Buchanan & Graham Estate Agents Limited

POWER SEARCH PRICING

SOLUTIONS

buchanan & graham estate agents limited Company Information

Dissolved

Company Number

06390445

Website

Registered Address

2 mimosa court, bottesford, scunthorpe, north lincolnshire, DN16 3FT

Industry

Real estate agencies

Telephone

01652654001

Next Accounts Due

October 2024

Group Structure

View All

Directors

Martin Graham17 Years

Shareholders

martin david graham 100%

buchanan & graham estate agents limited Estimated Valuation

£295k

Pomanda estimates the enterprise value of BUCHANAN & GRAHAM ESTATE AGENTS LIMITED at £295k based on a Turnover of £202.5k and 1.46x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Buchanan & Graham Estate Agents Limited is a dissolved company that was located in scunthorpe, DN16 3FT with a Companies House number of 06390445. It operated in the real estate agencies sector, SIC Code 68310. Founded in October 2007, it's largest shareholder was martin david graham with a 100% stake. The last turnover for Buchanan & Graham Estate Agents Limited was estimated at £202.5k.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Buchanan & Graham Estate Agents Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

2 Regular

5 Weak

Size

annual sales of £202.5k, make it smaller than the average company (£790.7k)

Growth

3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (1.9%)

EXPORT

Buchanan & Graham Estate Agents Limited's latest turnover from December 2018 is estimated at £202.5 thousand and the company has net assets of £22.2 thousand. According to their latest financial statements, we estimate that Buchanan & Graham Estate Agents Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	202,539	162,716	212,098	87,243	78,131	92,862	140,801	118,242	120,194	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	106,511	75,146	85,772	36,655	33,646	45,495	70,989	60,244	64,636	0
Gross Profit	96,029	87,570	126,326	50,588	44,485	47,367	69,812	57,998	55,558	0
Admin Expenses	110,221	92,867	136,968	10,665	47,452	-8,266	105,144	100,059	-11,881	-11,330
Operating Profit	-14,192	-5,297	-10,642	39,923	-2,967	55,633	-35,332	-42,061	67,439	11,330
Interest Payable	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	63	221	239	186	114	201	231	103
Pre-Tax Profit	-14,192	-5,297	-10,579	40,144	-2,728	55,819	-35,218	-41,860	67,669	11,433
Tax	0	0	0	-8,029	0	-12,838	0	0	-18,947	-3,201
Profit After Tax	-14,192	-5,297	-10,579	32,115	-2,728	42,981	-35,218	-41,860	48,722	8,232
Dividends Paid	0	0	0	0	0	0	0	0	0	0
Retained Profit	-14,192	-5,297	-10,579	32,115	-2,728	42,981	-35,218	-41,860	48,722	8,232
Employee Costs	118,525	73,336	111,745	37,697	37,711	34,929	63,353	31,444	66,853	0
Number Of Employees	3	2	3	1	1	1	2	1	2	0
EBITDA*	-14,192	-5,297	-10,642	40,982	-1,861	59,928	8,613	1,825	111,174	50,948

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	0	4,625	5,356	6,002	7,061	4,117	4,452	4,551	4,254	544
Intangible Assets	0	0	0	0	0	0	3,599	46,777	89,955	133,133
Investments & Other	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
Total Fixed Assets	0	4,625	5,356	6,002	7,061	4,117	8,051	51,328	94,209	133,677
Stock & work in progress	0	0	0	0	0	0	0	0	0	0
Trade Debtors	46,535	37,570	40,493	14,497	12,930	14,921	20,742	19,811	19,081	25,661
Group Debtors	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	50,769	37,568	58,180	16,249	29,420	50,939	41,329
misc current assets	2,659	3,465	4,055	0	0	0	0	0	0	0
total current assets	49,194	41,035	44,548	65,266	50,498	73,101	36,991	49,231	70,020	66,990
total assets	49,194	45,660	49,904	71,268	57,559	77,218	45,042	100,559	164,229	200,667
Bank overdraft	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0
Trade Creditors	26,683	5,898	5,340	17,723	37,188	43,948	42,679	48,544	63,579	78,461
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0
total current liabilities	26,683	5,898	5,340	17,723	37,188	43,948	42,679	48,544	63,579	78,461
loans	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	335	3,394	2,899	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	9,490	22,387	35,911	42,703	113,760
provisions	0	0	0	1,201	142	823	0	910	893	114
total long term liabilities	335	3,394	2,899	1,201	142	10,313	22,387	36,821	43,596	113,874
total liabilities	27,018	9,292	8,239	18,924	37,330	54,261	65,066	85,365	107,175	192,335
net assets	22,176	36,368	41,665	52,344	20,229	22,957	-20,024	15,194	57,054	8,332
total shareholders funds	22,176	36,368	41,665	52,344	20,229	22,957	-20,024	15,194	57,054	8,332

