john green family butchers limited Company Information
Company Number
04971790
Next Accounts
Aug 2025
Industry
Retail sale of meat and meat products in specialised stores
Directors
Shareholders
john christopher green
Group Structure
View All
Contact
Registered Address
the butchers shop, 26/28 fountain arcade, dudley, west midlands, DY1 1PG
Website
-john green family butchers limited Estimated Valuation
Pomanda estimates the enterprise value of JOHN GREEN FAMILY BUTCHERS LIMITED at £191.5k based on a Turnover of £462.8k and 0.41x industry multiple (adjusted for size and gross margin).
john green family butchers limited Estimated Valuation
Pomanda estimates the enterprise value of JOHN GREEN FAMILY BUTCHERS LIMITED at £5.3k based on an EBITDA of £1.8k and a 2.88x industry multiple (adjusted for size and gross margin).
john green family butchers limited Estimated Valuation
Pomanda estimates the enterprise value of JOHN GREEN FAMILY BUTCHERS LIMITED at £36.4k based on Net Assets of £10.3k and 3.52x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
John Green Family Butchers Limited Overview
John Green Family Butchers Limited is a live company located in dudley, DY1 1PG with a Companies House number of 04971790. It operates in the retail sale of meat and meat products in specialised stores sector, SIC Code 47220. Founded in November 2003, it's largest shareholder is john christopher green with a 100% stake. John Green Family Butchers Limited is a mature, micro sized company, Pomanda has estimated its turnover at £462.8k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
John Green Family Butchers Limited Health Check
Pomanda's financial health check has awarded John Green Family Butchers Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
2 Regular
7 Weak
Size
annual sales of £462.8k, make it smaller than the average company (£1.1m)
- John Green Family Butchers Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (4.4%)
- John Green Family Butchers Limited
4.4% - Industry AVG
Production
with a gross margin of 14.3%, this company has a higher cost of product (18.7%)
- John Green Family Butchers Limited
18.7% - Industry AVG
Profitability
an operating margin of 0.4% make it less profitable than the average company (4.8%)
- John Green Family Butchers Limited
4.8% - Industry AVG
Employees
with 3 employees, this is below the industry average (8)
3 - John Green Family Butchers Limited
8 - Industry AVG
Pay Structure
on an average salary of £25.6k, the company has an equivalent pay structure (£25.6k)
- John Green Family Butchers Limited
£25.6k - Industry AVG
Efficiency
resulting in sales per employee of £154.3k, this is equally as efficient (£144.8k)
- John Green Family Butchers Limited
£144.8k - Industry AVG
Debtor Days
it gets paid by customers after 46 days, this is later than average (22 days)
- John Green Family Butchers Limited
22 days - Industry AVG
Creditor Days
its suppliers are paid after 52 days, this is slower than average (23 days)
- John Green Family Butchers Limited
23 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- John Green Family Butchers Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - John Green Family Butchers Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 84.6%, this is a higher level of debt than the average (63.6%)
84.6% - John Green Family Butchers Limited
63.6% - Industry AVG
JOHN GREEN FAMILY BUTCHERS LIMITED financials
John Green Family Butchers Limited's latest turnover from November 2023 is estimated at £462.8 thousand and the company has net assets of £10.3 thousand. According to their latest financial statements, John Green Family Butchers Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 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 | 3 | 3 | 3 | 2 | ||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 7,651 | 10,865 | 14,556 | 18,375 | 23,463 | 27,994 | 34,356 | 24,589 | 19,346 | 24,449 | 31,103 | 21,657 | 31,872 | 15,672 | 11,610 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,500 | 12,000 | 13,500 | 15,000 | 16,500 | 18,000 | 19,500 | 21,000 |
Investments & Other | 0 | 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 | 0 |
Total Fixed Assets | 7,651 | 10,865 | 14,556 | 18,375 | 23,463 | 27,994 | 34,356 | 35,089 | 31,346 | 37,949 | 46,103 | 38,157 | 49,872 | 35,172 | 32,610 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,150 | 2,035 | 2,025 | 1,925 | 1,875 | 1,850 | 1,825 | 1,750 |
Trade Debtors | 59,320 | 34,506 | 44,233 | 77,951 | 28,893 | 19,197 | 28,115 | 1,878 | 2,312 | 2,768 | 2,933 | 2,131 | 2,626 | 2,513 | 1,567 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,874 | 23,954 | 13,979 | 20,962 | 96,500 | 71,205 | 99,754 | 101,640 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 59,320 | 34,506 | 44,233 | 77,951 | 28,893 | 19,197 | 28,115 | 19,902 | 28,301 | 18,772 | 25,820 | 100,506 | 75,681 | 104,092 | 104,957 |
