Pomanda estimates the enterprise value of ANDERTON BOSONNET LIMITED at £672.1k based on a Turnover of £328.8k and 2.04x industry multiple (adjusted for size and gross margin).
anderton bosonnet limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of ANDERTON BOSONNET LIMITED at £0 based on an EBITDA of £-7.2k and a 6.52x industry multiple (adjusted for size and gross margin).
anderton bosonnet limitedEstimated Valuation
£159.1k
Pomanda estimates the enterprise value of ANDERTON BOSONNET LIMITED at £159.1k based on Net Assets of £78.9k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Anderton Bosonnet LimitedOverview
Anderton Bosonnet Limited is a live company located in lancashire, BB7 2DL with a Companies House number of 06673882. It operates in the real estate agencies sector, SIC Code 68310. Founded in August 2008, it's largest shareholder is
mr russell beaufort george anderton
with a 51% stake. Anderton Bosonnet Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£328.8k with
low
growth in recent years.
Pomanda's financial health check has awarded Anderton Bosonnet Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £328.8k, make it smaller than the average company (£587.8k)
£328.8k - Anderton Bosonnet Limited
£587.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (4.6%)
3% - Anderton Bosonnet Limited
4.6% - Industry AVG
Production
with a gross margin of 87.3%, this company has a comparable cost of product (87.3%)
87.3% - Anderton Bosonnet Limited
87.3% - Industry AVG
Profitability
an operating margin of -4.4% make it less profitable than the average company (8.2%)
-4.4% - Anderton Bosonnet Limited
8.2% - Industry AVG
Employees
with 6 employees, this is below the industry average (14)
6 - Anderton Bosonnet Limited
14 - Industry AVG
Pay Structure
on an average salary of £38.1k, the company has an equivalent pay structure (£38.1k)
£38.1k - Anderton Bosonnet Limited
£38.1k - Industry AVG
Efficiency
resulting in sales per employee of £54.8k, this is less efficient (£85.8k)
£54.8k - Anderton Bosonnet Limited
£85.8k - Industry AVG
Debtor Days
it gets paid by customers after 22 days, this is earlier than average (40 days)
22 days - Anderton Bosonnet Limited
40 days - Industry AVG
Creditor Days
its suppliers are paid after 38 days, this is quicker than average (48 days)
38 days - Anderton Bosonnet Limited
48 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Anderton Bosonnet Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 81 weeks, this is more cash available to meet short term requirements (43 weeks)
81 weeks - Anderton Bosonnet Limited
43 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 32.8%, this is a lower level of debt than the average (49.1%)
32.8% - Anderton Bosonnet Limited
49.1% - Industry AVG
ANDERTON BOSONNET LIMITED financials
EXPORT
Anderton Bosonnet Limited's latest turnover from August 2023 is estimated at £328.8 thousand and the company has net assets of £78.9 thousand. According to their latest financial statements, Anderton Bosonnet Limited has 6 employees and maintains cash reserves of £54.8 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Aug 2011
Aug 2010
Aug 2009
Turnover
328,788
338,342
240,009
300,179
283,888
168,060
201,985
277,887
128,899
107,973
102,240
271,842
180,684
293,130
Other Income Or Grants
Cost Of Sales
41,613
26,705
20,330
34,346
43,221
20,651
16,303
35,044
15,060
13,335
14,257
