butcher investment limited
butcher investment limited Company Information
Company Number
09094895
Website
-Registered Address
35 chequers court brown street, salisbury, SP1 2AS
Industry
Financial management
Telephone
-
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
james mclean butcher 45.5%
carolyn jane butcher 45.5%
View Allbutcher investment limited Estimated Valuation
Pomanda estimates the enterprise value of BUTCHER INVESTMENT LIMITED at £131.4k based on a Turnover of £146.8k and 0.9x industry multiple (adjusted for size and gross margin).
butcher investment limited Estimated Valuation
Pomanda estimates the enterprise value of BUTCHER INVESTMENT LIMITED at £1m based on an EBITDA of £144k and a 7.16x industry multiple (adjusted for size and gross margin).
butcher investment limited Estimated Valuation
Pomanda estimates the enterprise value of BUTCHER INVESTMENT LIMITED at £4.8m based on Net Assets of £1.1m and 4.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Butcher Investment Limited Overview
Butcher Investment Limited is a live company located in salisbury, SP1 2AS with a Companies House number of 09094895. It operates in the financial management sector, SIC Code 70221. Founded in June 2014, it's largest shareholder is james mclean butcher with a 45.5% stake. Butcher Investment Limited is a established, micro sized company, Pomanda has estimated its turnover at £146.8k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Butcher Investment Limited Health Check
Pomanda's financial health check has awarded Butcher Investment Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
5 Weak
Size
annual sales of £146.8k, make it smaller than the average company (£756k)
- Butcher Investment Limited
£756k - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a similar rate (8.5%)
- Butcher Investment Limited
8.5% - Industry AVG
Production
with a gross margin of 80.7%, this company has a comparable cost of product (80.7%)
- Butcher Investment Limited
80.7% - Industry AVG
Profitability
an operating margin of 97.2% make it more profitable than the average company (8.1%)
- Butcher Investment Limited
8.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (5)
2 - Butcher Investment Limited
5 - Industry AVG
Pay Structure
on an average salary of £53.1k, the company has an equivalent pay structure (£53.1k)
- Butcher Investment Limited
£53.1k - Industry AVG
Efficiency
resulting in sales per employee of £73.4k, this is less efficient (£140.4k)
- Butcher Investment Limited
£140.4k - Industry AVG
Debtor Days
it gets paid by customers after 32 days, this is earlier than average (65 days)
- Butcher Investment Limited
65 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Butcher Investment Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Butcher Investment Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (33 weeks)
1 weeks - Butcher Investment Limited
33 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 69.7%, this is a higher level of debt than the average (46.6%)
69.7% - Butcher Investment Limited
46.6% - Industry AVG
BUTCHER INVESTMENT LIMITED financials
Butcher Investment Limited's latest turnover from June 2023 is estimated at £146.8 thousand and the company has net assets of £1.1 million. According to their latest financial statements, Butcher Investment Limited has 2 employees and maintains cash reserves of £93 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 2 | 2 | 2 | 2 | 2 | 2 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 6,363 | 4,455 | 3,209 | 4,279 | 2,221 | 276 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 900,000 | 900,000 | 750,000 | 1,000,000 | 706,493 | 706,493 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 500,000 | 500,000 | 500,000 | 0 | 0 | 0 |
| Total Fixed Assets | 906,363 | 904,455 | 753,209 | 1,504,279 | 1,208,714 | 1,206,769 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 275,000 | 0 | 0 | 0 | 0 |
| Trade Debtors | 13,026 | 11,149 | 11,544 | 14,518 | 14,518 | 7,200 | 0 | 160,000 | 464,000 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 2,686,605 | 2,394,603 | 1,690,198 | 1,772,905 | 1,010,908 | 921,889 | 700,000 | 0 | 0 |
