Pomanda estimates the enterprise value of THE BUXTON PUDDING COMPANY LTD at £411.1k based on a Turnover of £814.1k and 0.51x industry multiple (adjusted for size and gross margin).
the buxton pudding company ltdEstimated Valuation
£44.2k
Pomanda estimates the enterprise value of THE BUXTON PUDDING COMPANY LTD at £44.2k based on an EBITDA of £12k and a 3.69x industry multiple (adjusted for size and gross margin).
the buxton pudding company ltdEstimated Valuation
£15.7k
Pomanda estimates the enterprise value of THE BUXTON PUDDING COMPANY LTD at £15.7k based on Net Assets of £7.6k and 2.08x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Buxton Pudding Company LtdOverview
The Buxton Pudding Company Ltd is a live company located in manchester, M2 4WU with a Companies House number of 11387527. It operates in the manufacture of bread sector, SIC Code 10710. Founded in May 2018, it's largest shareholder is
alan hibbert
with a 100% stake. The Buxton Pudding Company Ltd is a young,
small sized company, Pomanda has estimated its turnover at
£814.1k with
high
growth in recent years.
Pomanda's financial health check has awarded The Buxton Pudding Company Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
2 Regular
8 Weak
Size
annual sales of £814.1k, make it smaller than the average company (£13.4m)
£814.1k - The Buxton Pudding Company Ltd
£13.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (6.1%)
21% - The Buxton Pudding Company Ltd
6.1% - Industry AVG
Production
with a gross margin of 29.5%, this company has a comparable cost of product (29.5%)
29.5% - The Buxton Pudding Company Ltd
29.5% - Industry AVG
Profitability
an operating margin of -3.8% make it less profitable than the average company (2.9%)
-3.8% - The Buxton Pudding Company Ltd
2.9% - Industry AVG
Employees
with 20 employees, this is below the industry average (161)
20 - The Buxton Pudding Company Ltd
161 - Industry AVG
Pay Structure
on an average salary of £28k, the company has an equivalent pay structure (£28k)
£28k - The Buxton Pudding Company Ltd
£28k - Industry AVG
Efficiency
resulting in sales per employee of £40.7k, this is less efficient (£97.9k)
£40.7k - The Buxton Pudding Company Ltd
£97.9k - Industry AVG
Debtor Days
it gets paid by customers after 15 days, this is earlier than average (41 days)
15 days - The Buxton Pudding Company Ltd
41 days - Industry AVG
Creditor Days
its suppliers are paid after 22 days, this is quicker than average (46 days)
22 days - The Buxton Pudding Company Ltd
46 days - Industry AVG
Stock Days
it holds stock equivalent to 44 days, this is more than average (26 days)
44 days - The Buxton Pudding Company Ltd
26 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (12 weeks)
1 weeks - The Buxton Pudding Company Ltd
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 96.9%, this is a higher level of debt than the average (55.8%)
96.9% - The Buxton Pudding Company Ltd
55.8% - Industry AVG
THE BUXTON PUDDING COMPANY LTD financials
EXPORT
The Buxton Pudding Company Ltd's latest turnover from March 2023 is estimated at £814.1 thousand and the company has net assets of £7.6 thousand. According to their latest financial statements, The Buxton Pudding Company Ltd has 20 employees and maintains cash reserves of £4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Turnover
814,142
585,555
380,330
463,909
296,022
Other Income Or Grants
Cost Of Sales
573,997
411,591
265,255
319,430
201,718
Gross Profit
240,144
173,963
115,075
144,479
94,304
Admin Expenses
271,384
183,378
71,966
134,811
75,090
Operating Profit
-31,240
-9,415
43,109
9,668
19,214
Interest Payable
5,291
3,382
1,999
366
Interest Receivable
319
144
19
8
19
Pre-Tax Profit
-36,212
-12,653
41,130
9,310
19,233
Tax
-7,815
-1,769
-3,654
Profit After Tax
-36,212
-12,653
33,315
7,541
15,579
Dividends Paid
Retained Profit
-36,212
-12,653
33,315
7,541
15,579
Employee Costs
560,164
440,381
