Buxton Butchers Ltd

POWER SEARCH PRICING

SOLUTIONS

buxton butchers ltd Company Information

Live

EstablishedMidHealthy

Company Number

06732208

Website

www.buxtonbutchers.co.uk

Registered Address

137 downend road, downend, bristol, BS16 5DT

Industry

Retail sale of meat and meat products in specialised stores

Telephone

01275373339

Next Accounts Due

July 2024

Group Structure

View All

Directors

Nigel Buxton15 Years

Louise Buxton15 Years

View All

Shareholders

buxton butchers holdings ltd 100%

buxton butchers ltd Estimated Valuation

£3.1m

Pomanda estimates the enterprise value of BUXTON BUTCHERS LTD at £3.1m based on a Turnover of £9.3m and 0.33x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Buxton Butchers Ltd is a live company located in bristol, BS16 5DT with a Companies House number of 06732208. It operates in the retail sale of meat and meat products in specialised stores sector, SIC Code 47220. Founded in October 2008, it's largest shareholder is buxton butchers holdings ltd with a 100% stake. Buxton Butchers Ltd is a established, mid sized company, Pomanda has estimated its turnover at £9.3m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Buxton Butchers Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

5 Strong

3 Regular

4 Weak

Size

annual sales of £9.3m, make it larger than the average company (£808.4k)

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a faster rate (4.6%)

EXPORT

Buxton Butchers Ltd's latest turnover from October 2022 is estimated at £9.3 million and the company has net assets of £244.6 thousand. According to their latest financial statements, Buxton Butchers Ltd has 40 employees and maintains cash reserves of £156.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	9,316,524	7,717,562	4,973,817	7,649,124	5,026,202	4,762,333	3,704,434	3,602,617	5,640,797	4,031,757	1,912,587	2,003,086	890,812	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	7,574,626	5,982,605	3,739,341	6,157,114	3,387,607	3,615,432	2,783,891	2,691,611	4,232,364	2,993,759	1,397,537	1,376,870	607,083	0
Gross Profit	1,741,899	1,734,957	1,234,477	1,492,010	1,638,595	1,146,901	920,543	911,006	1,408,433	1,037,998	515,050	626,217	283,728	0
Admin Expenses	1,677,744	1,560,977	1,301,482	1,515,502	1,597,256	1,210,678	798,713	816,218	1,341,911	1,004,455	518,259	614,720	242,993	-3,209
Operating Profit	64,155	173,980	-67,005	-23,492	41,339	-63,777	121,830	94,788	66,522	33,543	-3,209	11,497	40,735	3,209
Interest Payable	34,684	31,038	22,718	15,161	14,030	11,444	6,085	319	578	859	506	0	0	0
Interest Receivable	4,594	286	162	146	134	2	19	41	21	40	50	22	19	19
Pre-Tax Profit	34,065	143,228	-89,561	-38,507	27,443	-75,219	115,764	94,510	65,965	32,725	-3,666	11,519	40,754	3,228
Tax	-6,472	-27,213	0	0	-5,214	0	-23,153	-18,902	-13,853	-7,527	0	-2,995	-11,411	-904
Profit After Tax	27,593	116,015	-89,561	-38,507	22,229	-75,219	92,611	75,608	52,112	25,198	-3,666	8,524	29,343	2,324
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	27,593	116,015	-89,561	-38,507	22,229	-75,219	92,611	75,608	52,112	25,198	-3,666	8,524	29,343	2,324
Employee Costs	816,944	424,521	543,537	627,998	518,955	553,747	799,212	638,808	784,302	473,238	275,344	419,063	221,654	0
Number Of Employees	40	31	29	29	29	25	36	29	38	24	14	21	11	0
EBITDA*	124,213	219,393	-37,776	1,911	81,189	-27,377	154,139	112,646	84,599	55,210	14,883	27,541	49,542	4,727

