macdonald compleat angler limited
macdonald compleat angler limited Company Information
Company Number
05948433
Website
www.macdonaldhotels.co.ukRegistered Address
1 park row, leeds, LS1 5AB
Industry
Hotels and similar accommodation
Telephone
03448799138
Next Accounts Due
June 2024
Group Structure
View All
Shareholders
macdonald hotels (management) limited 100%
macdonald compleat angler limited Estimated Valuation
Pomanda estimates the enterprise value of MACDONALD COMPLEAT ANGLER LIMITED at £4.1m based on a Turnover of £5m and 0.82x industry multiple (adjusted for size and gross margin).
macdonald compleat angler limited Estimated Valuation
Pomanda estimates the enterprise value of MACDONALD COMPLEAT ANGLER LIMITED at £2.8m based on an EBITDA of £859k and a 3.2x industry multiple (adjusted for size and gross margin).
macdonald compleat angler limited Estimated Valuation
Pomanda estimates the enterprise value of MACDONALD COMPLEAT ANGLER LIMITED at £891k based on Net Assets of £467k and 1.91x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Macdonald Compleat Angler 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.
Macdonald Compleat Angler Limited Overview
Macdonald Compleat Angler Limited is a live company located in leeds, LS1 5AB with a Companies House number of 05948433. It operates in the hotels and similar accommodation sector, SIC Code 55100. Founded in September 2006, it's largest shareholder is macdonald hotels (management) limited with a 100% stake. Macdonald Compleat Angler Limited is a established, mid sized company, Pomanda has estimated its turnover at £5m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Macdonald Compleat Angler Limited Health Check
Pomanda's financial health check has awarded Macdonald Compleat Angler Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
5 Weak
Size
annual sales of £5m, make it larger than the average company (£3.4m)
£5m - Macdonald Compleat Angler Limited
£3.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -13%, show it is growing at a slower rate (-9.1%)
-13% - Macdonald Compleat Angler Limited
-9.1% - Industry AVG
Production
with a gross margin of 17.2%, this company has a higher cost of product (60.3%)
17.2% - Macdonald Compleat Angler Limited
60.3% - Industry AVG
Profitability
an operating margin of 14.3% make it more profitable than the average company (7.6%)
14.3% - Macdonald Compleat Angler Limited
7.6% - Industry AVG
Employees
with 91 employees, this is above the industry average (65)
- Macdonald Compleat Angler Limited
65 - Industry AVG
Pay Structure
on an average salary of £20.9k, the company has an equivalent pay structure (£20.6k)
- Macdonald Compleat Angler Limited
£20.6k - Industry AVG
Efficiency
resulting in sales per employee of £55.4k, this is equally as efficient (£55.4k)
- Macdonald Compleat Angler Limited
£55.4k - Industry AVG
Debtor Days
it gets paid by customers after 24 days, this is later than average (10 days)
24 days - Macdonald Compleat Angler Limited
10 days - Industry AVG
Creditor Days
its suppliers are paid after 17 days, this is quicker than average (57 days)
17 days - Macdonald Compleat Angler Limited
57 days - Industry AVG
Stock Days
it holds stock equivalent to 3 days, this is less than average (9 days)
3 days - Macdonald Compleat Angler Limited
9 days - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Macdonald Compleat Angler Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 97.7%, this is a higher level of debt than the average (76.3%)
97.7% - Macdonald Compleat Angler Limited
76.3% - Industry AVG
macdonald compleat angler limited Credit Report and Business Information
Macdonald Compleat Angler Limited Competitor Analysis
Perform a competitor analysis for macdonald compleat angler limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
macdonald compleat angler limited Ownership
MACDONALD COMPLEAT ANGLER LIMITED group structure
Macdonald Compleat Angler Limited has no subsidiary companies.
