buckland group limited Company Information
Company Number
07115370
Website
www.portchesterequity.comRegistered Address
20 jewry street, winchester, hampshire, SO23 8RZ
Industry
Activities of head offices
Telephone
01962873300
Next Accounts Due
June 2024
Group Structure
View All
Shareholders
mark edward thistlethwayte 85.2%
mary thistlethwayte 3.4%
View Allbuckland group limited Estimated Valuation
Pomanda estimates the enterprise value of BUCKLAND GROUP LIMITED at £350.6m based on a Turnover of £66.3m and 5.29x industry multiple (adjusted for size and gross margin).
buckland group limited Estimated Valuation
Pomanda estimates the enterprise value of BUCKLAND GROUP LIMITED at £29.3m based on an EBITDA of £3.2m and a 9.07x industry multiple (adjusted for size and gross margin).
buckland group limited Estimated Valuation
Pomanda estimates the enterprise value of BUCKLAND GROUP LIMITED at £642.2m based on Net Assets of £162.5m and 3.95x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Buckland Group Limited Overview
Buckland Group Limited is a live company located in hampshire, SO23 8RZ with a Companies House number of 07115370. It operates in the activities of head offices sector, SIC Code 70100. Founded in January 2010, it's largest shareholder is mark edward thistlethwayte with a 85.2% stake. Buckland Group Limited is a established, large sized company, Pomanda has estimated its turnover at £66.3m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Buckland Group Limited Health Check
Pomanda's financial health check has awarded Buckland Group Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 6 areas for improvement. Company Health Check FAQs
6 Strong
0 Regular
6 Weak
Size
annual sales of £66.3m, make it larger than the average company (£19.1m)
£66.3m - Buckland Group Limited
£19.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (2.1%)
-7% - Buckland Group Limited
2.1% - Industry AVG
Production
with a gross margin of 23.4%, this company has a higher cost of product (32.9%)
23.4% - Buckland Group Limited
32.9% - Industry AVG
Profitability
an operating margin of 1.2% make it less profitable than the average company (6.1%)
1.2% - Buckland Group Limited
6.1% - Industry AVG
Employees
with 694 employees, this is above the industry average (118)
694 - Buckland Group Limited
118 - Industry AVG
Pay Structure
on an average salary of £31.7k, the company has a lower pay structure (£43k)
£31.7k - Buckland Group Limited
£43k - Industry AVG
Efficiency
resulting in sales per employee of £95.5k, this is less efficient (£172k)
£95.5k - Buckland Group Limited
£172k - Industry AVG
Debtor Days
it gets paid by customers after 69 days, this is later than average (47 days)
69 days - Buckland Group Limited
47 days - Industry AVG
Creditor Days
its suppliers are paid after 107 days, this is slower than average (47 days)
107 days - Buckland Group Limited
47 days - Industry AVG
Stock Days
it holds stock equivalent to 1017 days, this is more than average (49 days)
1017 days - Buckland Group Limited
49 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 34 weeks, this is more cash available to meet short term requirements (17 weeks)
34 weeks - Buckland Group Limited
17 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 26.3%, this is a lower level of debt than the average (57%)
26.3% - Buckland Group Limited
57% - Industry AVG
BUCKLAND GROUP LIMITED financials
