brendan anderton butchers limited

4.5

brendan anderton butchers limited Company Information

Share BRENDAN ANDERTON BUTCHERS LIMITED
Live 
MatureMidHigh

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

Directors

Roger Anderton20 Years

Petrina Anderton20 Years

View All

Shareholders

roger daniel anderton 28%

austin brendan anderton 28%

View All

brendan anderton butchers limited Estimated Valuation

£1.6m

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

£1.1m

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

£14.7m

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).

Valuation Calculator
This valuation is estimated based on financial data from April 2023 

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.

View Sample

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.

View Sample
View Sample
View Sample

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

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

4 Weak

size

Size

annual sales of £5.5m, make it smaller than the average company (£12.6m)

£5.5m - Brendan Anderton Butchers Limited

£12.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (6.3%)

16% - Brendan Anderton Butchers Limited

6.3% - Industry AVG

production

Production

with a gross margin of 16.6%, this company has a comparable cost of product (16.6%)

16.6% - Brendan Anderton Butchers Limited

16.6% - Industry AVG

profitability

Profitability

an operating margin of 3.1% make it as profitable than the average company (2.9%)

3.1% - Brendan Anderton Butchers Limited

2.9% - Industry AVG

employees

Employees

with 33 employees, this is above the industry average (19)

33 - Brendan Anderton Butchers Limited

19 - Industry AVG

paystructure

Pay Structure

on an average salary of £29.8k, the company has an equivalent pay structure (£29.8k)

£29.8k - Brendan Anderton Butchers Limited

£29.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £165.5k, this is less efficient (£339.8k)

£165.5k - Brendan Anderton Butchers Limited

£339.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 48 days, this is later than average (28 days)

48 days - Brendan Anderton Butchers Limited

28 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 1 days, this is quicker than average (25 days)

1 days - Brendan Anderton Butchers Limited

25 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 8 days, this is less than average (13 days)

8 days - Brendan Anderton Butchers Limited

13 days - Industry AVG

cashbalance

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

debtlevel

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

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for brendan anderton butchers limited. Get real-time insights into brendan anderton 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

Brendan Anderton Butchers Limited Competitor Analysis

BETA
competitor_analysis_table_img

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 Shareholders

roger daniel anderton 28%
austin brendan anderton 28%
emma jane winifride anderton 20%
humphrey brendan anderton 12%
petrina alicia anderton 12%

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).

officercountryagestartendrole
Mr Roger Anderton41 years Nov 2003- Director
Ms Petrina Anderton70 years Nov 2003- Director
Mr Austin Anderton45 years Nov 2003- Director
Mr Humphrey Anderton78 years Nov 2003- Director
Ms Emma Medhurst48 years Nov 2003- Director

BRENDAN ANDERTON BUTCHERS LIMITED financials

EXPORTms excel logo

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 HousePomanda Estimates

Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover5,462,6294,276,4003,352,6133,469,5607,516,1375,387,5025,068,0776,139,0574,123,4414,898,1704,107,4233,814,3903,813,1993,269,397
Other Income Or Grants00000000000000
Cost Of Sales4,553,9713,596,0252,661,6432,830,0606,133,5864,306,9534,170,4454,968,6643,362,4114,034,6003,338,4563,038,3462,987,3282,605,770
Gross Profit908,658680,376690,971639,4991,382,5511,080,548897,6321,170,392761,030863,570768,967776,044825,871663,628
Admin Expenses741,704274,573548,974577,5901,080,590856,911438,013868,125126,361264,966346,136440,686611,564-944,894
Operating Profit166,954405,803141,99761,909301,961223,637459,619302,267634,669598,604422,831335,358214,3071,608,522
Interest Payable021919700000000000
Interest Receivable17,3503,3814794223,9963,2911,3403,9696,1565,6574,0652,8872,1471,071
Pre-Tax Profit184,304408,965142,27962,331305,957226,928460,959306,236640,825604,261426,896338,245216,4541,609,593
Tax-46,076-77,703-27,033-11,843-58,132-43,116-87,582-61,247-128,165-126,895-98,186-81,179-56,278-450,686
Profit After Tax138,228331,262115,24650,488247,825183,812373,377244,989512,660477,366328,710257,066160,1761,158,907
Dividends Paid00000000000000
Retained Profit138,228331,262115,24650,488247,825183,812373,377244,989512,660477,366328,710257,066160,1761,158,907
Employee Costs982,495841,950824,4381,254,1191,660,4641,525,5151,552,5171,022,882531,992510,173440,263452,567588,141593,232
Number Of Employees3332334863656039222119192524
EBITDA*253,479481,443200,610134,620385,649302,263541,276389,353730,662685,732498,747392,990266,6161,652,356