46,994
25,813
51,654
Gross Profit
287,175
311,637
219,680
265,833
240,667
147,410
185,682
242,843
113,838
94,637
87,983
224,848
154,871
241,477
Admin Expenses
301,564
328,747
133,901
235,465
233,909
158,908
189,051
228,734
137,167
103,787
35,133
224,074
153,485
225,484
10,414
Operating Profit
-14,389
-17,110
85,779
30,368
6,758
-11,498
-3,369
14,109
-23,329
-9,150
52,850
774
1,386
15,993
-10,414
Interest Payable
119
416
873
740
195
Interest Receivable
3,345
1,583
75
27
79
57
18
12
7
3
32
161
260
150
21
Pre-Tax Profit
-11,044
-15,527
85,854
30,277
6,421
-12,314
-4,091
13,926
-23,322
-9,147
52,882
936
1,646
16,143
-10,393
Tax
-16,312
-5,753
-1,220
-2,785
-12,163
-225
-428
-4,520
Profit After Tax
-11,044
-15,527
69,542
24,524
5,201
-12,314
-4,091
11,141
-23,322
-9,147
40,719
711
1,218
11,623
-10,393
Dividends Paid
Retained Profit
-11,044
-15,527
69,542
24,524
5,201
-12,314
-4,091
11,141
-23,322
-9,147
40,719
711
1,218
11,623
-10,393
Employee Costs
228,360
283,586
215,961
238,664
239,892
181,704
176,952
183,941
76,499
75,135
67,436
164,035
103,212
172,449
Number Of Employees
6
7
6
6
6
5
5
5
2
2
2
5
3
5
EBITDA*
-7,194
-8,389
89,235
34,311
19,483
2,473
11,818
28,881
-6,819
5,927
68,360
21,259
13,582
29,200
3,193
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Aug 2011
Aug 2010
Aug 2009
Tangible Assets
33,688
26,403
35,124
10,081
13,179
16,516
21,320
21,931
26,130
23,156
28,857
33,195
9,090
12,119
16,159
Intangible Assets
9,164
18,330
27,500
36,664
45,831
54,998
64,165
73,332
82,499
91,666
100,833
Investments & Other
6,530
Debtors (Due After 1 year)
Total Fixed Assets
40,218
26,403
35,124
10,081
22,343
34,846
48,820
58,595
71,961
78,154
93,022
106,527
91,589
103,785
116,992
Stock & work in progress
Trade Debtors
20,640
13,873
7,903
16,957
14,304
448
6,485
18,207
11,153
8,878
8,829
24,855
14,801
25,799
25,130
Group Debtors
Misc Debtors
1,783
4,355
3,899
5,520
7,109
6,725
4,817
3,953
Cash
54,803
72,634
108,309
41,722
12,633
8,440
6,761
7,586
2,188
500
770
11,987
52,501
51,585
8,386
misc current assets
total current assets
77,226
90,862
120,111
64,199
34,046
15,613
18,063
29,746
13,341
9,378
9,599
36,842
67,302
77,384
33,516
total assets
117,444
117,265
155,235
74,280
56,389
50,459
66,883
88,341
85,302
87,532
102,621
143,369
158,891
181,169
150,508
Bank overdraft
8,436
17,441
6,226
Bank loan
3,889
Trade Creditors
4,436
5,483
5,466
4,530
3,985
6,616
4,512
8,932
65,407
52,102
57,350
118,025
156,343
179,839
160,801
Group/Directors Accounts
other short term finances
hp & lease commitments
4,604
884
1,657
1,508
1,336
1,379
other current liabilities
25,948
18,513
38,127
32,896
34,386
24,640
22,953
42,619
total current liabilities
34,988
23,996
43,593
38,310
43,917
41,200
46,242
59,156
65,407
52,102
57,350
118,025
156,343
179,839
160,801
loans
hp & lease commitments
1,771
884
2,499
987
5,436
Accruals and Deferred Income
other liabilities
6,797
22,085
provisions
1,744
3,284
6,130
142
515
1,095
1,099
1,589
599
1,293
total long term liabilities
3,515
3,284
6,130
1,026
3,014
2,082
6,535
8,386
599
1,293
22,085
total liabilities
38,503
27,280
49,723
38,310
44,943
44,214
48,324
65,691
73,793
52,701
58,643
140,110
156,343
179,839
160,801
net assets
78,941
89,985
105,512
35,970
11,446
6,245
18,559
22,650
11,509
34,831
43,978
3,259
2,548
1,330
-10,293
total shareholders funds
78,941
89,985
105,512
35,970
11,446
6,245
18,559
22,650
11,509
34,831
43,978