Buckland Group Limited's latest turnover from September 2022 is £66.3 million and the company has net assets of £162.5 million. According to their latest financial statements, Buckland Group Limited has 694 employees and maintains cash reserves of £29 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 66,258,000 | 52,776,000 | 52,903,000 | 81,484,000 | 59,684,000 | 49,440,000 | 106,549,000 | 126,446,000 | 110,658,000 | 73,849,000 | 61,296,000 | 69,135,000 | 68,696,000 | 30,115,000 |
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost Of Sales | 50,730,000 | 38,568,000 | 36,991,000 | 52,829,000 | 38,722,000 | 32,155,000 | 79,201,000 | 95,517,000 | 81,174,000 | 54,327,000 | 41,794,000 | 44,453,000 | 43,494,000 | 19,449,000 |
Gross Profit | 15,528,000 | 14,208,000 | 15,912,000 | 28,655,000 | 20,962,000 | 17,285,000 | 27,348,000 | 30,929,000 | 29,484,000 | 19,522,000 | 19,502,000 | 24,682,000 | 25,202,000 | 10,666,000 |
Admin Expenses | 14,754,000 | 11,613,000 | 13,485,000 | 21,017,000 | 22,521,000 | 15,198,000 | 18,766,000 | 17,944,000 | 17,233,000 | 14,602,000 | 13,728,000 | 22,182,000 | 21,725,000 | 9,268,000 |
Operating Profit | 774,000 | 2,595,000 | 2,427,000 | 7,638,000 | -1,559,000 | 2,087,000 | 8,582,000 | 12,985,000 | 12,251,000 | 4,920,000 | 5,774,000 | 2,500,000 | 3,477,000 | 1,398,000 |
Interest Payable | 700,000 | 1,061,000 | 1,252,000 | 1,427,000 | 1,047,000 | 942,000 | 1,136,000 | 1,287,000 | 1,320,000 | 1,510,000 | 2,012,000 | 2,057,000 | 2,373,000 | 1,843,000 |
Interest Receivable | 32,000 | 0 | 96,000 | 103,000 | 56,000 | 13,000 | 35,000 | 39,000 | 112,000 | 112,000 | 24,000 | 24,000 | 79,000 | 18,000 |
Pre-Tax Profit | 106,000 | 1,534,000 | 1,271,000 | 6,314,000 | -3,181,000 | 1,050,000 | 7,481,000 | 11,737,000 | 11,035,000 | 3,520,000 | 3,930,000 | 467,000 | 1,183,000 | -427,000 |
Tax | -184,000 | -855,000 | -405,000 | -1,370,000 | -636,000 | -371,000 | -1,541,000 | -2,518,000 | -2,884,000 | -821,000 | -1,070,000 | -267,000 | -979,000 | -720,000 |
Profit After Tax | -78,000 | 679,000 | 866,000 | 4,944,000 | -3,817,000 | 679,000 | 5,940,000 | 9,219,000 | 8,151,000 | 2,699,000 | 2,860,000 | 200,000 | 204,000 | -1,147,000 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 5,000 | 280,000 | 201,000 | 118,000 | 375,000 | 0 | 0 | 0 | 0 |
Retained Profit | 3,183,000 | -202,000 | 2,395,000 | 4,977,000 | 37,675,000 | 95,000 | 4,771,000 | 8,823,000 | 6,752,000 | 2,375,000 | 2,860,000 | 200,000 | 172,000 | -891,000 |
Employee Costs | 22,027,000 | 17,800,000 | 19,550,000 | 22,000,000 | 18,337,000 | 16,635,000 | 35,728,000 | 35,005,000 | 25,113,000 | 19,656,000 | 19,480,000 | 18,148,000 | 18,477,000 | 8,440,000 |
Number Of Employees | 694 | 638 | 735 | 674 | 616 | 1,087 | 1,032 | 783 | 611 | 657 | 619 | 643 | 344 | |
EBITDA* | 3,231,000 | 3,906,000 | 12,166,000 | 17,266,000 | 8,018,000 | 6,255,000 | 12,616,000 | 17,088,000 | 15,124,000 | 7,626,000 | 11,411,000 | 5,195,000 | 5,532,000 | 1,784,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 21,553,000 | 20,878,000 | 48,814,000 | 38,752,000 | 39,170,000 | 29,863,000 | 27,195,000 | 27,113,000 | 23,266,000 | 20,363,000 | 20,442,000 | 23,529,000 | 21,998,000 | 7,652,000 |
Intangible Assets | 14,309,000 | 14,831,000 | 18,296,000 | 18,262,000 | 18,257,000 | 26,609,000 | 26,520,000 | 25,758,000 | 20,272,000 | 25,777,000 | 25,777,000 | 28,723,000 | 28,724,000 | 23,417,000 |
