Pomanda estimates the enterprise value of BUTCHERS BHOY LIMITED at £597.3k based on a Turnover of £1.2m and 0.51x industry multiple (adjusted for size and gross margin).
butchers bhoy limitedEstimated Valuation
£632.9k
Pomanda estimates the enterprise value of BUTCHERS BHOY LIMITED at £632.9k based on an EBITDA of £184.1k and a 3.44x industry multiple (adjusted for size and gross margin).
butchers bhoy limitedEstimated Valuation
£6k
Pomanda estimates the enterprise value of BUTCHERS BHOY LIMITED at £6k based on Net Assets of £2.9k and 2.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Butchers Bhoy LimitedOverview
Butchers Bhoy Limited is a live company located in norwich, NR7 0HH with a Companies House number of 11457944. It operates in the public houses and bars sector, SIC Code 56302. Founded in July 2018, it's largest shareholder is
marcus howard pearcey
with a 100% stake. Butchers Bhoy Limited is a young,
small sized company, Pomanda has estimated its turnover at
£1.2m with
high
growth in recent years.
Pomanda's financial health check has awarded Butchers Bhoy Limited a 4 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
Health Rating4out of 5
5 Strong
1 Regular
4 Weak
Size
annual sales of £1.2m, make it larger than the average company (£607.6k)
£1.2m - Butchers Bhoy Limited
£607.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 28%, show it is growing at a faster rate (7.1%)
28% - Butchers Bhoy Limited
7.1% - Industry AVG
Production
with a gross margin of 41.4%, this company has a higher cost of product (58.9%)
41.4% - Butchers Bhoy Limited
58.9% - Industry AVG
Profitability
an operating margin of 15.7% make it more profitable than the average company (5.5%)
15.7% - Butchers Bhoy Limited
5.5% - Industry AVG
Employees
with 9 employees, this is below the industry average (15)
9 - Butchers Bhoy Limited
15 - Industry AVG
Pay Structure
on an average salary of £15.6k, the company has an equivalent pay structure (£15.6k)
£15.6k - Butchers Bhoy Limited
£15.6k - Industry AVG
Efficiency
resulting in sales per employee of £130k, this is more efficient (£49.9k)
£130k - Butchers Bhoy Limited
£49.9k - Industry AVG
Debtor Days
it gets paid by customers after 83 days, this is later than average (8 days)
83 days - Butchers Bhoy Limited
8 days - Industry AVG
Creditor Days
its suppliers are paid after 77 days, this is slower than average (49 days)
77 days - Butchers Bhoy Limited
49 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Butchers Bhoy Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Butchers Bhoy Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99%, this is a higher level of debt than the average (75.7%)
99% - Butchers Bhoy Limited
75.7% - Industry AVG
BUTCHERS BHOY LIMITED financials
EXPORT
Butchers Bhoy Limited's latest turnover from September 2023 is estimated at £1.2 million and the company has net assets of £2.9 thousand. According to their latest financial statements, Butchers Bhoy Limited has 9 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Turnover
1,170,191
315,626
176,656
562,832
669,141
Other Income Or Grants
Cost Of Sales
685,987
185,361
127,014
344,527
380,012
Gross Profit
484,203
130,265
49,642
218,305
289,129
Admin Expenses
300,114
111,553
105,965
260,765
340,640
Operating Profit
184,089
18,712
-56,323
-42,460
-51,511
Interest Payable
Interest Receivable
Pre-Tax Profit
184,089
18,712
-56,323
-42,460
-51,511
Tax
-46,022
-3,555
Profit After Tax
138,067
15,157
-56,323
-42,460
-51,511
Dividends Paid
Retained Profit
138,067
15,157
-56,323
-42,460
-51,511
Employee Costs
139,971
116,311
94,125
101,784
110,013
Number Of Employees
9
8
7
7
7
EBITDA*
184,089
18,712
-56,323
-42,460
-51,511
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Tangible Assets
23,152
25,585
22,683
29,539
36,260
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
23,152
25,585
22,683
29,539
36,260
Stock & work in progress
Trade Debtors
268,969
60,542
61,261
139,811
121,922
Group Debtors
Misc Debtors
8,737
9,239
Cash
misc current assets
total current assets
277,706
69,781
61,261
139,811
121,922
total assets
300,858
95,366
83,944
169,350
158,182
Bank overdraft
Bank loan
Trade Creditors
146,261
121,336
102,943
100,821
82,193
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
146,261
121,336
102,943
100,821
82,193
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
151,667
109,167
131,295
162,500
127,500
provisions
total long term liabilities
151,667
109,167
131,295
162,500
127,500
total liabilities
297,928
230,503
234,238
263,321
209,693
net assets
2,930
-135,137
-150,294
-93,971
-51,511
total shareholders funds
2,930
-135,137
-150,294
-93,971
-51,511
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Operating Activities
Operating Profit
184,089
18,712
-56,323
-42,460
-51,511
Depreciation
Amortisation
Tax
-46,022
-3,555
Stock
Debtors
207,925
8,520
-78,550
17,889
121,922
Creditors
24,925
18,393
2,122
18,628
82,193
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-44,933
25,030
24,349
-41,721
-91,240
Investing Activities
capital expenditure
2,433
-2,902
6,856
6,721
-36,260
Change in Investments
cash flow from investments
2,433
-2,902
6,856
6,721
-36,260
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
42,500
-22,128
-31,205
35,000
127,500
share issue
interest
cash flow from financing
42,500
-22,128
-31,205
35,000
127,500
cash and cash equivalents
cash
overdraft
change in cash
butchers bhoy limited 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 butchers bhoy limited. Get real-time insights into butchers bhoy limited's credit score, group structure and payment trends.
Perform a competitor analysis for butchers bhoy limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in NR7 area or any other competitors across 12 key performance metrics.
butchers bhoy limited Ownership
BUTCHERS BHOY LIMITED group structure
Butchers Bhoy Limited has no subsidiary companies.
Ultimate parent company
BUTCHERS BHOY LIMITED
11457944
BUTCHERS BHOY LIMITED Shareholders
The sole shareholder of Butchers Bhoy Limited is Marcus Howard Pearcey.
marcus howard pearcey
100%
butchers bhoy limited directors
Butchers Bhoy Limited currently has 1 director, Mr Marcus Pearcey serving since Jul 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 butchers bhoy limited.
butchers bhoy 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 BUTCHERS BHOY LIMITED. This can take several minutes, an email will notify you when this has completed.
butchers bhoy limitedCompanies House Filings - See Documents