264,137
337,352
202,074
Number Of Employees
20
16
10
13
8
EBITDA*
11,979
18,253
54,181
14,939
22,700
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Tangible Assets
134,305
143,379
82,223
16,705
14,641
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
134,305
143,379
82,223
16,705
14,641
Stock & work in progress
69,528
47,050
28,923
22,817
20,797
Trade Debtors
34,525
19,547
20,055
23,241
13,417
Group Debtors
Misc Debtors
36
7,231
11,531
1,438
1,762
Cash
3,967
11,066
27,339
10,278
5,056
misc current assets
total current assets
108,056
84,894
87,848
57,774
41,032
total assets
242,361
228,273
170,071
74,479
55,673
Bank overdraft
Bank loan
10,000
10,000
8,333
Trade Creditors
35,217
36,360
17,295
22,945
15,095
Group/Directors Accounts
53,444
41,235
23,053
126
14,344
other short term finances
24,893
5,000
3,529
12,000
hp & lease commitments
9,351
7,650
other current liabilities
19,151
12,482
5,683
13,113
4,428
total current liabilities
152,056
112,727
57,893
48,184
33,867
loans
21,677
31,678
41,667
hp & lease commitments
45,969
15,938
Accruals and Deferred Income
other liabilities
provisions
15,088
24,147
14,075
3,174
6,226
total long term liabilities
82,734
71,763
55,742
3,174
6,226
total liabilities
234,790
184,490
113,635
51,358
40,093
net assets
7,571
43,783
56,436
23,121
15,580
total shareholders funds
7,571
43,783
56,436
23,121
15,580
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Operating Activities
Operating Profit
-31,240
-9,415
43,109
9,668
19,214
Depreciation
43,219
27,668
11,072
5,271
3,486
Amortisation
Tax
-7,815
-1,769
-3,654
Stock
22,478
18,127
6,106
2,020
20,797
Debtors
7,783
-4,808
6,907
9,500
15,179
Creditors
-1,143
19,065
-5,650
7,850
15,095
Accruals and Deferred Income
6,669
6,799
-7,430
8,685
4,428
Deferred Taxes & Provisions
-9,059
10,072
10,901
-3,052
6,226
Cash flow from operations
-21,815
40,870
31,174
15,133
8,819
Investing Activities
capital expenditure
-34,145
-88,824
-76,590
-7,335
-18,127
Change in Investments
cash flow from investments
-34,145
-88,824
-76,590
-7,335
-18,127
Financing Activities
Bank loans
1,667
8,333
Group/Directors Accounts
12,209
18,182
22,927
-14,218
14,344
Other Short Term Loans
19,893
1,471
-8,471
12,000
Long term loans
-10,001
-9,989
41,667
Hire Purchase and Lease Commitments
31,732
23,588
other long term liabilities
share issue
1
interest
-4,972
-3,238
-1,980
-358
19
cash flow from financing
48,861
31,681
62,476
-2,576
14,364
cash and cash equivalents
cash
-7,099
-16,273
17,061
5,222
5,056
overdraft
change in cash
-7,099
-16,273
17,061
5,222
5,056
the buxton pudding company ltd Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for the buxton pudding company ltd. Get real-time insights into the buxton pudding company ltd's credit score, group structure and payment trends.
The Buxton Pudding Company Ltd Competitor Analysis
Perform a competitor analysis for the buxton pudding company ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in M 2 area or any other competitors across 12 key performance metrics.
the buxton pudding company ltd Ownership
THE BUXTON PUDDING COMPANY LTD group structure
The Buxton Pudding Company Ltd has no subsidiary companies.
Ultimate parent company
THE BUXTON PUDDING COMPANY LTD
11387527
THE BUXTON PUDDING COMPANY LTD Shareholders
The sole shareholder of The Buxton Pudding Company Ltd is Alan Hibbert.
alan hibbert
100%
the buxton pudding company ltd directors
The Buxton Pudding Company Ltd currently has 1 director, Mr Alan Hibbert serving since May 2018.
the buxton pudding company ltd 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 the buxton pudding company ltd.
the buxton pudding company ltd 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 THE BUXTON PUDDING COMPANY LTD. This can take several minutes, an email will notify you when this has completed.
the buxton pudding company ltdCompanies House Filings - See Documents
