Blake And Boughton Limited

POWER SEARCH PRICING

SOLUTIONS

blake and boughton limited Company Information

Live

MatureSmallDeclining

Company Number

04297770

Next Accounts

Sep 2025

Industry

Wholesale of other machinery and equipment

Repair of machinery

Directors

Stuart Kemp

Scott Langlands

Shareholders

d brash holdings limited

stuart andrew kemp

Group Structure

View All

Contact

Registered Address

units 8 - 10 roman way, thetford, IP24 1XB

Website

www.blakeandboughton.co.uk

blake and boughton limited Estimated Valuation

£6.6m

Pomanda estimates the enterprise value of BLAKE AND BOUGHTON LIMITED at £6.6m based on Net Assets of £2.5m and 2.7x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Blake And Boughton Limited is a live company located in thetford, IP24 1XB with a Companies House number of 04297770. It operates in the repair of machinery sector, SIC Code 33120. Founded in October 2001, it's largest shareholder is d brash holdings limited with a 94.5% stake. Blake And Boughton Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.3m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Blake And Boughton Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

4 Strong

3 Regular

5 Weak

Size

annual sales of £2.3m, make it smaller than the average company (£13.2m)

Growth

3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (7.1%)

EXPORT

Blake And Boughton Limited's latest turnover from December 2023 is estimated at £2.3 million and the company has net assets of £2.5 million. According to their latest financial statements, Blake And Boughton Limited has 15 employees and maintains cash reserves of £169.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	2,286,128	2,657,998	2,294,541	2,307,640	2,298,319	2,498,202	2,610,147	2,215,783	2,076,513	438,629	1,047,067	1,073,210	914,517	878,793	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,632,015	1,892,998	1,625,492	1,655,124	1,621,626	1,750,341	1,716,264	1,075,946	949,399	305,116	722,704	733,858	610,559	569,782	0
Gross Profit	654,113	765,001	669,049	652,516	676,693	747,861	893,883	1,139,837	1,127,114	133,513	324,363	339,352	303,959	309,011	0
Admin Expenses	389,439	396,125	391,777	331,586	324,249	309,001	488,838	558,394	509,439	250,630	336,395	193,256	316,543	282,168	-169,181
Operating Profit	264,674	368,876	277,272	320,930	352,444	438,860	405,045	581,443	617,675	-117,117	-12,032	146,096	-12,584	26,843	169,181
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	5,810	3,306	532	251	1,387	1,801	602	0	0	698	918	831	405	291	91
Pre-Tax Profit	270,484	372,181	277,804	321,181	353,831	440,660	405,647	581,443	617,675	-116,419	-11,114	146,926	-12,179	27,133	169,272
Tax	-67,621	-70,714	-52,783	-61,024	-67,228	-83,725	-77,073	-115,509	-124,002	0	0	-35,262	0	-7,597	-47,396
Profit After Tax	202,863	301,467	225,021	260,157	286,603	356,935	328,574	465,934	493,673	-116,419	-11,114	111,664	-12,179	19,536	121,876
Dividends Paid	0	0	0	0	0	0	0	513,500	482,560	0	0	0	0	0	0
Retained Profit	202,863	301,467	225,021	260,157	286,603	356,935	328,574	-47,566	11,113	-116,419	-11,114	111,664	-12,179	19,536	121,876
Employee Costs	740,524	644,092	666,044	745,545	765,798	878,759	586,285	426,928	403,110	76,904	184,743	185,578	176,192	202,187	0
Number Of Employees	15	14	15	17	17	20	15	12	9	2	5	5	5	6	0
EBITDA*	284,875	390,995	295,229	337,438	353,594	455,151	441,176	589,734	625,023	-111,242	-4,510	153,666	-3,257	33,336	174,488

