a j cellar limited Company Information
Company Number
08269589
Website
www.ajcellar.comRegistered Address
46 the drive, bexley, DA5 3DE
Industry
Retail sale in non-specialised stores with food, beverages or tobacco predominating
Telephone
02086500839
Next Accounts Due
December 2024
Group Structure
View All
Directors
Antony Benedict11 Years
Shareholders
antony benedict 100%
a j cellar limited Estimated Valuation
Pomanda estimates the enterprise value of A J CELLAR LIMITED at £881.9k based on a Turnover of £4.4m and 0.2x industry multiple (adjusted for size and gross margin).
a j cellar limited Estimated Valuation
Pomanda estimates the enterprise value of A J CELLAR LIMITED at £550.1k based on an EBITDA of £210.3k and a 2.62x industry multiple (adjusted for size and gross margin).
a j cellar limited Estimated Valuation
Pomanda estimates the enterprise value of A J CELLAR LIMITED at £2.4m based on Net Assets of £920.6k and 2.57x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
A J Cellar 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.
A J Cellar Limited Overview
A J Cellar Limited is a live company located in bexley, DA5 3DE with a Companies House number of 08269589. It operates in the retail sale in non-specialised stores with food, beverages or tobacco predominating sector, SIC Code 47110. Founded in October 2012, it's largest shareholder is antony benedict with a 100% stake. A J Cellar Limited is a established, small sized company, Pomanda has estimated its turnover at £4.4m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
A J Cellar Limited Health Check
Pomanda's financial health check has awarded A J Cellar Limited a 4.5 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
5 Strong
3 Regular
4 Weak
Size
annual sales of £4.4m, make it larger than the average company (£923.2k)
- A J Cellar Limited
£923.2k - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a faster rate (5.4%)
- A J Cellar Limited
5.4% - Industry AVG
Production
with a gross margin of 15.4%, this company has a higher cost of product (22.1%)
- A J Cellar Limited
22.1% - Industry AVG
Profitability
an operating margin of 2.9% make it as profitable than the average company (2.9%)
- A J Cellar Limited
2.9% - Industry AVG
Employees
with 36 employees, this is above the industry average (13)
36 - A J Cellar Limited
13 - Industry AVG
Pay Structure
on an average salary of £14.9k, the company has an equivalent pay structure (£14.9k)
- A J Cellar Limited
£14.9k - Industry AVG
Efficiency
resulting in sales per employee of £122.1k, this is equally as efficient (£108.9k)
- A J Cellar Limited
£108.9k - Industry AVG
Debtor Days
it gets paid by customers after 55 days, this is later than average (6 days)
- A J Cellar Limited
6 days - Industry AVG
Creditor Days
its suppliers are paid after 58 days, this is slower than average (25 days)
- A J Cellar Limited
25 days - Industry AVG
Stock Days
it holds stock equivalent to 69 days, this is more than average (21 days)
- A J Cellar Limited
21 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 9 weeks, this is less cash available to meet short term requirements (21 weeks)
9 weeks - A J Cellar Limited
21 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 58.2%, this is a lower level of debt than the average (65.4%)
58.2% - A J Cellar Limited
65.4% - Industry AVG
a j cellar limited Credit Report and Business Information
A J Cellar Limited Competitor Analysis
Perform a competitor analysis for a j cellar limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
a j cellar limited Ownership
A J CELLAR LIMITED group structure
A J Cellar Limited has no subsidiary companies.
Ultimate parent company
A J CELLAR LIMITED
08269589
a j cellar limited directors
A J Cellar Limited currently has 1 director, Mr Antony Benedict serving since Oct 2012.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Antony Benedict | United Kingdom | 49 years | Oct 2012 | - | Director |
A J CELLAR LIMITED financials
A J Cellar Limited's latest turnover from March 2023 is estimated at £4.4 million and the company has net assets of £920.6 thousand. According to their latest financial statements, A J Cellar Limited has 36 employees and maintains cash reserves of £102.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Oct 2014 | Oct 2013 | |
---|---|---|---|---|---|---|---|---|---|---|
Turnover | ||||||||||
Other Income Or Grants | ||||||||||
Cost Of Sales | ||||||||||
Gross Profit | ||||||||||
Admin Expenses | ||||||||||
Operating Profit | ||||||||||
Interest Payable | ||||||||||
Interest Receivable | ||||||||||
Pre-Tax Profit | ||||||||||
Tax | ||||||||||
Profit After Tax | ||||||||||