Investments & Other | 0 | 0 | 0 | 0 | 487,000 | 468,000 | 0 | 0 | 200,000 | 200,000 | 200,000 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 710,000 | 47,000 | 59,000 | 62,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 35,862,000 | 35,709,000 | 67,051,000 | 57,014,000 | 57,427,000 | 56,472,000 | 53,715,000 | 52,871,000 | 43,538,000 | 46,140,000 | 46,219,000 | 52,252,000 | 50,722,000 | 31,069,000 |
Stock & work in progress | 141,465,000 | 128,252,000 | 123,916,000 | 62,929,000 | 57,222,000 | 47,060,000 | 2,765,000 | 4,238,000 | 7,892,000 | 12,248,000 | 2,781,000 | 4,964,000 | 3,368,000 | 3,016,000 |
Trade Debtors | 12,682,000 | 8,109,000 | 14,360,000 | 13,671,000 | 12,312,000 | 11,130,000 | 13,831,000 | 15,336,000 | 10,933,000 | 7,201,000 | 7,769,000 | 11,072,000 | 9,695,000 | 7,443,000 |
Group Debtors | 0 | 0 | 675,000 | 1,217,000 | 1,329,000 | 275,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 3,282,000 | 23,083,000 | 3,983,000 | 2,873,000 | 3,255,000 | 12,539,000 | 9,670,000 | 10,399,000 | 8,634,000 | 7,263,000 | 4,872,000 | 3,685,000 | 5,517,000 | 5,983,000 |
Cash | 29,040,000 | 27,212,000 | 17,189,000 | 11,067,000 | 12,805,000 | 13,438,000 | 18,292,000 | 19,230,000 | 15,372,000 | 15,790,000 | 10,275,000 | 3,875,000 | 4,597,000 | 4,675,000 |
misc current assets | 0 | 0 | 0 | 0 | 160,000 | 0 | 0 | 218,000 | 7,264,000 | 601,000 | 1,070,000 | 1,000 | 1,000 | 1,000 |
total current assets | 187,067,000 | 187,358,000 | 160,206,000 | 92,557,000 | 87,083,000 | 84,442,000 | 44,558,000 | 49,421,000 | 50,095,000 | 43,103,000 | 26,767,000 | 23,597,000 | 23,178,000 | 21,118,000 |
total assets | 222,929,000 | 223,067,000 | 227,257,000 | 149,571,000 | 144,510,000 | 140,914,000 | 98,273,000 | 102,292,000 | 93,633,000 | 89,243,000 | 72,986,000 | 75,849,000 | 73,900,000 | 52,187,000 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 135,000 | 0 | 0 | 0 | 57,000 | 277,000 | 193,000 | 54,000 | 48,000 |
Bank loan | 0 | 0 | 0 | 4,435,000 | 1,282,000 | 39,550,000 | 1,706,000 | 0 | 1,349,000 | 1,762,000 | 663,000 | 1,979,000 | 720,000 | 625,000 |
Trade Creditors | 14,999,000 | 8,992,000 | 7,210,000 | 5,908,000 | 5,473,000 | 13,115,000 | 9,487,000 | 13,013,000 | 11,279,000 | 14,372,000 | 8,472,000 | 10,217,000 | 8,918,000 | 5,630,000 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 11,871,000 | 627,000 | 2,305,000 | 2,166,000 | 4,476,000 | 5,174,000 | 6,738,000 | 0 | 9,277,000 | 11,973,000 | 10,095,000 | 4,030,000 | 3,644,000 | 4,253,000 |
hp & lease commitments | 1,167,000 | 1,328,000 | 4,374,000 | 2,652,000 | 2,654,000 | 2,892,000 | 2,390,000 | 0 | 1,980,000 | 2,389,000 | 2,806,000 | 2,402,000 | 2,398,000 | 545,000 |
other current liabilities | 15,920,000 | 25,783,000 | 29,781,000 | 8,317,000 | 9,096,000 | 8,703,000 | 9,920,000 | 26,428,000 | 19,011,000 | 17,067,000 | 8,998,000 | 4,317,000 | 5,160,000 | 6,507,000 |
total current liabilities | 43,957,000 | 36,730,000 | 43,670,000 | 23,478,000 | 22,981,000 | 69,569,000 | 30,241,000 | 39,441,000 | 42,896,000 | 47,620,000 | 31,311,000 | 23,138,000 | 20,894,000 | 17,608,000 |
loans | 28,268,000 | 48,364,000 | 32,258,000 | 48,000,000 | 50,052,000 | 25,964,000 | 18,236,000 | 0 | 21,132,000 | 3,902,000 | 26,872,000 | 28,334,000 | 42,454,000 | 69,400,000 |
hp & lease commitments | 6,450,000 | 6,282,000 | 13,067,000 | 0 | 4,957,000 | 5,107,000 | 4,683,000 | 0 | 3,348,000 | 0 | 3,294,000 | 4,170,000 | 4,284,000 | 876,000 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 231,000 |
