngolfclub.co.uk

andrew butler golf & leisure services limited Estimated Valuation

£274.9k

Pomanda estimates the enterprise value of ANDREW BUTLER GOLF & LEISURE SERVICES LIMITED at £274.9k based on a Turnover of £333.4k and 0.82x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Andrew Butler Golf & Leisure Services Limited is a live company located in wiltshire, SN14 9BS with a Companies House number of 03050116. It operates in the activities of sport clubs sector, SIC Code 93120. Founded in April 1995, it's largest shareholder is jonathon andrew butler with a 100% stake. Andrew Butler Golf & Leisure Services Limited is a mature, micro sized company, Pomanda has estimated its turnover at £333.4k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Andrew Butler Golf & Leisure Services Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

2 Strong

3 Regular

5 Weak

Size

annual sales of £333.4k, make it in line with the average company (£385.6k)

Growth

3 year (CAGR) sales growth of 11%, show it is growing at a slower rate (15.6%)

EXPORT

Andrew Butler Golf & Leisure Services Limited's latest turnover from May 2024 is estimated at £333.4 thousand and the company has net assets of £51.1 thousand. According to their latest financial statements, Andrew Butler Golf & Leisure Services Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	May 2024	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	333,429	145,440	130,535	241,032	131,977	115,043	180,949	185,069	139,184	136,928	146,413	179,485	189,234	166,425	143,261
Other Income Or Grants
Cost Of Sales	241,019	104,423	99,033	180,174	85,808	79,268	122,409	118,194	93,151	89,297	99,052	128,414	142,598	121,853	94,006
Gross Profit	92,411	41,017	31,502	60,858	46,168	35,775	58,540	66,875	46,032	47,631	47,362	51,071	46,636	44,572	49,255
Admin Expenses	98,280	41,017	28,523	62,611	53,684	31,919	58,965	61,909	41,733	43,281	40,241	46,397	49,262	47,974	-15,733
Operating Profit	-5,869		2,979	-1,753	-7,516	3,856	-425	4,966	4,299	4,350	7,121	4,674	-2,626	-3,402	64,988
Interest Payable
Interest Receivable								12	38	18	29	29	14	42	30
Pre-Tax Profit	-5,869		2,979	-1,753	-7,516	3,856	-425	4,978	4,338	4,369	7,151	4,703	-2,612	-3,360	65,018
Tax			-566			-733		-946	-867	-874	-1,502	-1,082			-18,205
Profit After Tax	-5,869		2,413	-1,753	-7,516	3,123	-425	4,032	3,470	3,495	5,649	3,621	-2,612	-3,360	46,813
Dividends Paid
Retained Profit	-5,869		2,413	-1,753	-7,516	3,123	-425	4,032	3,470	3,495	5,649	3,621	-2,612	-3,360	46,813
Employee Costs	66,596	65,378	64,500	66,209	66,752	69,872	45,355	65,660	47,523	51,822	50,939	52,920	54,346	52,693	40,428
Number Of Employees	3	3	3	3	3	3	2	3	2	2	2	2	2	2	2
EBITDA*	-5,869		2,979	-1,753	-7,516	3,856	-425	4,966	4,686	4,866	7,414	5,063	-2,218	-3,019	65,497

* Earnings Before Interest, Tax, Depreciation and Amortisation

	May 2024	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	1,122	151,497	151,497	152,130	150,340	150,454	150,605	150,872	151,162	151,549	150,876	151,169	151,225	151,146	151,529
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	1,122	151,497	151,497	152,130	150,340	150,454	150,605	150,872	151,162	151,549	150,876	151,169	151,225	151,146	151,529
Stock & work in progress									9,875	8,950	10,352	11,617	12,908	14,593	17,169
Trade Debtors	75,780	23,651	23,651	52,224	19,589	13,460	17,741	16,627
Group Debtors
Misc Debtors
Cash									9,340	6,019	1,345	10,440	1,039	4,495	12,155
misc current assets
total current assets	75,780	23,651	23,651	52,224	19,589	13,460	17,741	16,627	19,215	14,969	11,697	22,057	13,947	19,088	29,324
total assets	76,902	175,148	175,148	204,354	169,929	163,914	168,346	167,499	170,377	166,518	162,573	173,226	165,172	170,234	180,853
Bank overdraft
Bank loan
Trade Creditors	25,221	117,598	117,598	149,217	113,039	99,508	107,063	105,791	113,299	112,910	112,460	128,762	124,329	126,779	134,038
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities	25,221	117,598	117,598	149,217	113,039	99,508	107,063	105,791	113,299	112,910	112,460	128,762	124,329	126,779	134,038
loans
hp & lease commitments
Accruals and Deferred Income	600	600	600	600	600	600	600	600
other liabilities
provisions
total long term liabilities	600	600	600	600	600	600	600	600
total liabilities	25,821	118,198	118,198	149,817	113,639	100,108	107,663	106,391	113,299	112,910	112,460	128,762	124,329	126,779	134,038
net assets	51,081	56,950	56,950	54,537	56,290	63,806	60,683	61,108	57,078	53,608	50,113	44,464	40,843	43,455	46,815
total shareholders funds	51,081	56,950	56,950	54,537	56,290	63,806	60,683	61,108	57,078	53,608	50,113	44,464	40,843	43,455	46,815