	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	-14,192	-5,297	-10,642	39,923	-2,967	55,633	-35,332	-42,061	67,439	11,330
Depreciation	0	0	0	1,059	1,106	696	767	708	557	37
Amortisation	0	0	0	0	0	3,599	43,178	43,178	43,178	39,581
Tax	0	0	0	-8,029	0	-12,838	0	0	-18,947	-3,201
Stock	0	0	0	0	0	0	0	0	0	0
Debtors	8,965	-2,923	25,996	1,567	-1,991	-5,821	931	730	-6,580	25,661
Creditors	20,785	558	-12,383	-19,465	-6,760	1,269	-5,865	-15,035	-14,882	78,461
Accruals and Deferred Income	-3,059	495	2,899	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	-1,201	1,059	-681	823	-910	17	779	114
Cash flow from operations	-5,431	-1,321	-47,323	12,980	-7,311	55,003	907	-13,923	84,704	100,661
Investing Activities
capital expenditure	4,625	731	646	0	-4,050	-361	-668	-1,005	-4,267	-173,295
Change in Investments	0	0	0	0	0	0	0	0	0	0
cash flow from investments	4,625	731	646	0	-4,050	-361	-668	-1,005	-4,267	-173,295
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0
Long term loans	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
other long term liabilities	0	0	0	0	-9,490	-12,897	-13,524	-6,792	-71,057	113,760
share issue	0	0	-100	0	0	0	0	0	0	100
interest	0	0	63	221	239	186	114	201	231	103
cash flow from financing	0	0	-37	221	-9,251	-12,711	-13,410	-6,591	-70,826	113,963
cash and cash equivalents
cash	0	0	-50,769	13,201	-20,612	41,931	-13,171	-21,519	9,610	41,329
overdraft	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	-50,769	13,201	-20,612	41,931	-13,171	-21,519	9,610	41,329

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for buchanan & graham estate agents limited. Get real-time insights into buchanan & graham estate agents 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

Perform a competitor analysis for buchanan & graham estate agents limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other undefined companies, companies in DN16 area or any other competitors across 12 key performance metrics.

BUCHANAN & GRAHAM ESTATE AGENTS LIMITED group structure

Buchanan & Graham Estate Agents Limited has no subsidiary companies.

Ultimate parent company

BUCHANAN & GRAHAM ESTATE AGENTS LIMITED

06390445

BUCHANAN & GRAHAM ESTATE AGENTS LIMITED Shareholders

martin david graham

100%

Buchanan & Graham Estate Agents Limited currently has 1 director, Mr Martin Graham serving since Oct 2007.

officer	country	age	start	end	role
Mr Martin Graham		65 years	Oct 2007	-	Director

P&L

December 2018

turnover

202.5k

+24%

operating profit

-14.2k

gross margin

47.5%

-11.9%

turnover

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

Balance Sheet

December 2018

net assets

22.2k

-0.39%

total assets

49.2k

+0.08%

cash

net assets

Total assets minus all liabilities

Similar Companies

merryweathers (rotherham) limited

lora hollingworth limited

2.5

crofts estate agents limited

3.5

brenton smith limited

1.5

saint property services ltd

2.5

company number

06390445

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

October 2007

ultimate parent company

None

previous names

N/A

address

2 mimosa court, bottesford, scunthorpe, north lincolnshire, DN16 3FT

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 buchanan & graham estate agents limited.

buchanan & graham estate agents limited Company Information

buchanan & graham estate agents limited Estimated Valuation

buchanan & graham estate agents limited Estimated Valuation

buchanan & graham estate agents limited Estimated Valuation

Buchanan & Graham Estate Agents Limited Overview

Buchanan & Graham Estate Agents Limited Health Check

BUCHANAN & GRAHAM ESTATE AGENTS LIMITED financials

buchanan & graham estate agents limited Credit Report and Business Information

Buchanan & Graham Estate Agents Limited Competitor Analysis

buchanan & graham estate agents limited Ownership

buchanan & graham estate agents limited directors

buchanan & graham estate agents limited company details

buchanan & graham estate agents limited Charges & Mortgages

buchanan & graham estate agents limited Companies House Filings - See Documents