Ultimate parent company
2 parents
MACDONALD COMPLEAT ANGLER LIMITED
05948433
macdonald compleat angler limited directors
Macdonald Compleat Angler Limited currently has 3 directors. The longest serving directors include Ms Tara O'Neill (Dec 2020) and Mr Robert Fraser (Nov 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Tara O'Neill | United Kingdom | 46 years | Dec 2020 | - | Director |
| Mr Robert Fraser | 66 years | Nov 2021 | - | Director | |
| Mr Hugh Gillies | Scotland | 31 years | Oct 2022 | - | Director |
MACDONALD COMPLEAT ANGLER LIMITED financials
Macdonald Compleat Angler Limited's latest turnover from September 2022 is £5 million and the company has net assets of £467 thousand. According to their latest financial statements, we estimate that Macdonald Compleat Angler Limited has 91 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2022 | Sep 2021 | Oct 2020 | Sep 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Apr 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Oct 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 5,039,000 | 2,617,000 | 2,950,000 | 7,661,000 | 4,975,000 | 4,991,000 | 5,570,000 | 5,560,000 | 4,981,000 | 5,098,000 | 5,041,000 | 6,690,000 | 4,617,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 4,173,000 | 2,430,000 | 2,183,000 | 5,782,000 | 3,707,000 | 3,877,000 | 4,358,000 | 4,340,000 | 3,925,000 | 3,778,000 | 3,802,000 | 5,521,000 | 5,734,000 |
| Gross Profit | 866,000 | 187,000 | 767,000 | 1,879,000 | 1,268,000 | 1,114,000 | 1,212,000 | 1,220,000 | 1,056,000 | 1,320,000 | 1,239,000 | 1,169,000 | -1,117,000 |
| Admin Expenses | 147,000 | 224,000 | 290,000 | 405,000 | 342,000 | 324,000 | 312,000 | 190,000 | 203,000 | 185,000 | 114,000 | 208,000 | 147,000 |
| Operating Profit | 719,000 | -37,000 | 477,000 | 1,474,000 | 926,000 | 790,000 | 900,000 | 1,030,000 | 853,000 | 1,135,000 | 1,125,000 | 961,000 | -1,264,000 |
| Interest Payable | 793,000 | 782,000 | 753,000 | 1,131,000 | 754,000 | 759,000 | 763,000 | 803,000 | 801,000 | 831,000 | 867,000 | 1,980,000 | 1,728,000 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | -74,000 | -819,000 | -276,000 | 343,000 | 172,000 | 31,000 | 137,000 | 227,000 | 50,000 | 304,000 | 258,000 | -1,019,000 | -2,992,000 |
| Tax | 35,000 | 0 | -18,000 | -64,000 | -24,000 | -37,000 | 127,000 | 0 | 0 | 0 | 0 | 39,000 | 0 |
| Profit After Tax | -39,000 | -819,000 | -294,000 | 279,000 | 148,000 | -6,000 | 264,000 | 227,000 | 50,000 | 304,000 | 258,000 | -980,000 | -2,992,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | -39,000 | -819,000 | -294,000 | 279,000 | 148,000 | -6,000 | 264,000 | 227,000 | 50,000 | 304,000 | 258,000 | -980,000 | -2,992,000 |
| Employee Costs | 1,905,000 | 1,398,000 | 1,458,000 | 2,549,000 | 1,709,000 | 1,683,000 | 1,532,000 | 1,533,000 | 1,387,000 | 1,362,000 | 1,367,000 | 1,953,000 | 1,319,000 |
| Number Of Employees | 87 | 93 | 95 | 94 | 107 | 107 | 102 | 94 | 94 | ||||
| EBITDA* | 859,000 | 110,000 | 205,000 | 1,613,000 | 958,000 | 1,070,000 | 1,668,000 | 1,743,000 | 1,430,000 | 1,661,000 | 1,685,000 | 1,924,000 | -637,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2022 | Sep 2021 | Oct 2020 | Sep 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Apr 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Oct 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 19,147,000 | 19,171,000 | 19,289,000 | 19,084,000 | 18,929,000 | 18,753,000 | 18,946,000 | 19,247,000 | 19,673,000 | 19,584,000 | 20,036,000 | 20,423,000 | 21,318,000 |
| Intangible Assets | 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 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 19,147,000 | 19,171,000 | 19,289,000 | 19,084,000 | 18,929,000 | 18,753,000 | 18,946,000 | 19,247,000 | 19,673,000 | 19,584,000 | 20,036,000 | 20,423,000 | 21,318,000 |
| Stock & work in progress | 38,000 | 39,000 | 34,000 | 30,000 | 42,000 | 44,000 | 31,000 | 35,000 | 28,000 | 27,000 | 25,000 | 23,000 | 41,000 |
| Trade Debtors | 342,000 | 130,000 | 0 | 104,000 | 122,000 | 158,000 | 160,000 | 151,000 | 93,000 | 122,000 | 181,000 | 141,000 | 124,000 |
| Group Debtors | 28,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 477,000 | 148,000 | 136,000 | 88,000 | 100,000 | 131,000 | 142,000 | 41,000 | 35,000 | 55,000 | 33,000 | 102,000 | 26,000 |
| Cash | 0 | 0 | 0 | 2,000 | 2,000 | 3,000 | 3,000 | 1,000 | 2,000 | 2,000 | 2,000 | 1,000 | 1,000 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 885,000 | 317,000 | 170,000 | 224,000 | 266,000 | 336,000 | 336,000 | 228,000 | 158,000 | 206,000 | 241,000 | 267,000 | 192,000 |
| total assets | 20,032,000 | 19,488,000 | 19,459,000 | 19,308,000 | 19,195,000 | 19,089,000 | 19,282,000 | 19,475,000 | 19,831,000 | 19,790,000 | 20,277,000 | 20,690,000 | 21,510,000 |
| Bank overdraft | 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 |
