Pomanda estimates the enterprise value of CLARKE BUTTERFIELD ARCHITECTS LTD at £30.7k based on a Turnover of £68.6k and 0.45x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of CLARKE BUTTERFIELD ARCHITECTS LTD at £0 based on an EBITDA of £-24.7k and a 3.71x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of CLARKE BUTTERFIELD ARCHITECTS LTD at £0 based on Net Assets of £-40.5k and 2.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Clarke Butterfield Architects LtdOverview
Clarke Butterfield Architects Ltd is a live company located in oxted, RH8 0QE with a Companies House number of 11417837. It operates in the architectural activities sector, SIC Code 71111. Founded in June 2018, it's largest shareholder is
robert elliott butterfield
with a 50% stake. Clarke Butterfield Architects Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£68.6k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Clarke Butterfield Architects Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £68.6k, make it smaller than the average company (£1.1m)
£68.6k - Clarke Butterfield Architects Ltd
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (8.1%)
4% - Clarke Butterfield Architects Ltd
8.1% - Industry AVG
Production
with a gross margin of 34.8%, this company has a higher cost of product (45.8%)
34.8% - Clarke Butterfield Architects Ltd
45.8% - Industry AVG
Profitability
an operating margin of -36% make it less profitable than the average company (7.2%)
-36% - Clarke Butterfield Architects Ltd
7.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (14)
1 - Clarke Butterfield Architects Ltd
14 - Industry AVG
Pay Structure
on an average salary of £51.2k, the company has an equivalent pay structure (£51.2k)
£51.2k - Clarke Butterfield Architects Ltd
£51.2k - Industry AVG
Efficiency
resulting in sales per employee of £68.6k, this is less efficient (£92.4k)
£68.6k - Clarke Butterfield Architects Ltd
£92.4k - Industry AVG
Debtor Days
it gets paid by customers after 77 days, this is near the average (84 days)
77 days - Clarke Butterfield Architects Ltd
84 days - Industry AVG
Creditor Days
its suppliers are paid after 427 days, this is slower than average (30 days)
427 days - Clarke Butterfield Architects Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Clarke Butterfield Architects Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Clarke Butterfield Architects Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 376.8%, this is a higher level of debt than the average (51.2%)
376.8% - Clarke Butterfield Architects Ltd
51.2% - Industry AVG
CLARKE BUTTERFIELD ARCHITECTS LTD financials
EXPORT
Clarke Butterfield Architects Ltd's latest turnover from June 2024 is estimated at £68.6 thousand and the company has net assets of -£40.5 thousand. According to their latest financial statements, Clarke Butterfield Architects Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Turnover
68,649
62,069
68,478
60,257
102,455
58,536
Other Income Or Grants
Cost Of Sales
44,749
39,306
45,460
43,198
69,554
38,532
Gross Profit
23,900
22,763
23,018
17,059
32,902
20,004
Admin Expenses
48,600
20,455
22,409
36,361
36,501
13,977
Operating Profit
-24,700
2,308
609
-19,302
-3,599
6,027
Interest Payable
Interest Receivable
Pre-Tax Profit
-24,700
2,308
609
-19,302
-3,599
6,027
Tax
-577
-116
-1,145
Profit After Tax
-24,700
1,731
493
-19,302
-3,599
4,882
Dividends Paid
Retained Profit
-24,700
1,731
493
-19,302
-3,599
4,882
Employee Costs
51,203
50,098
45,018
46,124
46,589
44,139
Number Of Employees
1
1
1
1
1
1
EBITDA*
-24,700
2,308
609
-19,302
-3,599
6,027
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Tangible Assets
831
2,887
4,943
6,999
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
831
2,887
4,943
6,999
Stock & work in progress
Trade Debtors
14,631
18,964
23,129
17,797
40,978
20,587
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
14,631
18,964
23,129
17,797
40,978
20,587
total assets
14,631
18,964
23,960
20,684
45,921
27,586
Bank overdraft
Bank loan
Trade Creditors
52,422
30,650
36,108
30,251
36,237
22,704
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
52,422
30,650
36,108
30,251
36,237
22,704
loans
hp & lease commitments
Accruals and Deferred Income
1,204
1,109
1,028
952
901
other liabilities
1,500
3,000
4,350
7,500
7,500
provisions
total long term liabilities
2,704
4,109
5,378
8,452
8,401
total liabilities
55,126
34,759
41,486
38,703
44,638
22,704
net assets
-40,495
-15,795
-17,526
-18,019
1,283
4,882
total shareholders funds
-40,495
-15,795
-17,526
-18,019
1,283
4,882
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Operating Activities
Operating Profit
-24,700
2,308
609
-19,302
-3,599
6,027
Depreciation
Amortisation
Tax
-577
-116
-1,145
Stock
Debtors
-4,333
-4,165
5,332
-23,181
20,391
20,587
Creditors
21,772
-5,458
5,857
-5,986
13,533
22,704
Accruals and Deferred Income
95
81
76
51
901
Deferred Taxes & Provisions
Cash flow from operations
1,500
519
1,094
-2,056
-9,556
6,999
Investing Activities
capital expenditure
831
2,056
2,056
2,056
-6,999
Change in Investments
cash flow from investments
831
2,056
2,056
2,056
-6,999
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-1,500
-1,350
-3,150
7,500
share issue
interest
cash flow from financing
-1,500
-1,350
-3,150
7,500
cash and cash equivalents
cash
overdraft
change in cash
clarke butterfield architects 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 clarke butterfield architects ltd. Get real-time insights into clarke butterfield architects ltd's credit score, group structure and payment trends.
Perform a competitor analysis for clarke butterfield architects ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in RH8 area or any other competitors across 12 key performance metrics.
clarke butterfield architects ltd Ownership
CLARKE BUTTERFIELD ARCHITECTS LTD group structure
Clarke Butterfield Architects Ltd has no subsidiary companies.
Ultimate parent company
CLARKE BUTTERFIELD ARCHITECTS LTD
11417837
CLARKE BUTTERFIELD ARCHITECTS LTD Shareholders
The largest shareholders in Clarke Butterfield Architects Ltd include Robert Elliott Butterfield and David Wilfred Clarke.
robert elliott butterfield
50%
david wilfred clarke
50%
clarke butterfield architects ltd directors
Clarke Butterfield Architects Ltd currently has 2 directors.
The longest serving directors include
Mr David Clarke (Jun 2018) and
Mr Robert Butterfield (Jun 2018).
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 clarke butterfield architects ltd.
clarke butterfield architects 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 CLARKE BUTTERFIELD ARCHITECTS LTD. This can take several minutes, an email will notify you when this has completed.
clarke butterfield architects ltdCompanies House Filings - See Documents