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	55,783	52,484	52,313	52,770	58,654	36,407	104,015	20,107	17,284	12,865	18,740	18,500	24,081	15,578	12,024
Intangible Assets	0	0	0	0	0	0	-1,300	-1,300	-1,300	-1,300	-1,300	-1,300	0	1,300	2,600
Investments & Other	1,267,590	1,267,530	30	30	30	30	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,323,373	1,320,014	52,343	52,800	58,684	36,437	102,715	18,807	15,984	11,565	17,440	17,200	24,081	16,878	14,624
Stock & work in progress	199,010	145,574	114,925	101,612	136,405	134,781	100,917	125,096	99,664	102,914	85,168	74,120	74,368	61,452	36,337
Trade Debtors	426,512	595,910	485,769	451,311	462,837	505,777	745,486	387,753	0	8,500	202,181	177,556	173,648	180,697	180,190
Group Debtors	1,299,617	1,140,040	1,494,040	1,128,368	846,075	588,375	0	0	0	0	0	0	0	0	0
Misc Debtors	1,212	16,925	19,154	23,113	22,970	31,370	0	0	16,900	0	0	0	0	0	0
Cash	169,337	51,998	136,894	288,808	213,166	156,605	323,643	157,767	200,260	162,422	116,950	250,140	82,087	79,891	36,332
misc current assets	0	0	0	0	0	0	0	0	7,339	0	0	0	0	0	0
total current assets	2,095,688	1,950,447	2,250,782	1,993,212	1,681,453	1,416,908	1,170,046	670,616	324,163	273,836	404,299	501,816	330,103	322,040	252,859
total assets	3,419,061	3,270,461	2,303,125	2,046,012	1,740,137	1,453,345	1,272,761	689,423	340,147	285,401	421,739	519,016	354,184	338,918	267,483
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	91,957	128,113	104,605	119,123	96,119	102,002	195,271	80,752	0	169,882	189,801	275,964	222,796	194,670	144,063
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	245,548	265,649	234,013	256,411	232,328	231,502	327,340	243,299	244,455	0	0	0	0	0	0
total current liabilities	337,505	393,762	338,618	375,534	328,447	333,504	522,611	324,051	244,455	169,882	189,801	275,964	222,796	194,670	144,063
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	56,204	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	607,500	607,500	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	13,587	11,593	8,368	7,472	8,841	3,595	1,955	1,955	1,955	1,955	1,955	1,955	1,955	2,636	1,444
total long term liabilities	621,087	619,093	8,368	7,472	8,841	3,595	58,159	1,955	1,955	1,955	1,955	1,955	1,955	2,636	1,444
total liabilities	958,592	1,012,855	346,986	383,006	337,288	337,099	580,770	326,006	246,410	171,837	191,756	277,919	224,751	197,306	145,507
net assets	2,460,469	2,257,606	1,956,139	1,663,006	1,402,849	1,116,246	691,991	363,417	93,737	113,564	229,983	241,097	129,433	141,612	121,976
total shareholders funds	2,460,469	2,257,606	1,956,139	1,663,006	1,402,849	1,116,246	691,991	363,417	93,737	113,564	229,983	241,097	129,433	141,612	121,976