| Trade Creditors | 195,000 | 237,000 | 280,000 | 270,000 | 202,000 | 356,000 | 248,000 | 242,000 | 189,000 | 220,000 | 217,000 | 241,000 | 83,000 |
| Group/Directors Accounts | 18,514,000 | 18,350,000 | 17,491,000 | 16,748,000 | 17,255,000 | 17,104,000 | 17,392,000 | 17,800,000 | 18,552,000 | 18,503,000 | 19,269,000 | 20,136,000 | 32,172,000 |
| other short term finances | 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 |
| other current liabilities | 856,000 | 395,000 | 363,000 | 671,000 | 398,000 | 437,000 | 444,000 | 499,000 | 383,000 | 410,000 | 438,000 | 218,000 | 229,000 |
| total current liabilities | 19,565,000 | 18,982,000 | 18,134,000 | 17,689,000 | 17,855,000 | 17,897,000 | 18,084,000 | 18,541,000 | 19,124,000 | 19,133,000 | 19,924,000 | 20,595,000 | 32,484,000 |
| loans | 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 |
| Accruals and Deferred Income | 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 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 19,565,000 | 18,982,000 | 18,134,000 | 17,689,000 | 17,855,000 | 17,897,000 | 18,084,000 | 18,541,000 | 19,124,000 | 19,133,000 | 19,924,000 | 20,595,000 | 32,484,000 |
| net assets | 467,000 | 506,000 | 1,325,000 | 1,619,000 | 1,340,000 | 1,192,000 | 1,198,000 | 934,000 | 707,000 | 657,000 | 353,000 | 95,000 | -10,974,000 |
| total shareholders funds | 467,000 | 506,000 | 1,325,000 | 1,619,000 | 1,340,000 | 1,192,000 | 1,198,000 | 934,000 | 707,000 | 657,000 | 353,000 | 95,000 | -10,974,000 |
| Sep 2022 | Sep 2021 | Oct 2020 | Sep 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Apr 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Oct 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Profit | 719,000 | -37,000 | 477,000 | 1,474,000 | 926,000 | 790,000 | 900,000 | 1,030,000 | 853,000 | 1,135,000 | 1,125,000 | 961,000 | -1,264,000 |
| Depreciation | 140,000 | 147,000 | -272,000 | 139,000 | 32,000 | 280,000 | 768,000 | 713,000 | 577,000 | 526,000 | 560,000 | 963,000 | 627,000 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 35,000 | 0 | -18,000 | -64,000 | -24,000 | -37,000 | 127,000 | 0 | 0 | 0 | 0 | 39,000 | 0 |
| Stock | -1,000 | 5,000 | 4,000 | -12,000 | -2,000 | 13,000 | -4,000 | 7,000 | 1,000 | 2,000 | 2,000 | 23,000 | 41,000 |
| Debtors | 569,000 | 142,000 | -56,000 | -30,000 | -67,000 | -13,000 | 110,000 | 64,000 | -49,000 | -37,000 | -29,000 | 243,000 | 150,000 |
| Creditors | -42,000 | -43,000 | 10,000 | 68,000 | -154,000 | 108,000 | 6,000 | 53,000 | -31,000 | 3,000 | -24,000 | 241,000 | 83,000 |
| Accruals and Deferred Income | 461,000 | 32,000 | -308,000 | 273,000 | -39,000 | -7,000 | -55,000 | 116,000 | -27,000 | -28,000 | 220,000 | 218,000 | 229,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 745,000 | -48,000 | -59,000 | 1,932,000 | 810,000 | 1,134,000 | 1,640,000 | 1,841,000 | 1,420,000 | 1,671,000 | 1,908,000 | 2,156,000 | -516,000 |
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | 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 |
| Group/Directors Accounts | 164,000 | 859,000 | 743,000 | -507,000 | 151,000 | -288,000 | -408,000 | -752,000 | 49,000 | -766,000 | -867,000 | 20,136,000 | 32,172,000 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 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 |
| share issue | |||||||||||||
| interest | -793,000 | -782,000 | -753,000 | -1,131,000 | -754,000 | -759,000 | -763,000 | -803,000 | -801,000 | -831,000 | -867,000 | -1,980,000 | -1,728,000 |
| cash flow from financing | -629,000 | 77,000 | -10,000 | -1,638,000 | -603,000 | -1,047,000 | -1,171,000 | -1,555,000 | -752,000 | -1,597,000 | -1,734,000 | 19,231,000 | 22,462,000 |
| cash and cash equivalents | |||||||||||||
| cash | 0 | 0 | -2,000 | 0 | -1,000 | 0 | 2,000 | -1,000 | 0 | 0 | 1,000 | 1,000 | 1,000 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | -2,000 | 0 | -1,000 | 0 | 2,000 | -1,000 | 0 | 0 | 1,000 | 1,000 | 1,000 |
P&L
September 2022turnover
5m
+93%
operating profit
719k
-2043%
gross margin
17.2%
+140.51%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2022net assets
467k
-0.08%
total assets
20m
+0.03%
cash
0
0%
net assets
Total assets minus all liabilities
macdonald compleat angler limited company details
company number
05948433
Type
Private limited with Share Capital
industry
55100 - Hotels and similar accommodation
incorporation date
September 2006
age
18
accounts
Full Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
1 park row, leeds, LS1 5AB
last accounts submitted
September 2022
macdonald compleat angler 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 found 17 charges/mortgages relating to macdonald compleat angler limited. Currently there are 1 open charges and 16 have been satisfied in the past.
macdonald compleat angler limited Companies House Filings - See Documents
| date | description | view/download |
|---|