| Cash | 92,989 | 1,136 | 4,922 | 48,040 | 153,017 | 149,280 | 172 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,792,620 | 2,406,888 | 1,706,664 | 1,835,463 | 1,453,443 | 1,078,369 | 700,172 | 160,000 | 464,000 |
| total assets | 3,698,983 | 3,311,343 | 2,459,873 | 3,339,742 | 2,662,157 | 2,285,138 | 700,172 | 160,000 | 464,000 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101,916 | 418,038 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 2,461,391 | 2,202,772 | 1,701,108 | 2,114,315 | 2,361,084 | 2,212,375 | 642,704 | 0 | 0 |
| total current liabilities | 2,461,391 | 2,202,772 | 1,701,108 | 2,114,315 | 2,361,084 | 2,212,375 | 642,704 | 101,916 | 418,038 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 500,000 | 0 | 0 | 0 | 0 | 0 |
| provisions | 115,519 | 73,095 | 97,637 | 94,547 | 15,239 | 4,715 | 0 | 0 | 0 |
| total long term liabilities | 115,519 | 73,095 | 97,637 | 594,547 | 15,239 | 4,715 | 0 | 0 | 0 |
| total liabilities | 2,576,910 | 2,275,867 | 1,798,745 | 2,708,862 | 2,376,323 | 2,217,090 | 642,704 | 101,916 | 418,038 |
| net assets | 1,122,073 | 1,035,476 | 661,128 | 630,880 | 285,834 | 68,048 | 57,468 | 58,084 | 45,962 |
| total shareholders funds | 1,122,073 | 1,035,476 | 661,128 | 630,880 | 285,834 | 68,048 | 57,468 | 58,084 | 45,962 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 1,289 | 1,072 | 1,070 | 1,429 | 573 | 92 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||
| Stock | 0 | 0 | 0 | -275,000 | 275,000 | 0 | 0 | 0 | 0 |
| Debtors | 293,879 | 704,010 | -585,681 | 761,997 | 96,337 | 729,089 | 540,000 | -304,000 | 464,000 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | -101,916 | -316,122 | 418,038 |
| Accruals and Deferred Income | 258,619 | 501,664 | -413,207 | -246,769 | 148,709 | 1,569,671 | 642,704 | 0 | 0 |
| Deferred Taxes & Provisions | 42,424 | -24,542 | 3,090 | 79,308 | 10,524 | 4,715 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 150,000 | -250,000 | 293,507 | 0 | 706,493 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | -500,000 | 500,000 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 91,853 | -3,786 | -43,118 | -104,977 | 3,737 | 149,108 | 172 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 91,853 | -3,786 | -43,118 | -104,977 | 3,737 | 149,108 | 172 | 0 | 0 |
butcher investment limited Credit Report and Business Information
Butcher Investment Limited Competitor Analysis
Perform a competitor analysis for butcher investment limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SP1 area or any other competitors across 12 key performance metrics.
butcher investment limited Ownership
BUTCHER INVESTMENT LIMITED group structure
Butcher Investment Limited has no subsidiary companies.
Ultimate parent company
BUTCHER INVESTMENT LIMITED
09094895
butcher investment limited directors
Butcher Investment Limited currently has 2 directors. The longest serving directors include Mrs Carolyn Butcher (Jun 2014) and Mr James Butcher (Jun 2014).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Carolyn Butcher | United Kingdom | 59 years | Jun 2014 | - | Director |
| Mr James Butcher | United Kingdom | 59 years | Jun 2014 | - | Director |
P&L
June 2023turnover
146.8k
+14%
operating profit
142.7k
0%
gross margin
80.7%
-7.42%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
1.1m
+0.08%
total assets
3.7m
+0.12%
cash
93k
+80.86%
net assets
Total assets minus all liabilities
butcher investment limited company details
company number
09094895
Type
Private limited with Share Capital
industry
70221 - Financial management
incorporation date
June 2014
age
10
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
last accounts submitted
June 2023
address
35 chequers court brown street, salisbury, SP1 2AS
accountant
HUGH DAVIES & CO
auditor
-
butcher investment 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 butcher investment limited.
butcher investment limited Companies House Filings - See Documents
| date | description | view/download |
|---|