	May 2024	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	-5,869	2,979	-1,753	-7,516	3,856	-425	4,966	4,299	4,350	7,121	4,674	-2,626	-3,402	64,988
Depreciation								387	516	293	389	408	383	509
Amortisation
Tax		-566			-733		-946	-867	-874	-1,502	-1,082			-18,205
Stock							-9,875	925	-1,402	-1,265	-1,291	-1,685	-2,576	17,169
Debtors	52,129	-28,573	32,635	6,129	-4,281	1,114	16,627
Creditors	-92,377	-31,619	36,178	13,531	-7,555	1,272	-7,508	389	450	-16,302	4,433	-2,450	-7,259	134,038
Accruals and Deferred Income							600
Deferred Taxes & Provisions
Cash flow from operations	-150,375	-633	1,790	-114	-151	-267	-9,640	3,283	5,844	-9,125	9,705	-2,983	-7,702	164,161
Investing Activities
capital expenditure	150,375	633	-1,790	114	151	267	290		-1,189		-333	-487		-152,038
Change in Investments
cash flow from investments	150,375	633	-1,790	114	151	267	290		-1,189		-333	-487		-152,038
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							-2							2
interest							12	38	18	29	29	14	42	30
cash flow from financing							10	38	18	29	29	14	42	32
cash and cash equivalents
cash							-9,340	3,321	4,674	-9,095	9,401	-3,456	-7,660	12,155
overdraft
change in cash							-9,340	3,321	4,674	-9,095	9,401	-3,456	-7,660	12,155

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for andrew butler golf & leisure services limited. Get real-time insights into andrew butler golf & leisure services 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 andrew butler golf & leisure services limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in SN14 area or any other competitors across 12 key performance metrics.

ANDREW BUTLER GOLF & LEISURE SERVICES LIMITED group structure

Andrew Butler Golf & Leisure Services Limited has no subsidiary companies.

Ultimate parent company

ANDREW BUTLER GOLF & LEISURE SERVICES LIMITED

03050116

ANDREW BUTLER GOLF & LEISURE SERVICES LIMITED Shareholders

jonathon andrew butler

100%

Andrew Butler Golf & Leisure Services Limited currently has 1 director, Jonathon Butler serving since May 1995.

officer	country	age	start	end	role
Jonathon Butler	United Kingdom	63 years	May 1995	-	Director

P&L

May 2024

turnover

333.4k

+129%

operating profit

-5.9k

gross margin

27.8%

-1.73%

turnover

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

Balance Sheet

May 2024

net assets

51.1k

-0.1%

total assets

76.9k

-0.56%

cash

net assets

Total assets minus all liabilities

Similar Companies

bath canoe club limited

2.5

rodway hill golf club limited

salisbury rugby football club limited

1.5

the north molton sporting society limited

3.5

the bristol aeroplane company motor club

company number

03050116

Type

Private limited with Share Capital

industry

93120 - Activities of sport clubs

incorporation date

April 1995

ultimate parent company

None

previous names

N/A

address

kingsdown golf club, kingsdown golf club, wiltshire, SN14 9BS

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 andrew butler golf & leisure services limited.

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 ANDREW BUTLER GOLF & LEISURE SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.

andrew butler golf & leisure services limited Company Information

andrew butler golf & leisure services limited Estimated Valuation

andrew butler golf & leisure services limited Estimated Valuation

andrew butler golf & leisure services limited Estimated Valuation

Andrew Butler Golf & Leisure Services Limited Overview

Andrew Butler Golf & Leisure Services Limited Health Check

ANDREW BUTLER GOLF & LEISURE SERVICES LIMITED financials

andrew butler golf & leisure services limited Credit Report and Business Information

Andrew Butler Golf & Leisure Services Limited Competitor Analysis

andrew butler golf & leisure services limited Ownership

andrew butler golf & leisure services limited directors

andrew butler golf & leisure services limited company details

andrew butler golf & leisure services limited Charges & Mortgages

andrew butler golf & leisure services limited Capital Raised & Share Issues BETA

andrew butler golf & leisure services limited Companies House Filings - See Documents