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	264,674	368,876	277,272	320,930	352,444	438,860	405,045	581,443	617,675	-117,117	-12,032	146,096	-12,584	26,843	169,181
Depreciation	20,201	22,119	17,957	16,508	1,150	14,991	36,131	8,291	7,348	5,875	7,522	6,270	8,027	5,193	4,007
Amortisation	0	0	0	0	0	1,300	0	0	0	0	0	1,300	1,300	1,300	1,300
Tax	-67,621	-70,714	-52,783	-61,024	-67,228	-83,725	-77,073	-115,509	-124,002	0	0	-35,262	0	-7,597	-47,396
Stock	53,436	30,649	13,313	-34,793	1,624	33,864	-24,179	25,432	-3,250	17,746	11,048	-248	12,916	25,115	36,337
Debtors	-25,534	-246,088	396,171	270,910	206,360	380,036	357,733	370,853	8,400	-193,681	24,625	3,908	-7,049	507	180,190
Creditors	-36,156	23,508	-14,518	23,004	-5,883	-93,269	114,519	80,752	-169,882	-19,919	-86,163	53,168	28,126	50,607	144,063
Accruals and Deferred Income	-20,101	31,636	-22,398	24,083	826	-95,838	84,041	-1,156	244,455	0	0	0	0	0	0
Deferred Taxes & Provisions	1,994	3,225	896	-1,369	5,246	1,640	0	0	0	0	0	0	-681	1,192	1,444
Cash flow from operations	135,089	594,089	-203,058	86,015	78,571	-229,941	229,109	157,536	570,444	44,774	-126,346	167,912	18,321	51,916	56,072
Investing Activities
capital expenditure	-23,500	-22,290	-17,500	-10,624	-23,397	50,017	-120,039	-11,114	-11,767	0	-7,762	-689	-16,530	-8,747	-19,931
Change in Investments	60	1,267,500	0	0	0	30	0	0	0	0	0	0	0	0	0
cash flow from investments	-23,560	-1,289,790	-17,500	-10,624	-23,397	49,987	-120,039	-11,114	-11,767	0	-7,762	-689	-16,530	-8,747	-19,931
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	-56,204	56,204	0	0	0	0	0	0	0	0
other long term liabilities	0	607,500	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	68,112	0	0	67,320	0	317,246	-30,940	0	0	0	0	100	100
interest	5,810	3,306	532	251	1,387	1,801	602	0	0	698	918	831	405	291	91
cash flow from financing	5,810	610,806	68,644	251	1,387	12,917	56,806	317,246	-30,940	698	918	831	405	391	191
cash and cash equivalents
cash	117,339	-84,896	-151,914	75,642	56,561	-167,038	165,876	-42,493	37,838	45,472	-133,190	168,053	2,196	43,559	36,332
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	117,339	-84,896	-151,914	75,642	56,561	-167,038	165,876	-42,493	37,838	45,472	-133,190	168,053	2,196	43,559	36,332

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for blake and boughton limited. Get real-time insights into blake and boughton 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 blake and boughton limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in IP24 area or any other competitors across 12 key performance metrics.

BLAKE AND BOUGHTON LIMITED group structure

Blake And Boughton Limited has 2 subsidiary companies.

Ultimate parent company

D BRASH HOLDINGS LIMITED

SC458849

1 parent

BLAKE AND BOUGHTON LIMITED

04297770

2 subsidiaries

EASTERN WEIGHBRIDGE TESTING LTD

10573123

STC SOLUTIONS LTD

04237478

BLAKE AND BOUGHTON LIMITED Shareholders

d brash holdings limited	94.45%
stuart andrew kemp	5.55%

Blake And Boughton Limited currently has 2 directors. The longest serving directors include Mr Stuart Kemp (Feb 2014) and Mr Scott Langlands (Jan 2018).

officer	country	age	start	end	role
Mr Stuart Kemp	England	44 years	Feb 2014	-	Director
Mr Scott Langlands	Scotland	45 years	Jan 2018	-	Director

P&L

December 2023

turnover

2.3m

-14%

operating profit

264.7k

gross margin

28.7%

-0.59%

turnover

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

Balance Sheet

December 2023

net assets

2.5m

+0.09%

total assets

3.4m

+0.05%

cash

169.3k

+2.26%

net assets

Total assets minus all liabilities

Similar Companies

testwall uk limited

westin drives limited

2.5

patrick edwards limited

the mower shop (northampton) limited

1.5

adam jackson limited

company number

04297770

Type

Private limited with Share Capital

industry

46690 - Wholesale of other machinery and equipment

33120 - Repair of machinery

incorporation date

October 2001

ultimate parent company

D BRASH HOLDINGS LIMITED

previous names

N/A

address

units 8 - 10 roman way, thetford, IP24 1XB

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 blake and boughton 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 BLAKE AND BOUGHTON LIMITED. This can take several minutes, an email will notify you when this has completed.

blake and boughton limited Company Information

blake and boughton limited Estimated Valuation

blake and boughton limited Estimated Valuation

blake and boughton limited Estimated Valuation

Blake And Boughton Limited Overview

Blake And Boughton Limited Health Check

BLAKE AND BOUGHTON LIMITED financials

blake and boughton limited Credit Report and Business Information

Blake And Boughton Limited Competitor Analysis

blake and boughton limited Ownership

blake and boughton limited directors

blake and boughton limited company details

blake and boughton limited Charges & Mortgages

blake and boughton limited Capital Raised & Share Issues BETA

blake and boughton limited Companies House Filings - See Documents