Jims Butchers Limited

POWER SEARCH PRICING

SOLUTIONS

jims butchers limited Company Information

Live

MatureSmallHealthy

Company Number

04670625

Website

https://jimsbutchers.co.uk

Registered Address

124 thorpe road, norwich, norfolk, NR1 1RS

Industry

Retail sale of meat and meat products in specialised stores

Telephone

02072545573

Next Accounts Due

December 2024

Group Structure

View All

Directors

James Wyllie21 Years

Tracy Wyllie1 Years

Shareholders

james anderson wyllie 50%

tracy ann wyllie 50%

jims butchers limited Estimated Valuation

£1.9m

Pomanda estimates the enterprise value of JIMS BUTCHERS LIMITED at £1.9m based on Net Assets of £365.4k and 5.08x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Jims Butchers Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Jims Butchers Limited is a live company located in norfolk, NR1 1RS with a Companies House number of 04670625. It operates in the retail sale of meat and meat products in specialised stores sector, SIC Code 47220. Founded in February 2003, it's largest shareholder is james anderson wyllie with a 50% stake. Jims Butchers Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.9m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Jims Butchers Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

7 Strong

2 Regular

3 Weak

Size

annual sales of £2.9m, make it larger than the average company (£927.4k)

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (5.3%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for jims butchers limited. Get real-time insights into jims butchers 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 jims butchers limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

JIMS BUTCHERS LIMITED group structure

Jims Butchers Limited has no subsidiary companies.

Ultimate parent company

JIMS BUTCHERS LIMITED

04670625

JIMS BUTCHERS LIMITED Shareholders

james anderson wyllie	50%
tracy ann wyllie	50%

Jims Butchers Limited currently has 2 directors. The longest serving directors include Mr James Wyllie (Feb 2003) and Mrs Tracy Wyllie (Jan 2023).

officer	country	age	start	end	role
Mr James Wyllie		57 years	Feb 2003	-	Director
Mrs Tracy Wyllie	England	58 years	Jan 2023	-	Director

EXPORT

Jims Butchers Limited's latest turnover from March 2023 is estimated at £2.9 million and the company has net assets of £365.4 thousand. According to their latest financial statements, Jims Butchers Limited has 20 employees and maintains cash reserves of £212.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	2,930,977	3,138,152	1,858,460	2,214,197	2,748,852	3,083,331	3,074,661	3,995,141	4,651,492	4,604,798	3,818,808	3,274,822	2,675,022	2,562,207
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,341,203	2,536,671	1,351,557	1,707,561	2,153,464	2,337,591	2,332,986	2,983,676	3,488,289	3,430,702	2,788,214	2,303,294	1,873,650	1,777,709
Gross Profit	589,773	601,480	506,903	506,636	595,387	745,740	741,675	1,011,466	1,163,203	1,174,096	1,030,593	971,528	801,371	784,498
Admin Expenses	584,479	433,495	585,827	581,022	594,880	755,878	669,176	1,029,149	1,135,596	1,131,665	954,284	965,646	773,325	512,735
Operating Profit	5,294	167,985	-78,924	-74,386	507	-10,138	72,499	-17,683	27,607	42,431	76,309	5,882	28,046	271,763
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	9,721	1,593	164	149	1,203	776	298	613	661	560	435	410	403	166
Pre-Tax Profit	15,015	169,578	-78,760	-74,237	1,710	-9,362	72,798	-17,070	28,268	42,991	76,743	6,292	28,449	271,929
Tax	-2,853	-32,220	0	0	-325	0	-14,559	0	-5,936	-9,888	-18,418	-1,636	-7,966	-76,140
Profit After Tax	12,162	137,358	-78,760	-74,237	1,385	-9,362	58,238	-17,070	22,332	33,103	58,325	4,656	20,483	195,789
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	12,162	137,358	-78,760	-74,237	1,385	-9,362	58,238	-17,070	22,332	33,103	58,325	4,656	20,483	195,789
Employee Costs	448,493	367,625	308,515	432,341	528,681	374,743	362,794	875,024	743,558	505,578	543,098	474,452	541,368	609,985
Number Of Employees	20	18	17	19	22	18	16	39	37	25	28	25	28	31
EBITDA*	19,974	183,627	-66,209	-56,751	22,475	7,916	93,844	-3,067	43,941	61,478	90,448	19,856	38,779	282,239

