appleyards (buxton) limited
appleyards (buxton) limited Company Information
Company Number
04545366
Next Accounts
Jun 2025
Shareholders
martin rolf olsson
emma olsson
Group Structure
View All
Industry
Retail sale of tobacco products in specialised stores
Registered Address
montgomery chambers, 22 hardwick street, buxton, derbyshire, SK17 6DH
Website
-appleyards (buxton) limited Estimated Valuation
Pomanda estimates the enterprise value of APPLEYARDS (BUXTON) LIMITED at £72.8k based on a Turnover of £213.5k and 0.34x industry multiple (adjusted for size and gross margin).
appleyards (buxton) limited Estimated Valuation
Pomanda estimates the enterprise value of APPLEYARDS (BUXTON) LIMITED at £14.4k based on an EBITDA of £4.8k and a 3.01x industry multiple (adjusted for size and gross margin).
appleyards (buxton) limited Estimated Valuation
Pomanda estimates the enterprise value of APPLEYARDS (BUXTON) LIMITED at £74.2k based on Net Assets of £34.1k and 2.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Appleyards (buxton) Limited Overview
Appleyards (buxton) Limited is a live company located in buxton, SK17 6DH with a Companies House number of 04545366. It operates in the retail sale of tobacco products in specialised stores sector, SIC Code 47260. Founded in September 2002, it's largest shareholder is martin rolf olsson with a 50% stake. Appleyards (buxton) Limited is a mature, micro sized company, Pomanda has estimated its turnover at £213.5k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Appleyards (buxton) Limited Health Check
Pomanda's financial health check has awarded Appleyards (Buxton) Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
4 Weak
Size
annual sales of £213.5k, make it smaller than the average company (£294.8k)
- Appleyards (buxton) Limited
£294.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (9.7%)
- Appleyards (buxton) Limited
9.7% - Industry AVG
Production
with a gross margin of 22.1%, this company has a higher cost of product (31.9%)
- Appleyards (buxton) Limited
31.9% - Industry AVG
Profitability
an operating margin of 2.2% make it more profitable than the average company (-0.7%)
- Appleyards (buxton) Limited
-0.7% - Industry AVG
Employees
with 3 employees, this is similar to the industry average (3)
3 - Appleyards (buxton) Limited
3 - Industry AVG
Pay Structure
on an average salary of £13.8k, the company has an equivalent pay structure (£13.8k)
- Appleyards (buxton) Limited
£13.8k - Industry AVG
Efficiency
resulting in sales per employee of £71.2k, this is equally as efficient (£77.3k)
- Appleyards (buxton) Limited
£77.3k - Industry AVG
Debtor Days
it gets paid by customers after 116 days, this is later than average (21 days)
- Appleyards (buxton) Limited
21 days - Industry AVG
Creditor Days
its suppliers are paid after 118 days, this is slower than average (10 days)
- Appleyards (buxton) Limited
10 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Appleyards (buxton) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Appleyards (buxton) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 61.3%, this is a lower level of debt than the average (75.7%)
61.3% - Appleyards (buxton) Limited
75.7% - Industry AVG
APPLEYARDS (BUXTON) LIMITED financials
Appleyards (Buxton) Limited's latest turnover from September 2023 is estimated at £213.5 thousand and the company has net assets of £34.1 thousand. According to their latest financial statements, Appleyards (Buxton) Limited has 3 employees and maintains cash reserves of 0 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 | 3 | 3 | 3 | 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 | 19,899 | 20,666 | 21,517 | 22,463 | 23,514 | 24,682 | 25,980 | 27,426 | 10,797 | 9,035 | 9,569 | 10,635 | 11,816 | 10,924 | 12,137 |
| Intangible Assets | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | ||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 19,899 | 20,666 | 21,517 | 22,463 | 23,514 | 24,682 | 25,980 | 27,426 | 23,797 | 22,035 | 22,569 | 23,635 | 24,816 | 23,924 | 25,137 |
| Stock & work in progress | 33,100 | 35,000 | 36,150 | 33,250 | 36,500 | 33,800 | 33,000 | ||||||||
| Trade Debtors | 68,197 | 56,682 | 62,827 | 51,684 | 41,488 | 43,344 | 34,260 | 33,600 | 5,000 | 5,000 | |||||
| Group Debtors | |||||||||||||||
| Misc Debtors | |||||||||||||||