* Earnings Before Interest, Tax, Depreciation and Amortisation

Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets566,546559,781526,001585,213600,891578,857571,976600,253680,491667,077670,216622,761621,688624,751
Intangible Assets0000003,6337,267000000
Investments & Other1,198,1091,153,3901,149,4051,066,291863,407250,000250,000250,000231,58800000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets1,764,6551,713,1711,675,4061,651,5041,464,298828,857825,609857,520912,079667,077670,216622,761621,688624,751
Stock & work in progress104,825101,86087,77075,00080,00080,000134,000115,000105,000115,00098,000110,00078,00048,000
Trade Debtors730,040502,428288,698240,823514,015547,621490,317788,516488,068480,338481,614405,807446,586361,988
Group Debtors00000000000000
Misc Debtors28,56544,6031,52425,36422,97333,87039,2270505,99400000
Cash364,413452,036449,452508,525334,765730,741585,811486,3201,101,2001,361,282901,367724,715430,165428,580
misc current assets1,862,8341,882,5421,828,6231,642,0471,692,3261,641,2251,619,1491,046,000000000
total current assets3,090,6772,983,4692,656,0672,491,7592,644,0793,033,4572,868,5042,435,8362,200,2621,956,6201,480,9811,240,522954,751838,568
total assets4,855,3324,696,6404,331,4734,143,2634,108,3773,862,3143,694,1133,293,3563,112,3412,623,6972,151,1971,863,2831,576,4391,463,319
Bank overdraft006,47400000000000
Bank loan00000000000000
Trade Creditors 18,27638,51911,6634,59201,2995,12284,101147,470168,433140,731139,144112,656129,212
Group/Directors Accounts56,97312,07326,97014,9702,9707100000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities65,89375,21564,97442,67463,26581,66199,9050000000
total current liabilities141,142125,807110,08162,23666,23583,031105,02784,101147,470168,433140,731139,144112,656129,212
loans00000000000000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities0000000001,89938,84991,00091,000121,000
provisions133,978128,849110,67085,55197,15482,12075,73569,28169,88671,04066,65856,89053,60054,100
total long term liabilities133,978128,849110,67085,55197,15482,12075,73569,28169,88672,939105,507147,890144,600175,100
total liabilities275,120254,656220,751147,787163,389165,151180,762153,382217,356241,372246,238287,034257,256304,312
net assets4,580,2124,441,9844,110,7223,995,4763,944,9883,697,1633,513,3513,139,9742,894,9852,382,3251,904,9591,576,2491,319,1831,159,007
total shareholders funds4,580,2124,441,9844,110,7223,995,4763,944,9883,697,1633,513,3513,139,9742,894,9852,382,3251,904,9591,576,2491,319,1831,159,007
Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit166,954405,803141,99761,909301,961223,637459,619302,267634,669598,604422,831335,358214,3071,608,522
Depreciation86,52575,64058,61372,71183,68874,99378,02383,45395,99387,12875,91657,63252,30943,834
Amortisation000003,6333,6343,633000000
Tax-46,076-77,703-27,033-11,843-58,132-43,116-87,582-61,247-128,165-126,895-98,186-81,179-56,278-450,686
Stock2,96514,09012,770-5,0000-54,00019,00010,000-10,00017,000-12,00032,00030,00048,000
Debtors211,574256,80924,035-270,801-44,50351,947-258,972-205,546513,724-1,27675,807-40,77984,598361,988
Creditors-20,24326,8567,0714,592-1,299-3,823-78,979-63,369-20,96327,7021,58726,488-16,556129,212
Accruals and Deferred Income-9,32210,24122,300-20,591-18,396-18,24499,9050000000
Deferred Taxes & Provisions5,12918,17925,119-11,60315,0346,3856,454-605-1,1544,3829,7683,290-50054,100
Cash flow from operations-31,572188,117191,262370,976367,359245,518721,046459,67876,656575,197348,109350,36878,684974,994
Investing Activities
capital expenditure-93,290-109,420599-57,033-105,722-81,874-49,746-14,115-109,407-83,989-123,371-58,705-49,246-668,585
Change in Investments44,7193,98583,114202,884613,4070018,412231,58800000
cash flow from investments-138,009-113,405-82,515-259,917-719,129-81,874-49,746-32,527-340,995-83,989-123,371-58,705-49,246-668,585
Financing Activities
Bank loans00000000000000
Group/Directors Accounts44,900-14,89712,00012,0002,8997100000000
Other Short Term Loans 00000000000000
Long term loans00000000000000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities00000000-1,899-36,950-52,1510-30,000121,000
share issue0000000000000100
interest17,3503,1622824223,9963,2911,3403,9696,1565,6574,0652,8872,1471,071
cash flow from financing62,250-11,73512,28212,4226,8953,3621,3403,9694,257-31,293-48,0862,887-27,853122,171
cash and cash equivalents
cash-87,6232,584-59,073173,760-395,976144,93099,491-614,880-260,082459,915176,652294,5501,585428,580
overdraft0-6,4746,47400000000000
change in cash-87,6239,058-65,547173,760-395,976144,93099,491-614,880-260,082459,915176,652294,5501,585428,580

P&L

April 2023

turnover

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 2023

net 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

None

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.

charges

brendan anderton butchers limited Companies House Filings - See Documents

datedescriptionview/download