other liabilities | 0 | 0 | 20,885,000 | 0 | 0 | 0 | 0 | 12,643,000 | 0 | 6,428,000 | 0 | 275,000 | 800,000 | 0 |
provisions | 1,156,000 | 854,000 | 5,326,000 | 4,054,000 | 4,004,000 | 3,958,000 | 3,826,000 | 4,562,000 | 3,304,000 | 3,196,000 | 3,656,000 | 4,316,000 | 3,648,000 | 0 |
total long term liabilities | 14,712,000 | 24,609,000 | 42,739,000 | 26,027,000 | 27,028,000 | 14,961,000 | 13,589,000 | 14,924,000 | 12,218,000 | 11,928,000 | 15,264,000 | 16,600,000 | 23,851,000 | 34,931,000 |
total liabilities | 58,669,000 | 61,339,000 | 86,409,000 | 49,505,000 | 50,009,000 | 84,530,000 | 43,830,000 | 54,365,000 | 55,114,000 | 59,548,000 | 46,575,000 | 39,738,000 | 44,745,000 | 52,539,000 |
net assets | 162,542,000 | 159,334,000 | 137,173,000 | 94,668,000 | 90,376,000 | 52,521,000 | 49,463,000 | 44,504,000 | 34,162,000 | 27,180,000 | 24,958,000 | 35,109,000 | 29,155,000 | -352,000 |
total shareholders funds | 162,542,000 | 159,334,000 | 137,173,000 | 94,668,000 | 90,376,000 | 52,521,000 | 49,463,000 | 44,504,000 | 34,162,000 | 27,180,000 | 24,958,000 | 35,109,000 | 29,155,000 | -352,000 |
Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | 774,000 | 2,595,000 | 2,427,000 | 7,638,000 | -1,559,000 | 2,087,000 | 8,582,000 | 12,985,000 | 12,251,000 | 4,920,000 | 5,774,000 | 2,500,000 | 3,477,000 | 1,398,000 |
Depreciation | 2,457,000 | 1,311,000 | 3,923,000 | 3,868,000 | 3,857,000 | 4,168,000 | 4,034,000 | 4,103,000 | 2,873,000 | 2,706,000 | 2,694,000 | 2,694,000 | 2,054,000 | 385,000 |
Amortisation | 0 | 0 | 5,816,000 | 5,760,000 | 5,720,000 | 0 | 0 | 0 | 0 | 0 | 2,943,000 | 1,000 | 1,000 | 1,000 |
Tax | -184,000 | -855,000 | -405,000 | -1,370,000 | -636,000 | -371,000 | -1,541,000 | -2,518,000 | -2,884,000 | -821,000 | -1,070,000 | -267,000 | -979,000 | -720,000 |
Stock | 13,213,000 | 4,336,000 | 60,987,000 | 5,707,000 | 10,162,000 | 44,295,000 | -1,473,000 | -3,654,000 | -4,356,000 | 9,467,000 | -2,183,000 | 1,596,000 | 352,000 | 3,016,000 |
Debtors | -14,565,000 | 12,162,000 | 1,254,000 | 927,000 | -7,048,000 | 443,000 | -2,234,000 | 6,168,000 | 5,103,000 | 1,823,000 | -2,116,000 | -455,000 | 1,786,000 | 13,426,000 |
Creditors | 6,007,000 | 1,782,000 | 1,302,000 | 435,000 | -7,642,000 | 3,628,000 | -3,526,000 | 1,734,000 | -3,093,000 | 5,900,000 | -1,745,000 | 1,299,000 | 3,288,000 | 5,630,000 |
Accruals and Deferred Income | -9,863,000 | -3,998,000 | 21,464,000 | -779,000 | 393,000 | -1,217,000 | -16,508,000 | 7,417,000 | 1,944,000 | 8,069,000 | 4,681,000 | -843,000 | -1,578,000 | 6,738,000 |
Deferred Taxes & Provisions | 302,000 | -4,472,000 | 1,272,000 | 50,000 | 46,000 | 132,000 | -736,000 | 1,258,000 | 108,000 | -460,000 | -660,000 | 668,000 | 3,648,000 | 0 |
Cash flow from operations | 845,000 | -20,135,000 | -26,442,000 | 8,968,000 | -2,935,000 | -36,311,000 | -5,988,000 | 22,465,000 | 10,452,000 | 9,024,000 | 16,916,000 | 4,911,000 | 7,773,000 | -3,010,000 |
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | -487,000 | 19,000 | 468,000 | 0 | -200,000 | 0 | 0 | 200,000 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | -4,435,000 | 3,153,000 | -38,268,000 | 37,844,000 | 1,706,000 | -1,349,000 | -413,000 | 1,099,000 | -1,316,000 | 1,259,000 | 95,000 | 625,000 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 11,244,000 | -1,678,000 | 139,000 | -2,310,000 | -698,000 | -1,564,000 | 6,738,000 | -9,277,000 | -2,696,000 | 1,878,000 | 6,065,000 | 386,000 | -609,000 | 4,253,000 |