| Cash | 630 | 940 | 1,301 | 1,093 | 1,849 | 782 | 860 | ||||||||
| misc current assets | |||||||||||||||
| total current assets | 68,197 | 56,682 | 62,827 | 51,684 | 41,488 | 43,344 | 34,260 | 33,600 | 33,730 | 40,940 | 42,451 | 34,343 | 38,349 | 34,582 | 33,860 |
| total assets | 88,096 | 77,348 | 84,344 | 74,147 | 65,002 | 68,026 | 60,240 | 61,026 | 57,527 | 62,975 | 65,020 | 57,978 | 63,165 | 58,506 | 58,997 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 54,026 | 46,869 | 47,658 | 35,112 | 31,261 | 34,261 | 27,077 | 31,780 | 32,112 | 34,588 | 36,383 | 31,542 | 33,099 | 32,334 | 33,250 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | |||||||||||||||
| total current liabilities | 54,026 | 46,869 | 47,658 | 35,112 | 31,261 | 34,261 | 27,077 | 31,780 | 32,112 | 34,588 | 36,383 | 31,542 | 33,099 | 32,334 | 33,250 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 6,928 | 6,928 | 6,928 | 7,728 | 6,493 | 4,618 | 921 | 3,558 | 6,490 | 6,001 | 10,471 | 9,746 | 2,446 | ||
| provisions | |||||||||||||||
| total long term liabilities | 6,928 | 6,928 | 6,928 | 7,728 | 6,493 | 4,618 | 921 | 3,558 | 6,490 | 6,001 | 10,471 | 9,746 | 2,446 | ||
| total liabilities | 54,026 | 46,869 | 54,586 | 42,040 | 38,189 | 41,989 | 33,570 | 36,398 | 33,033 | 38,146 | 42,873 | 37,543 | 43,570 | 42,080 | 35,696 |
| net assets | 34,070 | 30,479 | 29,758 | 32,107 | 26,813 | 26,037 | 26,670 | 24,628 | 24,494 | 24,829 | 22,147 | 20,435 | 19,595 | 16,426 | 23,301 |
| total shareholders funds | 34,070 | 30,479 | 29,758 | 32,107 | 26,813 | 26,037 | 26,670 | 24,628 | 24,494 | 24,829 | 22,147 | 20,435 | 19,595 | 16,426 | 23,301 |
| 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 | 1,199 | 1,004 | 1,066 | 1,181 | 1,096 | 1,213 | 1,113 | ||||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | -33,100 | -1,900 | -1,150 | 2,900 | -3,250 | 2,700 | 800 | 33,000 | |||||||
| Debtors | 11,515 | -6,145 | 11,143 | 10,196 | -1,856 | 9,084 | 660 | 33,600 | -5,000 | 5,000 | |||||
| Creditors | 7,157 | -789 | 12,546 | 3,851 | -3,000 | 7,184 | -4,703 | -332 | -2,476 | -1,795 | 4,841 | -1,557 | 765 | -916 | 33,250 |
| Accruals and Deferred Income | |||||||||||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -6,928 | -800 | 1,235 | 1,875 | 3,697 | -2,637 | -2,932 | 489 | -4,470 | 725 | 7,300 | 2,446 | |||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -630 | -310 | -361 | 208 | -756 | 1,067 | -78 | 860 | |||||||
| overdraft | |||||||||||||||
| change in cash | -630 | -310 | -361 | 208 | -756 | 1,067 | -78 | 860 |
appleyards (buxton) limited Credit Report and Business Information
Appleyards (buxton) Limited Competitor Analysis
Perform a competitor analysis for appleyards (buxton) limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in SK17 area or any other competitors across 12 key performance metrics.
appleyards (buxton) limited Ownership
APPLEYARDS (BUXTON) LIMITED group structure
Appleyards (Buxton) Limited has no subsidiary companies.
Ultimate parent company
APPLEYARDS (BUXTON) LIMITED
04545366
appleyards (buxton) limited directors
Appleyards (Buxton) Limited currently has 2 directors. The longest serving directors include Mrs Emma Olsson (Sep 2015) and Mr Martin Olsson (Mar 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Emma Olsson | England | 54 years | Sep 2015 | - | Director |
| Mr Martin Olsson | England | 53 years | Mar 2024 | - | Director |
P&L
September 2023turnover
213.5k
+46%
operating profit
4.8k
0%
gross margin
22.1%
+14.52%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
34.1k
+0.12%
total assets
88.1k
+0.14%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
appleyards (buxton) limited company details
company number
04545366
Type
Private limited with Share Capital
industry
47260 - Retail sale of tobacco products in specialised stores
incorporation date
September 2002
age
23
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
-
address
montgomery chambers, 22 hardwick street, buxton, derbyshire, SK17 6DH
Bank
-
Legal Advisor
-
appleyards (buxton) 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 appleyards (buxton) limited.
appleyards (buxton) 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 APPLEYARDS (BUXTON) LIMITED. This can take several minutes, an email will notify you when this has completed.
appleyards (buxton) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