3,259
2,548
1,330
-10,293
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Aug 2011
Aug 2010
Aug 2009
Operating Activities
Operating Profit
-14,389
-17,110
85,779
30,368
6,758
-11,498
-3,369
14,109
-23,329
-9,150
52,850
774
1,386
15,993
-10,414
Depreciation
7,195
8,721
3,456
3,943
3,558
4,804
6,020
5,605
7,343
5,910
6,343
11,318
3,029
4,040
4,440
Amortisation
9,167
9,167
9,167
9,167
9,167
9,167
9,167
9,167
9,167
9,167
9,167
Tax
-16,312
-5,753
-1,220
-2,785
-12,163
-225
-428
-4,520
Stock
Debtors
4,195
6,426
-10,675
1,064
14,240
-4,129
-10,858
11,007
2,275
49
-16,026
10,054
-10,998
669
25,130
Creditors
-1,047
17
936
545
-2,631
2,104
-4,420
-56,475
13,305
-5,248
-60,675
-38,318
-23,496
19,038
160,801
Accruals and Deferred Income
7,435
-19,614
5,231
-1,490
9,746
1,687
-19,666
42,619
Deferred Taxes & Provisions
-1,540
-2,846
6,130
-142
-373
-580
-4
-490
990
-694
1,293
Cash flow from operations
-6,541
-37,258
95,895
26,407
10,765
9,813
-1,414
743
5,201
-64
12,841
-27,338
656
43,049
138,864
Investing Activities
capital expenditure
-14,480
-28,499
8,319
-222
3
-5,412
-1,406
-10,317
-209
-2,005
-35,423
-130,599
Change in Investments
6,530
cash flow from investments
-21,010
-28,499
8,319
-222
3
-5,412
-1,406
-10,317
-209
-2,005
-35,423
-130,599
Financing Activities
Bank loans
-3,889
3,889
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
6,375
-884
-1,657
-1,466
1,684
-4,492
6,815
other long term liabilities
-6,797
6,797
-22,085
22,085
share issue
100
interest
3,345
1,583
75
-92
-337
-816
-722
-183
7
3
32
161
260
150
21
cash flow from financing
9,720
1,583
-809
-5,638
2,086
868
-5,214
-165
6,804
3
-22,053
22,246
260
150
121
cash and cash equivalents
cash
-17,831
-35,675
66,587
29,089
4,193
1,679
-825
5,398
1,688
-270
-11,217
-40,514
916
43,199
8,386
overdraft
-8,436
-9,005
11,215
6,226
change in cash
-17,831
-35,675
66,587
29,089
12,629
10,684
-12,040
-828
1,688
-270
-11,217
-40,514
916
43,199
8,386
anderton bosonnet 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 anderton bosonnet limited. Get real-time insights into anderton bosonnet limited's credit score, group structure and payment trends.
Perform a competitor analysis for anderton bosonnet limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in BB7 area or any other competitors across 12 key performance metrics.
anderton bosonnet limited Ownership
ANDERTON BOSONNET LIMITED group structure
Anderton Bosonnet Limited has no subsidiary companies.
Ultimate parent company
ANDERTON BOSONNET LIMITED
06673882
ANDERTON BOSONNET LIMITED Shareholders
The largest shareholders in Anderton Bosonnet Limited include Mr Russell Beaufort George Anderton and Mrs Gillian Mary Anderton.
mr russell beaufort george anderton
51%
mrs gillian mary anderton
29%
samuel james anderton
20%
anderton bosonnet limited directors
Anderton Bosonnet Limited currently has 3 directors.
The longest serving directors include
Mr Russell Anderton (Aug 2008) and
Mrs Gillian Anderton (Aug 2008).
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 1 charges/mortgages relating to anderton bosonnet limited. Currently there are 1 open charges and 0 have been satisfied in the past.
anderton bosonnet 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 ANDERTON BOSONNET LIMITED. This can take several minutes, an email will notify you when this has completed.
anderton bosonnet limitedCompanies House Filings - See Documents
