butler mason limited
butler mason limited Company Information
Company Number
10107520
Next Accounts
Sep 2025
Shareholders
surplus property solutions holdings limited
Group Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
+1Registered Address
30 c/o mazars, old bailey, london, EC4M 7AU
Website
butler-mason.combutler mason limited Estimated Valuation
Pomanda estimates the enterprise value of BUTLER MASON LIMITED at £7.7k based on a Turnover of £4.1k and 1.91x industry multiple (adjusted for size and gross margin).
butler mason limited Estimated Valuation
Pomanda estimates the enterprise value of BUTLER MASON LIMITED at £11.4m based on an EBITDA of £2.5m and a 4.55x industry multiple (adjusted for size and gross margin).
butler mason limited Estimated Valuation
Pomanda estimates the enterprise value of BUTLER MASON LIMITED at £9.5m based on Net Assets of £5.3m and 1.78x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Butler Mason Limited Overview
Butler Mason Limited is a live company located in london, EC4M 7AU with a Companies House number of 10107520. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in April 2016, it's largest shareholder is surplus property solutions holdings limited with a 100% stake. Butler Mason Limited is a young, micro sized company, Pomanda has estimated its turnover at £4.1k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Butler Mason Limited Health Check
Pomanda's financial health check has awarded Butler Mason Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
0 Regular
5 Weak
Size
annual sales of £4.1k, make it smaller than the average company (£706.1k)
- Butler Mason Limited
£706.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -91%, show it is growing at a slower rate (4.1%)
- Butler Mason Limited
4.1% - Industry AVG
Production
with a gross margin of 20.8%, this company has a higher cost of product (69.8%)
- Butler Mason Limited
69.8% - Industry AVG
Profitability
an operating margin of 61560.9% make it more profitable than the average company (13.9%)
- Butler Mason Limited
13.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
- Butler Mason Limited
5 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Butler Mason Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £4.1k, this is less efficient (£153.3k)
- Butler Mason Limited
£153.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Butler Mason Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 363 days, this is slower than average (32 days)
- Butler Mason Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Butler Mason Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 54 weeks, this is more cash available to meet short term requirements (29 weeks)
54 weeks - Butler Mason Limited
29 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 36.5%, this is a lower level of debt than the average (64%)
36.5% - Butler Mason Limited
64% - Industry AVG
BUTLER MASON LIMITED financials
Butler Mason Limited's latest turnover from December 2023 is estimated at £4.1 thousand and the company has net assets of £5.3 million. According to their latest financial statements, we estimate that Butler Mason Limited has 1 employee and maintains cash reserves of £3.2 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | 1,700,531 | 1,785,218 | 6,391,176 | 8,491,518 | 32,777,571 | 65,297,891 | 31,622,948 | |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cost Of Sales | 1,706,399 | 1,683,406 | 3,977,264 | 5,582,234 | 21,608,147 | 63,956,338 | 31,043,170 | |
| Gross Profit | -5,868 | 101,812 | 2,413,912 | 2,909,284 | 11,169,424 | 1,341,553 | 579,778 | |
| Admin Expenses | -80,516 | 174,311 | 358,969 | 1,404,279 | 4,586,920 | 8,299,447 | 506,530 | |
| Operating Profit | 74,648 | -72,499 | 2,054,943 | 1,505,005 | 6,582,504 | -6,957,894 | 73,248 | |
| Interest Payable | 1,009 | 598 | 814 | 24,997 | 0 | 0 | 0 | |
| Interest Receivable | 1,783 | 476 | 27,747 | 47,770 | 5,801 | 108 | 40 | |
| Pre-Tax Profit | 75,422 | -72,621 | 2,081,876 | 1,527,778 | 6,588,305 | -6,957,786 | 73,288 | |
| Tax | 0 | 0 | 0 | 0 | 0 | 2,593 | -14,658 | |
| Profit After Tax | 75,422 | -72,621 | 2,081,876 | 1,527,778 | 6,588,305 | -6,955,193 | 58,630 | |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Retained Profit | 75,422 | -72,621 | 2,081,876 | 1,527,778 | 6,588,305 | -6,955,193 | 58,630 | |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Number Of Employees | 2 | |||||||
| EBITDA* | 74,648 | -72,499 | 2,054,943 | 1,505,005 | 6,582,504 | -6,957,894 | 73,248 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 1,184,437 | 1,184,437 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 1,184,437 | 1,184,437 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 19,006 | 35,447 | 0 | 10,800 | 13,462 | 333,944 | 229,789 |
| Group Debtors | 3,604,819 | 3,479,819 | 3,479,819 | 4,668,000 | 4,500,000 | 4,500,000 | 0 | 0 |
| Misc Debtors | 1,566,731 | 508,017 | 466,112 | 792,273 | 680,130 | 1,751,507 | 826,646 | 2,614,535 |