total assets | 66,971 | 45,371 | 58,789 | 96,326 | 52,356 | 47,191 | 62,471 | 54,991 | 59,647 | 56,721 | 71,923 | 138,663 | 125,553 | 139,264 | 137,567 |
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 | 56,628 | 36,407 | 48,453 | 89,592 | 40,291 | 28,858 | 33,032 | 20,020 | 23,858 | 19,389 | 22,055 | 88,990 | 77,440 | 83,100 | 87,130 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 56,628 | 36,407 | 48,453 | 89,592 | 40,291 | 28,858 | 33,032 | 20,020 | 23,858 | 19,389 | 22,055 | 88,990 | 77,440 | 83,100 | 87,130 |
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 | 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 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,918 | 3,869 | 4,890 | 6,221 | 4,331 | 6,361 | 3,274 | 2,416 |
total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,918 | 3,869 | 4,890 | 6,221 | 4,331 | 6,361 | 3,274 | 2,416 |
total liabilities | 56,628 | 36,407 | 48,453 | 89,592 | 40,291 | 28,858 | 33,032 | 24,938 | 27,727 | 24,279 | 28,276 | 93,321 | 83,801 | 86,374 | 89,546 |
net assets | 10,343 | 8,964 | 10,336 | 6,734 | 12,065 | 18,333 | 29,439 | 30,053 | 31,920 | 32,442 | 43,647 | 45,342 | 41,752 | 52,890 | 48,021 |
total shareholders funds | 10,343 | 8,964 | 10,336 | 6,734 | 12,065 | 18,333 | 29,439 | 30,053 | 31,920 | 32,442 | 43,647 | 45,342 | 41,752 | 52,890 | 48,021 |
Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||
Operating Profit | |||||||||||||||
Depreciation | 6,785 | 5,103 | 6,654 | 8,706 | 5,469 | 8,680 | 3,148 | 3,165 | |||||||
Amortisation | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | |||||||
Tax | |||||||||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | -2,150 | 115 | 10 | 100 | 50 | 25 | 25 | 75 | 1,750 |
Debtors | 24,814 | -9,727 | -33,718 | 49,058 | 9,696 | -8,918 | 26,237 | -434 | -456 | -165 | 802 | -495 | 113 | 946 | 1,567 |
Creditors | 20,221 | -12,046 | -41,139 | 49,301 | 11,433 | -4,174 | 13,012 | -3,838 | 4,469 | -2,666 | -66,935 | 11,550 | -5,660 | -4,030 | 87,130 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | -4,918 | 1,049 | -1,021 | -1,331 | 1,890 | -2,030 | 3,087 | 858 | 2,416 |
Cash flow from operations | |||||||||||||||
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | |||||||||||||||
interest | |||||||||||||||
cash flow from financing | |||||||||||||||
cash and cash equivalents | |||||||||||||||
cash | 0 | 0 | 0 | 0 | 0 | 0 | -15,874 | -8,080 | 9,975 | -6,983 | -75,538 | 25,295 | -28,549 | -1,886 | 101,640 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -15,874 | -8,080 | 9,975 | -6,983 | -75,538 | 25,295 | -28,549 | -1,886 | 101,640 |
john green family butchers limited Credit Report and Business Information
John Green Family Butchers Limited Competitor Analysis
Perform a competitor analysis for john green family butchers 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 DY1 area or any other competitors across 12 key performance metrics.
john green family butchers limited Ownership
JOHN GREEN FAMILY BUTCHERS LIMITED group structure
John Green Family Butchers Limited has no subsidiary companies.
Ultimate parent company
JOHN GREEN FAMILY BUTCHERS LIMITED
04971790
john green family butchers limited directors
John Green Family Butchers Limited currently has 1 director, Mr John Green serving since Nov 2003.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr John Green | United Kingdom | 56 years | Nov 2003 | - | Director |
P&L
November 2023turnover
462.8k
+70%
operating profit
1.8k
0%
gross margin
14.4%
+13.18%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
10.3k
+0.15%
total assets
67k
+0.48%
cash
0
0%
net assets
Total assets minus all liabilities
john green family butchers limited company details
company number
04971790
Type
Private limited with Share Capital
industry
47220 - Retail sale of meat and meat products in specialised stores
incorporation date
November 2003
age
22
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
November 2023
previous names
N/A
accountant
FRENCH LUDLAM & CO LIMITED
auditor
-
address
the butchers shop, 26/28 fountain arcade, dudley, west midlands, DY1 1PG
Bank
-
Legal Advisor
-
john green family 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 john green family butchers limited.
john green family butchers 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 JOHN GREEN FAMILY BUTCHERS LIMITED. This can take several minutes, an email will notify you when this has completed.
john green family butchers limited Companies House Filings - See Documents
date | description | view/download |
---|