angus morton butchers limited

5

angus morton butchers limited Company Information

Share ANGUS MORTON BUTCHERS LIMITED
Live 
EstablishedSmallHigh

Company Number

06257760

Website

-

Registered Address

trinity house thurston road, northallerton, north yorkshire, DL6 2NA

Industry

Retail sale of meat and meat products in specialised stores

 

Telephone

01748822644

Next Accounts Due

March 2025

Group Structure

View All

Directors

Michael Kirk16 Years

Shareholders

mr michael peter kirk 60%

jane kirk 40%

angus morton butchers limited Estimated Valuation

£552.1k

Pomanda estimates the enterprise value of ANGUS MORTON BUTCHERS LIMITED at £552.1k based on a Turnover of £2m and 0.28x industry multiple (adjusted for size and gross margin).

angus morton butchers limited Estimated Valuation

£416.5k

Pomanda estimates the enterprise value of ANGUS MORTON BUTCHERS LIMITED at £416.5k based on an EBITDA of £130.4k and a 3.19x industry multiple (adjusted for size and gross margin).

angus morton butchers limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of ANGUS MORTON BUTCHERS LIMITED at £2m based on Net Assets of £455.3k and 4.35x industry multiple (adjusted for liquidity).

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

Angus Morton 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

Angus Morton Butchers Limited Overview

Angus Morton Butchers Limited is a live company located in north yorkshire, DL6 2NA with a Companies House number of 06257760. It operates in the retail sale of meat and meat products in specialised stores sector, SIC Code 47220. Founded in May 2007, it's largest shareholder is mr michael peter kirk with a 60% stake. Angus Morton Butchers Limited is a established, small sized company, Pomanda has estimated its turnover at £2m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Angus Morton Butchers Limited Health Check

Pomanda's financial health check has awarded Angus Morton Butchers Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

2 Weak

size

Size

annual sales of £2m, make it larger than the average company (£643.2k)

£2m - Angus Morton Butchers Limited

£643.2k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (5.4%)

22% - Angus Morton Butchers Limited

5.4% - Industry AVG

production

Production

with a gross margin of 15.5%, this company has a comparable cost of product (18.7%)

15.5% - Angus Morton Butchers Limited

18.7% - Industry AVG

profitability

Profitability

an operating margin of 6.7% make it more profitable than the average company (3.2%)

6.7% - Angus Morton Butchers Limited

3.2% - Industry AVG

employees

Employees

with 6 employees, this is similar to the industry average (6)

6 - Angus Morton Butchers Limited

6 - Industry AVG

paystructure

Pay Structure

on an average salary of £20.1k, the company has an equivalent pay structure (£20.1k)

£20.1k - Angus Morton Butchers Limited

£20.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £326.4k, this is more efficient (£116.5k)

£326.4k - Angus Morton Butchers Limited

£116.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 90 days, this is later than average (27 days)

90 days - Angus Morton Butchers Limited

27 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 8 days, this is quicker than average (21 days)

8 days - Angus Morton Butchers Limited

21 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Angus Morton Butchers Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Angus Morton Butchers Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 9.4%, this is a lower level of debt than the average (67.2%)

9.4% - Angus Morton Butchers Limited

67.2% - Industry AVG

angus morton 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 angus morton butchers limited. Get real-time insights into angus morton 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

Angus Morton Butchers Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for angus morton butchers limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

angus morton butchers limited Ownership

ANGUS MORTON BUTCHERS LIMITED group structure

Angus Morton Butchers Limited has no subsidiary companies.

Ultimate parent company

ANGUS MORTON BUTCHERS LIMITED

06257760

ANGUS MORTON BUTCHERS LIMITED Shareholders

mr michael peter kirk 60%
jane kirk 40%

angus morton butchers limited directors

Angus Morton Butchers Limited currently has 1 director, Mr Michael Kirk serving since May 2007.

officercountryagestartendrole
Mr Michael KirkEngland63 years May 2007- Director

ANGUS MORTON BUTCHERS LIMITED financials

EXPORTms excel logo

Angus Morton Butchers Limited's latest turnover from June 2023 is estimated at £2 million and the company has net assets of £455.3 thousand. According to their latest financial statements, Angus Morton Butchers Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012
Turnover1,958,2511,184,9621,909,0721,081,9081,159,116879,455833,698139,490138,523199,369211,968134,698
Other Income Or Grants000000000000
Cost Of Sales1,654,7811,021,9871,610,509920,790962,504726,203676,829110,976110,076159,035165,993111,885
Gross Profit303,471162,975298,563161,118196,612153,252156,86928,51528,44740,33445,97622,814
Admin Expenses173,087219,016240,138120,523180,918168,542117,778-49,136-35,6585,499-2,113-156,396
Operating Profit130,384-56,04158,42540,59515,694-15,29039,09177,65164,10534,83548,089179,210
Interest Payable0000000003,1047,2564,151
Interest Receivable00000019857430626923290
Pre-Tax Profit130,384-56,04158,42540,59515,694-15,29039,28978,22564,41032,00041,065175,149
Tax-32,5960-11,101-7,713-2,9820-7,465-15,645-12,882-6,720-9,445-42,036
Profit After Tax97,788-56,04147,32432,88212,712-15,29031,82462,58051,52825,28031,620133,113
Dividends Paid000000000000
Retained Profit97,788-56,04147,32432,88212,712-15,29031,82462,58051,52825,28031,620133,113
Employee Costs120,858155,159103,717118,881145,585143,468157,15822,67320,09620,72819,71819,667
Number Of Employees687768711111
EBITDA*130,384-56,04158,42540,59515,694-15,29039,09194,92583,71554,44560,408179,210