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	579,999	554,383	519,801	523,352	500,276	353,270	362,099	84,568	79,827	88,240	84,366	77,567	36,042	5,825
Intangible Assets	0	0	0	0	3,799	4,180	4,561	4,942	5,323	5,704	6,085	6,466	6,847	7,228
Investments & Other	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
Total Fixed Assets	579,999	554,383	519,801	523,352	504,075	357,450	366,660	89,510	85,150	93,944	90,451	84,033	42,889	13,053
Stock & work in progress	190,000	170,000	120,000	119,700	116,000	112,000	75,000	40,000	30,000	32,000	30,000	25,539	8,000	4,190
Trade Debtors	722,995	601,718	296,402	514,313	490,125	368,020	339,821	319,587	312,130	202,030	117,795	95,892	43,574	8,241
Group Debtors	0	0	0	0	8,537	4,205	0	0	0	0	0	0	0	0
Misc Debtors	66,893	37,627	25,815	58,711	78,906	44,787	36,916	0	0	0	0	0	0	0
Cash	156,668	251,647	321,219	3,077	35,800	0	1,666	13,218	3,375	4,934	11,236	8,666	0	7,538
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,136,556	1,060,992	763,436	695,801	729,368	529,012	453,403	372,805	345,505	238,964	159,031	130,097	51,574	19,969
total assets	1,716,555	1,615,375	1,283,237	1,219,153	1,233,443	886,462	820,063	462,315	430,655	332,908	249,482	214,130	94,463	33,022
Bank overdraft	72,141	120,964	87,115	17,834	49,871	57,140	57,401	0	0	0	0	0	0	0
Bank loan	0	0	0	33,300	0	0	0	0	0	0	0	0	0	0
Trade Creditors	892,678	700,142	451,290	638,119	575,301	362,608	193,064	225,941	263,229	204,103	154,290	122,172	53,666	30,678
Group/Directors Accounts	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
hp & lease commitments	1,230	12,027	29,626	46,476	22,399	31,616	28,756	0	0	0	0	0	0	0
other current liabilities	138,016	167,398	133,081	107,934	113,320	46,328	48,272	0	0	0	0	0	0	0
total current liabilities	1,104,065	1,000,531	701,112	843,663	760,891	497,692	327,493	225,941	263,229	204,103	154,290	122,172	53,666	30,678
loans	288,025	359,684	449,869	156,725	191,481	117,219	134,450	2,872	6,948	10,850	15,581	0	0	0
hp & lease commitments	0	0	0	0	26,115	37,328	49,279	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
other liabilities	22,616	0	0	0	0	0	0	27,699	31,350	39,418	27,234	36,234	9,110	0
provisions	57,225	38,129	31,240	28,188	25,872	27,368	26,767	16,340	15,273	16,794	15,832	15,513	0	0
total long term liabilities	367,866	397,813	481,109	184,913	243,468	181,915	210,496	46,911	53,571	67,062	58,647	51,747	9,110	0
total liabilities	1,471,931	1,398,344	1,182,221	1,028,576	1,004,359	679,607	537,989	272,852	316,800	271,165	212,937	173,919	62,776	30,678
net assets	244,624	217,031	101,016	190,577	229,084	206,855	282,074	189,463	113,855	61,743	36,545	40,211	31,687	2,344
total shareholders funds	244,624	217,031	101,016	190,577	229,084	206,855	282,074	189,463	113,855	61,743	36,545	40,211	31,687	2,344