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	45,079	48,464	36,481	49,196	64,913	55,942	68,670	51,427	59,214	70,601	59,265	69,033	60,386	51,837
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	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
Total Fixed Assets	45,079	48,464	36,481	49,196	64,913	55,942	68,670	51,427	59,214	70,601	59,265	69,033	60,386	51,837
Stock & work in progress	93,827	95,729	63,270	45,657	58,221	55,055	43,201	32,622	39,308	40,685	54,766	70,703	36,061	35,897
Trade Debtors	298,277	256,652	138,011	198,537	312,838	310,757	331,395	308,022	296,030	255,589	260,219	192,144	169,774	125,261
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	2,667	2,487	2,548	6,097	12,988	895	1,195	6,283	0	0	0	0	0	0
Cash	212,221	245,222	179,473	148,937	148,922	171,815	138,490	99,925	145,242	119,328	104,581	69,347	94,559	66,526
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	606,992	600,090	383,302	399,228	532,969	538,522	514,281	446,852	480,580	415,602	419,566	332,194	300,394	227,684
total assets	652,071	648,554	419,783	448,424	597,882	594,464	582,951	498,279	539,794	486,203	478,831	401,227	360,780	279,521
Bank overdraft	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
Trade Creditors	168,383	147,442	87,988	73,784	130,186	138,823	113,213	121,821	191,620	142,609	153,863	108,231	94,329	73,245
Group/Directors Accounts	80,157	84,648	97,473	62,888	69,063	56,378	50,633	0	0	11,207	38,215	63,568	44,179	4,987
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	3,986	0	0	0	0	0	0
other current liabilities	27,129	54,224	11,440	7,910	18,254	22,769	30,699	46,289	0	0	0	0	0	0
total current liabilities	275,669	286,314	196,901	144,582	217,503	217,970	194,545	172,096	191,620	153,816	192,078	171,799	138,508	78,232
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	3,986	9,531	0	0	0	0
provisions	11,000	9,000	7,000	9,200	11,500	9,000	11,550	7,565	8,500	9,500	6,500	7,500	5,000	4,500
total long term liabilities	11,000	9,000	7,000	9,200	11,500	9,000	11,550	7,565	12,486	19,031	6,500	7,500	5,000	4,500
total liabilities	286,669	295,314	203,901	153,782	229,003	226,970	206,095	179,661	204,106	172,847	198,578	179,299	143,508	82,732
net assets	365,402	353,240	215,882	294,642	368,879	367,494	376,856	318,618	335,688	313,356	280,253	221,928	217,272	196,789
total shareholders funds	365,402	353,240	215,882	294,642	368,879	367,494	376,856	318,618	335,688	313,356	280,253	221,928	217,272	196,789

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	5,294	167,985	-78,924	-74,386	507	-10,138	72,499	-17,683	27,607	42,431	76,309	5,882	28,046	271,763
Depreciation	14,680	15,642	12,715	17,635	21,968	18,054	21,345	14,616	16,334	19,047	14,139	13,974	10,733	10,476
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-2,853	-32,220	0	0	-325	0	-14,559	0	-5,936	-9,888	-18,418	-1,636	-7,966	-76,140
Stock	-1,902	32,459	17,613	-12,564	3,166	11,854	10,579	-6,686	-1,377	-14,081	-15,937	34,642	164	35,897
Debtors	41,805	118,580	-64,075	-121,192	14,174	-20,938	18,285	18,275	40,441	-4,630	68,075	22,370	44,513	125,261
Creditors	20,941	59,454	14,204	-56,402	-8,637	25,610	-8,608	-69,799	49,011	-11,254	45,632	13,902	21,084	73,245
Accruals and Deferred Income	-27,095	42,784	3,530	-10,344	-4,515	-7,930	-15,590	46,289	0	0	0	0	0	0
Deferred Taxes & Provisions	2,000	2,000	-2,200	-2,300	2,500	-2,550	3,985	-935	-1,000	3,000	-1,000	2,500	500	4,500
Cash flow from operations	-26,936	104,606	-4,213	7,959	-5,842	32,130	30,208	-39,101	46,952	62,047	64,524	-22,390	7,720	122,686
Investing Activities
capital expenditure	-11,295	-27,625	0	-1,918	-30,939	-5,326	-38,588	-6,829	-4,947	-30,383	-4,371	-22,621	-19,282	-62,313
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-11,295	-27,625	0	-1,918	-30,939	-5,326	-38,588	-6,829	-4,947	-30,383	-4,371	-22,621	-19,282	-62,313
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-4,491	-12,825	34,585	-6,175	12,685	5,745	50,633	0	-11,207	-27,008	-25,353	19,389	39,192	4,987
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	-3,986	3,986	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	-3,986	-5,545	9,531	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	1,000
interest	9,721	1,593	164	149	1,203	776	298	613	661	560	435	410	403	166
cash flow from financing	5,230	-11,232	34,749	-6,026	13,888	6,521	46,945	613	-16,091	-16,917	-24,918	19,799	39,595	6,153
cash and cash equivalents
cash	-33,001	65,749	30,536	15	-22,893	33,325	38,565	-45,317	25,914	14,747	35,234	-25,212	28,033	66,526
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-33,001	65,749	30,536	15	-22,893	33,325	38,565	-45,317	25,914	14,747	35,234	-25,212	28,033	66,526

P&L

March 2023

turnover

2.9m

-7%

operating profit

5.3k

gross margin

20.2%

+4.98%

turnover

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

Balance Sheet

March 2023

net assets

365.4k

+0.03%

total assets

652.1k

+0.01%

cash

212.2k

-0.13%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

porterford limited

rumps limited

3.5

hurren (stevenage) limited

3.5

walton meats limited

lidgate farm shops limited

1.5

company number

04670625

Type

Private limited with Share Capital

industry

47220 - Retail sale of meat and meat products in specialised stores

incorporation date

February 2003

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

124 thorpe road, norwich, norfolk, NR1 1RS

last accounts submitted

March 2023

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 jims butchers limited.

jims butchers limited Company Information

jims butchers limited Estimated Valuation

jims butchers limited Estimated Valuation

jims butchers limited Estimated Valuation

Jims Butchers Limited AI Business Plan

Jims Butchers Limited Overview

Jims Butchers Limited Health Check

jims butchers limited Credit Report and Business Information

Jims Butchers Limited Competitor Analysis

jims butchers limited Ownership

jims butchers limited directors

JIMS BUTCHERS LIMITED financials

jims butchers limited company details

jims butchers limited Charges & Mortgages

jims butchers limited Companies House Filings - See Documents