brendan anderton butchers limited Company Information
Company Number
04950725
Registered Address
stonelands farm ribchester road, hothersall, preston, lancashire, PR3 3XA
Industry
Retail sale of meat and meat products in specialised stores
Wholesale of meat and meat products
Telephone
01772783340
Next Accounts Due
January 2025
Group Structure
View All
Shareholders
roger daniel anderton 28%
austin brendan anderton 28%
View Allbrendan anderton butchers limited Estimated Valuation
Pomanda estimates the enterprise value of BRENDAN ANDERTON BUTCHERS LIMITED at £1.6m based on a Turnover of £5.5m and 0.3x industry multiple (adjusted for size and gross margin).
brendan anderton butchers limited Estimated Valuation
Pomanda estimates the enterprise value of BRENDAN ANDERTON BUTCHERS LIMITED at £1.1m based on an EBITDA of £253.5k and a 4.35x industry multiple (adjusted for size and gross margin).
brendan anderton butchers limited Estimated Valuation
Pomanda estimates the enterprise value of BRENDAN ANDERTON BUTCHERS LIMITED at £14.7m based on Net Assets of £4.6m and 3.21x industry multiple (adjusted for liquidity).
Brendan Anderton 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.
Brendan Anderton Butchers Limited Overview
Brendan Anderton Butchers Limited is a live company located in preston, PR3 3XA with a Companies House number of 04950725. It operates in the wholesale of meat and meat products sector, SIC Code 46320. Founded in November 2003, it's largest shareholder is roger daniel anderton with a 28% stake. Brendan Anderton Butchers Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.5m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Brendan Anderton Butchers Limited Health Check
Pomanda's financial health check has awarded Brendan Anderton Butchers Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
4 Weak
Size
annual sales of £5.5m, make it smaller than the average company (£12.6m)
- Brendan Anderton Butchers Limited
£12.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (6.3%)
- Brendan Anderton Butchers Limited
6.3% - Industry AVG
Production
with a gross margin of 16.6%, this company has a comparable cost of product (16.6%)
- Brendan Anderton Butchers Limited
16.6% - Industry AVG
Profitability
an operating margin of 3.1% make it as profitable than the average company (2.9%)
- Brendan Anderton Butchers Limited
2.9% - Industry AVG
Employees
with 33 employees, this is above the industry average (19)
33 - Brendan Anderton Butchers Limited
19 - Industry AVG
Pay Structure
on an average salary of £29.8k, the company has an equivalent pay structure (£29.8k)
- Brendan Anderton Butchers Limited
£29.8k - Industry AVG
Efficiency
resulting in sales per employee of £165.5k, this is less efficient (£339.8k)
- Brendan Anderton Butchers Limited
£339.8k - Industry AVG
Debtor Days
it gets paid by customers after 48 days, this is later than average (28 days)
- Brendan Anderton Butchers Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (25 days)
- Brendan Anderton Butchers Limited
25 days - Industry AVG
Stock Days
it holds stock equivalent to 8 days, this is less than average (13 days)
- Brendan Anderton Butchers Limited
13 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 134 weeks, this is more cash available to meet short term requirements (22 weeks)
134 weeks - Brendan Anderton Butchers Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5.7%, this is a lower level of debt than the average (60.3%)
5.7% - Brendan Anderton Butchers Limited
60.3% - Industry AVG
brendan anderton butchers limited Credit Report and Business Information
Brendan Anderton Butchers Limited Competitor Analysis
Perform a competitor analysis for brendan anderton butchers limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
brendan anderton butchers limited Ownership
BRENDAN ANDERTON BUTCHERS LIMITED group structure
Brendan Anderton Butchers Limited has no subsidiary companies.