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	64,155	173,980	-67,005	-23,492	41,339	-63,777	121,830	94,788	66,522	33,543	-3,209	11,497	40,735	3,209
Depreciation	60,058	45,413	29,229	21,604	39,469	36,019	31,928	17,477	17,696	21,286	17,711	15,663	8,426	1,136
Amortisation	0	0	0	3,799	381	381	381	381	381	381	381	381	381	382
Tax	-6,472	-27,213	0	0	-5,214	0	-23,153	-18,902	-13,853	-7,527	0	-2,995	-11,411	-904
Stock	20,000	50,000	300	3,700	4,000	37,000	35,000	10,000	-2,000	2,000	4,461	17,539	3,810	4,190
Debtors	150,543	317,128	-250,807	-4,544	160,556	40,275	57,150	7,457	110,100	84,235	21,903	52,318	35,333	8,241
Creditors	192,536	248,852	-186,829	62,818	212,693	169,544	-32,877	-37,288	59,126	49,813	32,118	68,506	22,988	30,678
Accruals and Deferred Income	-29,382	34,317	25,147	-5,386	66,992	-1,944	48,272	0	0	0	0	0	0	0
Deferred Taxes & Provisions	19,096	6,889	3,052	2,316	-1,496	601	10,427	1,067	-1,521	962	319	15,513	0	0
Cash flow from operations	129,448	115,110	54,101	62,503	189,608	63,549	64,658	40,066	20,251	12,223	20,956	38,708	21,976	22,070
Investing Activities
capital expenditure	-85,674	-79,995	-25,678	-44,680	-186,475	-27,190	-309,459	-22,218	-9,283	-25,160	-24,510	-57,188	-38,643	-14,571
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-85,674	-79,995	-25,678	-44,680	-186,475	-27,190	-309,459	-22,218	-9,283	-25,160	-24,510	-57,188	-38,643	-14,571
Financing Activities
Bank loans	0	0	-33,300	33,300	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
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-71,659	-90,185	293,144	-34,756	74,262	-17,231	131,578	-4,076	-3,902	-4,731	15,581	0	0	0
Hire Purchase and Lease Commitments	-10,797	-17,599	-16,850	-2,038	-20,430	-9,091	78,035	0	0	0	0	0	0	0
other long term liabilities	22,616	0	0	0	0	0	-27,699	-3,651	-8,068	12,184	-9,000	27,124	9,110	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	20
interest	-30,090	-30,752	-22,556	-15,015	-13,896	-11,442	-6,066	-278	-557	-819	-456	22	19	19
cash flow from financing	-89,930	-138,536	220,438	-18,509	39,936	-37,764	175,848	-8,005	-12,527	6,634	6,125	27,146	9,129	39
cash and cash equivalents
cash	-94,979	-69,572	318,142	-32,723	35,800	-1,666	-11,552	9,843	-1,559	-6,302	2,570	8,666	-7,538	7,538
overdraft	-48,823	33,849	69,281	-32,037	-7,269	-261	57,401	0	0	0	0	0	0	0
change in cash	-46,156	-103,421	248,861	-686	43,069	-1,405	-68,953	9,843	-1,559	-6,302	2,570	8,666	-7,538	7,538

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for buxton butchers ltd. Get real-time insights into buxton butchers ltd'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 buxton butchers ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.

BUXTON BUTCHERS LTD group structure

Buxton Butchers Ltd has no subsidiary companies.

Ultimate parent company

BUXTON BUTCHERS LTD

06732208

BUXTON BUTCHERS LTD Shareholders

buxton butchers holdings ltd

100%

Buxton Butchers Ltd currently has 3 directors. The longest serving directors include Mr Nigel Buxton (Oct 2008) and Ms Louise Buxton (Oct 2008).

officer	country	age	start	end	role
Mr Nigel Buxton	United Kingdom	57 years	Oct 2008	-	Director
Ms Louise Buxton	United Kingdom	56 years	Oct 2008	-	Director
Ms Brigette Millard	United Kingdom	64 years	Oct 2008	-	Director

P&L

October 2022

turnover

9.3m

+21%

operating profit

64.2k

gross margin

18.7%

-16.83%

turnover

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

Balance Sheet

October 2022

net assets

244.6k

+0.13%

total assets

1.7m

+0.06%

cash

156.7k

-0.38%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

douglas willis limited

3.5

idel entertainments & catering limited

m j dalton butchers limited

3.5

bartlett and sons limited

thatcham butchers limited

company number

06732208

Type

Private limited with Share Capital

industry

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

incorporation date

October 2008

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

137 downend road, downend, bristol, BS16 5DT

last accounts submitted

October 2022

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 buxton butchers ltd.

buxton butchers ltd Company Information

buxton butchers ltd Estimated Valuation

buxton butchers ltd Estimated Valuation

buxton butchers ltd Estimated Valuation

Buxton Butchers Ltd Overview

Buxton Butchers Ltd Health Check

BUXTON BUTCHERS LTD financials

buxton butchers ltd Credit Report and Business Information

Buxton Butchers Ltd Competitor Analysis

buxton butchers ltd Ownership

buxton butchers ltd directors

buxton butchers ltd company details

buxton butchers ltd Charges & Mortgages

buxton butchers ltd Companies House Filings - See Documents