| Cash | 3,189,685 | 3,654,417 | 4,242,142 | 5,412,150 | 9,417,522 | 11,768,420 | 11,432,152 | 8,750,275 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 8,361,235 | 7,661,259 | 8,223,520 | 10,872,423 | 14,608,452 | 18,033,389 | 12,592,742 | 11,594,599 |
| total assets | 8,361,235 | 8,845,696 | 9,407,957 | 10,872,423 | 14,608,452 | 18,033,389 | 12,592,742 | 11,594,599 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 3,718 | 0 | 0 |
| Bank loan | 10,000 | 10,000 | 10,000 | 5,000 | 0 | 0 | 0 | 0 |
| Trade Creditors | 3,193 | 0 | 39,182 | 30,628 | 23,959 | 48,934 | 759,649 | 1,042,553 |
| Group/Directors Accounts | 525 | 875 | 1,050 | 11,550 | 81,163 | 67,500 | 309,150 | 636,450 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 3,024,562 | 3,212,160 | 3,649,739 | 4,554,643 | 9,410,308 | 14,123,081 | 8,965,214 | 9,856,866 |
| total current liabilities | 3,038,280 | 3,223,035 | 3,699,971 | 4,601,821 | 9,515,430 | 14,243,233 | 10,034,013 | 11,535,869 |
| loans | 15,000 | 25,000 | 35,000 | 45,000 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 2,293,364 | 2,444,111 | 2,924,106 | 3,873,402 | 4,098,314 | 9,455,192 | 0 |
| total long term liabilities | 15,000 | 2,318,364 | 2,479,111 | 2,969,106 | 3,873,402 | 4,098,314 | 9,455,192 | 0 |
| total liabilities | 3,053,280 | 5,541,399 | 6,179,082 | 7,570,927 | 13,388,832 | 18,341,547 | 19,489,205 | 11,535,869 |
| net assets | 5,307,955 | 3,304,297 | 3,228,875 | 3,301,496 | 1,219,620 | -308,158 | -6,896,463 | 58,730 |
| total shareholders funds | 5,307,955 | 3,304,297 | 3,228,875 | 3,301,496 | 1,219,620 | -308,158 | -6,896,463 | 58,730 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | 74,648 | -72,499 | 2,054,943 | 1,505,005 | 6,582,504 | -6,957,894 | 73,248 | |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 2,593 | -14,658 | |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -19,729 | 25,464 | -294,458 | 269,343 | -1,074,039 | 5,104,379 | -1,683,734 | 2,844,324 |
| Creditors | 3,193 | -39,182 | 8,554 | 6,669 | -24,975 | -710,715 | -282,904 | 1,042,553 |
| Accruals and Deferred Income | -187,598 | -437,579 | -904,904 | -4,855,665 | -4,712,773 | 5,157,867 | -891,652 | 9,856,866 |
| Deferred Taxes & Provisions | -2,293,364 | -150,747 | -479,995 | -949,296 | -224,912 | -5,356,878 | 9,455,192 | 0 |
| Cash flow from operations | -578,324 | -1,154,386 | -4,012,692 | -2,383,616 | 568,399 | 3,009,069 | 8,113,685 | |
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 5,000 | 5,000 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -350 | -175 | -10,500 | -69,613 | 13,663 | -241,650 | -327,300 | 636,450 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | -10,000 | -10,000 | -10,000 | 45,000 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | 774 | -122 | 26,933 | 22,773 | 5,801 | 108 | 40 | |
| cash flow from financing | -9,401 | -15,622 | 7,320 | 36,436 | -235,849 | -327,192 | 636,590 | |
| cash and cash equivalents | ||||||||
| cash | -464,732 | -587,725 | -1,170,008 | -4,005,372 | -2,350,898 | 336,268 | 2,681,877 | 8,750,275 |
| overdraft | 0 | 0 | 0 | 0 | -3,718 | 3,718 | 0 | 0 |
| change in cash | -464,732 | -587,725 | -1,170,008 | -4,005,372 | -2,347,180 | 332,550 | 2,681,877 | 8,750,275 |
butler mason limited Credit Report and Business Information
Butler Mason Limited Competitor Analysis
Perform a competitor analysis for butler mason limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in EC4M area or any other competitors across 12 key performance metrics.
butler mason limited Ownership
BUTLER MASON LIMITED group structure
Butler Mason Limited has no subsidiary companies.
Ultimate parent company
1 parent
BUTLER MASON LIMITED
10107520
butler mason limited directors
Butler Mason Limited currently has 2 directors. The longest serving directors include Mr Francis Colhoun (Apr 2016) and Mr Adam Foster (Apr 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Francis Colhoun | United Kingdom | 51 years | Apr 2016 | - | Director |
| Mr Adam Foster | 61 years | Apr 2016 | - | Director |
P&L
December 2023turnover
4.1k
-100%
operating profit
2.5m
0%
gross margin
20.9%
-6143.37%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
5.3m
+0.61%
total assets
8.4m
-0.05%
cash
3.2m
-0.13%
net assets
Total assets minus all liabilities
butler mason limited company details
company number
10107520
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
68320 - Management of real estate on a fee or contract basis
incorporation date
April 2016
age
9
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
30 c/o mazars, old bailey, london, EC4M 7AU
Bank
BARCLAYS BANK PLC
Legal Advisor
BIRKETTS LLP
butler mason 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 butler mason limited.
butler mason 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 BUTLER MASON LIMITED. This can take several minutes, an email will notify you when this has completed.
butler mason limited Companies House Filings - See Documents
| date | description | view/download |
|---|