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012
Tangible Assets12,85914,57818,790202,669188,171190,536197,139202,646217,379236,989255,595264,727
Intangible Assets000000000000
Investments & Other000000000000
Debtors (Due After 1 year)000000000000
Total Fixed Assets12,85914,57818,790202,669188,171190,536197,139202,646217,379236,989255,595264,727
Stock & work in progress00000008,2007,2457,5758,7427,743
Trade Debtors486,788372,114504,240200,429202,512178,532194,3113,4263,1702,8612,7021,857
Group Debtors000000000000
Misc Debtors2,9593,6442,8986,42200000000
Cash0000000158,23871,22350,97756,68735,948
misc current assets000032556556800000
total current assets489,747375,758507,138206,851202,837179,097194,879169,86481,63861,41368,13145,548
total assets502,606390,336525,928409,520391,008369,633392,018372,510299,017298,402323,726310,275
Bank overdraft000000000000
Bank loan000000000013,75411,354
Trade Creditors 39,10324,524103,48735,37355,52646,38756,07344,24938,77451,73952,99036,402
Group/Directors Accounts000000000000
other short term finances000000000000
hp & lease commitments000000000000
other current liabilities000000000000
total current liabilities39,10324,524103,48735,37355,52646,38756,07344,24938,77451,73966,74447,756
loans000000000081,756116,382
hp & lease commitments000000000000
Accruals and Deferred Income8,1838,2808,8687,8982,1152,59100009,91411,664
other liabilities000000024,13818,70056,64800
provisions00000000005771,358
total long term liabilities8,1838,2808,8687,8982,1152,591024,13818,70056,64892,247129,404
total liabilities47,28632,804112,35543,27157,64148,97856,07368,38757,474108,387158,991177,160
net assets455,320357,532413,573366,249333,367320,655335,945304,123241,543190,015164,735133,115
total shareholders funds455,320357,532413,573366,249333,367320,655335,945304,123241,543190,015164,735133,115
Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012
Operating Activities
Operating Profit130,384-56,04158,42540,59515,694-15,29039,09177,65164,10534,83548,089179,210
Depreciation000000017,27419,61019,61012,3190
Amortisation000000000000
Tax-32,5960-11,101-7,713-2,9820-7,465-15,645-12,882-6,720-9,445-42,036
Stock000000-8,200955-330-1,1679997,743
Debtors113,989-131,380300,2874,33923,980-15,779190,8852563091598451,857
Creditors14,579-78,96368,114-20,1539,139-9,68611,8245,475-12,965-1,25116,58836,402
Accruals and Deferred Income-97-5889705,783-4762,591000-9,914-1,75011,664
Deferred Taxes & Provisions000000000-577-7811,358
Cash flow from operations-1,719-4,212-183,87914,173-2,605-6,606-139,23583,54457,88936,99163,176176,998
Investing Activities
capital expenditure1,7194,212183,879-14,4982,3656,6035,507-2,5410-1,004-3,187-264,727
Change in Investments000000000000
cash flow from investments1,7194,212183,879-14,4982,3656,6035,507-2,5410-1,004-3,187-264,727
Financing Activities
Bank loans000000000-13,7542,40011,354
Group/Directors Accounts000000000000
Other Short Term Loans 000000000000
Long term loans000000000-81,756-34,626116,382
Hire Purchase and Lease Commitments000000000000
other long term liabilities000000-24,1385,438-37,94856,64800
share issue000000-200002
interest000000198574306-2,835-7,024-4,061
cash flow from financing000000-23,9426,012-37,642-41,697-39,250123,677
cash and cash equivalents
cash000000-158,23887,01520,246-5,71020,73935,948
overdraft000000000000
change in cash000000-158,23887,01520,246-5,71020,73935,948

P&L

June 2023

turnover

2m

+65%

operating profit

130.4k

0%

gross margin

15.5%

+12.68%

turnover

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

Balance Sheet

June 2023

net assets

455.3k

+0.27%

total assets

502.6k

+0.29%

cash

0

0%

net assets

Total assets minus all liabilities

angus morton butchers limited company details

company number

06257760

Type

Private limited with Share Capital

industry

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

incorporation date

May 2007

age

17

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

angus morton butchers (December 2014)

incorporated

UK

address

trinity house thurston road, northallerton, north yorkshire, DL6 2NA

last accounts submitted

June 2023

angus morton 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 angus morton butchers limited.

charges

angus morton butchers limited Companies House Filings - See Documents

datedescriptionview/download