Long term loans | -20,096,000 | 16,106,000 | -15,742,000 | -2,052,000 | 24,088,000 | 7,728,000 | 18,236,000 | -21,132,000 | 17,230,000 | -22,970,000 | -1,462,000 | -14,120,000 | -26,946,000 | 69,400,000 |
Hire Purchase and Lease Commitments | 7,000 | -9,831,000 | 14,789,000 | -4,959,000 | -388,000 | 926,000 | 7,073,000 | -5,328,000 | 2,939,000 | -3,711,000 | -472,000 | -110,000 | 5,261,000 | 1,421,000 |
other long term liabilities | 0 | -20,885,000 | 20,885,000 | 0 | 0 | 0 | -12,643,000 | 12,643,000 | -6,428,000 | 6,428,000 | -275,000 | -525,000 | 800,000 | 0 |
share issue | ||||||||||||||
interest | -668,000 | -1,061,000 | -1,156,000 | -1,324,000 | -991,000 | -929,000 | -1,101,000 | -1,248,000 | -1,208,000 | -1,398,000 | -1,988,000 | -2,033,000 | -2,294,000 | -1,825,000 |
cash flow from financing | -9,488,000 | 5,014,000 | 54,590,000 | -8,177,000 | -16,077,000 | 46,968,000 | 20,197,000 | -24,172,000 | 9,654,000 | -18,827,000 | -12,459,000 | -9,389,000 | 5,642,000 | 74,413,000 |
cash and cash equivalents | ||||||||||||||
cash | 1,828,000 | 10,023,000 | 6,122,000 | -1,738,000 | -633,000 | -4,854,000 | -938,000 | 3,858,000 | -418,000 | 5,515,000 | 6,400,000 | -722,000 | -78,000 | 4,675,000 |
overdraft | 0 | 0 | 0 | 0 | -135,000 | 135,000 | 0 | 0 | -57,000 | -220,000 | 84,000 | 139,000 | 6,000 | 48,000 |
change in cash | 1,828,000 | 10,023,000 | 6,122,000 | -1,738,000 | -498,000 | -4,989,000 | -938,000 | 3,858,000 | -361,000 | 5,735,000 | 6,316,000 | -861,000 | -84,000 | 4,627,000 |
buckland group limited Credit Report and Business Information
Buckland Group Limited Competitor Analysis
Perform a competitor analysis for buckland group limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
buckland group limited Ownership
BUCKLAND GROUP LIMITED group structure
Buckland Group Limited has 11 subsidiary companies.
Ultimate parent company
BUCKLAND GROUP LIMITED
07115370
11 subsidiaries
buckland group limited directors
Buckland Group Limited currently has 5 directors. The longest serving directors include Mr Mark Thistlethwayte (Mar 2010) and Mr Paul Lambert (Dec 2011).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Mark Thistlethwayte | England | 59 years | Mar 2010 | - | Director |
Mr Paul Lambert | England | 50 years | Dec 2011 | - | Director |
Mr Paul Bragg | 54 years | Aug 2022 | - | Director | |
Mr John Beresford | United Kingdom | 51 years | Sep 2022 | - | Director |
Mr Mark Sullivan | 52 years | Sep 2022 | - | Director |
P&L
September 2022turnover
66.3m
+26%
operating profit
774k
-70%
gross margin
23.5%
-12.95%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2022net assets
162.5m
+0.02%
total assets
222.9m
0%
cash
29m
+0.07%
net assets
Total assets minus all liabilities
buckland group limited company details
company number
07115370
Type
Private limited with Share Capital
industry
70100 - Activities of head offices
incorporation date
January 2010
age
14
accounts
Group
ultimate parent company
previous names
portchester equity limited (October 2023)
tyrolese (676) limited (March 2010)
incorporated
UK
address
20 jewry street, winchester, hampshire, SO23 8RZ
last accounts submitted
September 2022
buckland group 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 buckland group limited.
buckland group limited Companies House Filings - See Documents
date | description | view/download |
---|