Ultimate parent company
BRENDAN ANDERTON BUTCHERS LIMITED
04950725
brendan anderton butchers limited directors
Brendan Anderton Butchers Limited currently has 5 directors. The longest serving directors include Mr Roger Anderton (Nov 2003) and Ms Petrina Anderton (Nov 2003).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Roger Anderton | 41 years | Nov 2003 | - | Director | |
Ms Petrina Anderton | 70 years | Nov 2003 | - | Director | |
Mr Austin Anderton | 45 years | Nov 2003 | - | Director | |
Mr Humphrey Anderton | 78 years | Nov 2003 | - | Director | |
Ms Emma Medhurst | 48 years | Nov 2003 | - | Director |
BRENDAN ANDERTON BUTCHERS LIMITED financials
Brendan Anderton Butchers Limited's latest turnover from April 2023 is estimated at £5.5 million and the company has net assets of £4.6 million. According to their latest financial statements, Brendan Anderton Butchers Limited has 33 employees and maintains cash reserves of £364.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Apr 2023 | Apr 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 | ||||||||||||||
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 | 33 | 32 | 33 | 48 | 63 | 65 | 60 | |||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2023 | Apr 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 | 566,546 | 559,781 | 526,001 | 585,213 | 600,891 | 578,857 | 571,976 | 600,253 | 680,491 | 667,077 | 670,216 | 622,761 | 621,688 | 624,751 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 3,633 | 7,267 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 1,198,109 | 1,153,390 | 1,149,405 | 1,066,291 | 863,407 | 250,000 | 250,000 | 250,000 | 231,588 | 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 | 1,764,655 | 1,713,171 | 1,675,406 | 1,651,504 | 1,464,298 | 828,857 | 825,609 | 857,520 | 912,079 | 667,077 | 670,216 | 622,761 | 621,688 | 624,751 |
Stock & work in progress | 104,825 | 101,860 | 87,770 | 75,000 | 80,000 | 80,000 | 134,000 | 115,000 | 105,000 | 115,000 | 98,000 | 110,000 | 78,000 | 48,000 |
Trade Debtors | 730,040 | 502,428 | 288,698 | 240,823 | 514,015 | 547,621 | 490,317 | 788,516 | 488,068 | 480,338 | 481,614 | 405,807 | 446,586 | 361,988 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 28,565 | 44,603 | 1,524 | 25,364 | 22,973 | 33,870 | 39,227 | 0 | 505,994 | 0 | 0 | 0 | 0 | 0 |
Cash | 364,413 | 452,036 | 449,452 | 508,525 | 334,765 | 730,741 | 585,811 | 486,320 | 1,101,200 | 1,361,282 | 901,367 | 724,715 | 430,165 | 428,580 |
misc current assets | 1,862,834 | 1,882,542 | 1,828,623 | 1,642,047 | 1,692,326 | 1,641,225 | 1,619,149 | 1,046,000 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 3,090,677 | 2,983,469 | 2,656,067 | 2,491,759 | 2,644,079 | 3,033,457 | 2,868,504 | 2,435,836 | 2,200,262 | 1,956,620 | 1,480,981 | 1,240,522 | 954,751 | 838,568 |
total assets | 4,855,332 | 4,696,640 | 4,331,473 | 4,143,263 | 4,108,377 | 3,862,314 | 3,694,113 | 3,293,356 | 3,112,341 | 2,623,697 | 2,151,197 | 1,863,283 | 1,576,439 | 1,463,319 |
Bank overdraft | 0 | 0 | 6,474 | 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 | 18,276 | 38,519 | 11,663 | 4,592 | 0 | 1,299 | 5,122 | 84,101 | 147,470 | 168,433 | 140,731 | 139,144 | 112,656 | 129,212 |
Group/Directors Accounts | 56,973 | 12,073 | 26,970 | 14,970 | 2,970 | 71 | 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 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 65,893 | 75,215 | 64,974 | 42,674 | 63,265 | 81,661 | 99,905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 141,142 | 125,807 | 110,081 | 62,236 | 66,235 | 83,031 | 105,027 | 84,101 | 147,470 | 168,433 | 140,731 | 139,144 | 112,656 | 129,212 |
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 | 0 | 1,899 | 38,849 | 91,000 | 91,000 | 121,000 |