Dividends Paid | ||||||||||
Retained Profit | ||||||||||
Employee Costs | ||||||||||
Number Of Employees | 36 | 35 | 38 | 40 | 38 | 28 | 24 | 20 | ||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Oct 2014 | Oct 2013 | |
---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 572,698 | 609,487 | 607,602 | 590,538 | 498,608 | 523,739 | 422,107 | 216,561 | 85,945 | 46,834 |
Intangible Assets | 146,188 | 162,431 | 180,479 | 246,532 | 222,814 | 247,571 | 46,095 | 27,000 | 0 | 0 |
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 | 718,886 | 771,918 | 788,081 | 837,070 | 721,422 | 771,310 | 468,202 | 243,561 | 85,945 | 46,834 |
Stock & work in progress | 708,314 | 690,452 | 673,814 | 647,153 | 628,587 | 573,640 | 367,169 | 242,667 | 141,755 | 97,995 |
Trade Debtors | 672,746 | 620,533 | 551,684 | 13,568 | 3,576 | 3,149 | 2,914 | 3,881 | 9,506 | 5,854 |
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 | 102,778 | 213,820 | 328,766 | 323,060 | 37,236 | 62,834 | 92,475 | 54,907 | 41,283 | 17,738 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 1,483,838 | 1,524,805 | 1,554,264 | 983,781 | 669,399 | 639,623 | 462,558 | 301,455 | 192,544 | 121,587 |
total assets | 2,202,724 | 2,296,723 | 2,342,345 | 1,820,851 | 1,390,821 | 1,410,933 | 930,760 | 545,016 | 278,489 | 168,421 |
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 | 591,663 | 596,617 | 614,218 | 545,434 | 553,715 | 606,997 | 452,177 | 312,812 | 218,035 | 132,694 |
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 | 591,663 | 596,617 | 614,218 | 545,434 | 553,715 | 606,997 | 452,177 | 312,812 | 218,035 | 132,694 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 656,329 | 851,749 | 1,011,540 | 798,225 | 458,556 | 531,885 | 321,359 | 169,274 | 37,654 | 25,288 |
provisions | 34,140 | 35,452 | 30,063 | 27,758 | 30,154 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 690,469 | 887,201 | 1,041,603 | 825,983 | 488,710 | 531,885 | 321,359 | 169,274 | 37,654 | 25,288 |
total liabilities | 1,282,132 | 1,483,818 | 1,655,821 | 1,371,417 | 1,042,425 | 1,138,882 | 773,536 | 482,086 | 255,689 | 157,982 |
net assets | 920,592 | 812,905 | 686,524 | 449,434 | 348,396 | 272,051 | 157,224 | 62,930 | 22,800 | 10,439 |
total shareholders funds | 920,592 | 812,905 | 686,524 | 449,434 | 348,396 | 272,051 | 157,224 | 62,930 | 22,800 | 10,439 |
Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Oct 2014 | Oct 2013 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||
Operating Profit | ||||||||||
Depreciation | 67,801 | 68,442 | 58,180 | 44,206 | 36,631 | 39,157 | 33,687 | 26,533 | 13,508 | 7,184 |
Amortisation | 16,243 | 18,048 | 20,053 | 22,282 | 24,757 | 11,524 | 5,455 | 3,000 | 0 | 0 |
Tax | ||||||||||
Stock | 17,862 | 16,638 | 26,661 | 18,566 | 54,947 | 206,471 | 124,502 | 242,667 | 43,760 | 97,995 |
Debtors | 52,213 | 68,849 | 538,116 | 9,992 | 427 | 235 | -967 | 3,881 | 3,652 | 5,854 |
Creditors | -4,954 | -17,601 | 68,784 | -8,281 | -53,282 | 154,820 | 139,365 | 312,812 | 85,341 | 132,694 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | -1,312 | 5,389 | 2,305 | -2,396 | 30,154 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | ||||||||||
Investing Activities | ||||||||||
capital expenditure | ||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||
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 | -195,420 | -159,791 | 213,315 | 339,669 | -73,329 | 210,526 | 152,085 | 169,274 | 12,366 | 25,288 |
share issue | ||||||||||
interest | ||||||||||
cash flow from financing | ||||||||||
cash and cash equivalents | ||||||||||
cash | -111,042 | -114,946 | 5,706 | 285,824 | -25,598 | -29,641 | 37,568 | 54,907 | 23,545 | 17,738 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -111,042 | -114,946 | 5,706 | 285,824 | -25,598 | -29,641 | 37,568 | 54,907 | 23,545 | 17,738 |
P&L
March 2023turnover
4.4m
+1%
operating profit
126.2k
0%
gross margin
15.4%
-0.49%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
920.6k
+0.13%
total assets
2.2m
-0.04%
cash
102.8k
-0.52%
net assets
Total assets minus all liabilities
a j cellar limited company details
company number
08269589
Type
Private limited with Share Capital
industry
47110 - Retail sale in non-specialised stores with food, beverages or tobacco predominating
incorporation date
October 2012
age
12
accounts
Unaudited Abridged
ultimate parent company
previous names
N/A
incorporated
UK
address
46 the drive, bexley, DA5 3DE
last accounts submitted
March 2023
a j cellar 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 a j cellar limited.
a j cellar limited Companies House Filings - See Documents
date | description | view/download |
---|