provisions | 133,978 | 128,849 | 110,670 | 85,551 | 97,154 | 82,120 | 75,735 | 69,281 | 69,886 | 71,040 | 66,658 | 56,890 | 53,600 | 54,100 |
total long term liabilities | 133,978 | 128,849 | 110,670 | 85,551 | 97,154 | 82,120 | 75,735 | 69,281 | 69,886 | 72,939 | 105,507 | 147,890 | 144,600 | 175,100 |
total liabilities | 275,120 | 254,656 | 220,751 | 147,787 | 163,389 | 165,151 | 180,762 | 153,382 | 217,356 | 241,372 | 246,238 | 287,034 | 257,256 | 304,312 |
net assets | 4,580,212 | 4,441,984 | 4,110,722 | 3,995,476 | 3,944,988 | 3,697,163 | 3,513,351 | 3,139,974 | 2,894,985 | 2,382,325 | 1,904,959 | 1,576,249 | 1,319,183 | 1,159,007 |
total shareholders funds | 4,580,212 | 4,441,984 | 4,110,722 | 3,995,476 | 3,944,988 | 3,697,163 | 3,513,351 | 3,139,974 | 2,894,985 | 2,382,325 | 1,904,959 | 1,576,249 | 1,319,183 | 1,159,007 |
Apr 2023 | Apr 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 | ||||||||||||||
Depreciation | 86,525 | 75,640 | 58,613 | 72,711 | 83,688 | 74,993 | 78,023 | 83,453 | 95,993 | 87,128 | 75,916 | 57,632 | 52,309 | 43,834 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 3,633 | 3,634 | 3,633 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | ||||||||||||||
Stock | 2,965 | 14,090 | 12,770 | -5,000 | 0 | -54,000 | 19,000 | 10,000 | -10,000 | 17,000 | -12,000 | 32,000 | 30,000 | 48,000 |
Debtors | 211,574 | 256,809 | 24,035 | -270,801 | -44,503 | 51,947 | -258,972 | -205,546 | 513,724 | -1,276 | 75,807 | -40,779 | 84,598 | 361,988 |
Creditors | -20,243 | 26,856 | 7,071 | 4,592 | -1,299 | -3,823 | -78,979 | -63,369 | -20,963 | 27,702 | 1,587 | 26,488 | -16,556 | 129,212 |
Accruals and Deferred Income | -9,322 | 10,241 | 22,300 | -20,591 | -18,396 | -18,244 | 99,905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 5,129 | 18,179 | 25,119 | -11,603 | 15,034 | 6,385 | 6,454 | -605 | -1,154 | 4,382 | 9,768 | 3,290 | -500 | 54,100 |
Cash flow from operations | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 44,719 | 3,985 | 83,114 | 202,884 | 613,407 | 0 | 0 | 18,412 | 231,588 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 44,900 | -14,897 | 12,000 | 12,000 | 2,899 | 71 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,899 | -36,950 | -52,151 | 0 | -30,000 | 121,000 |
share issue | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
cash and cash equivalents | ||||||||||||||
cash | -87,623 | 2,584 | -59,073 | 173,760 | -395,976 | 144,930 | 99,491 | -614,880 | -260,082 | 459,915 | 176,652 | 294,550 | 1,585 | 428,580 |
overdraft | 0 | -6,474 | 6,474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -87,623 | 9,058 | -65,547 | 173,760 | -395,976 | 144,930 | 99,491 | -614,880 | -260,082 | 459,915 | 176,652 | 294,550 | 1,585 | 428,580 |
P&L
April 2023turnover
5.5m
+28%
operating profit
167k
0%
gross margin
16.7%
+4.55%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2023net assets
4.6m
+0.03%
total assets
4.9m
+0.03%
cash
364.4k
-0.19%
net assets
Total assets minus all liabilities
brendan anderton butchers limited company details
company number
04950725
Type
Private limited with Share Capital
industry
47220 - Retail sale of meat and meat products in specialised stores
46320 - Wholesale of meat and meat products
incorporation date
November 2003
age
21
accounts
Total Exemption Full
ultimate parent company
previous names
longdale limited (December 2003)
incorporated
UK
address
stonelands farm ribchester road, hothersall, preston, lancashire, PR3 3XA
last accounts submitted
April 2023
brendan anderton 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 did not find charges/mortgages relating to brendan anderton butchers limited.
brendan anderton butchers limited Companies House Filings - See Documents
date | description | view/download |
---|