eglish builders (merchants) limited

eglish builders (merchants) limited Company Information

Share EGLISH BUILDERS (MERCHANTS) LIMITED
Live 
MatureSmallLow

Company Number

NI022532

Industry

Construction of domestic buildings

 

Retail sale of hardware, paints and glass in specialised stores

 
View All 

Shareholders

mrs kathleen daly

mr peter daly

Group Structure

View All

Contact

Registered Address

117 eglish road, dungannon, co tyrone, BT70 1LB

eglish builders (merchants) limited Estimated Valuation

£1.8m

Pomanda estimates the enterprise value of EGLISH BUILDERS (MERCHANTS) LIMITED at £1.8m based on a Turnover of £4.1m and 0.44x industry multiple (adjusted for size and gross margin).

eglish builders (merchants) limited Estimated Valuation

£162.1k

Pomanda estimates the enterprise value of EGLISH BUILDERS (MERCHANTS) LIMITED at £162.1k based on an EBITDA of £47.3k and a 3.43x industry multiple (adjusted for size and gross margin).

eglish builders (merchants) limited Estimated Valuation

£2.1m

Pomanda estimates the enterprise value of EGLISH BUILDERS (MERCHANTS) LIMITED at £2.1m based on Net Assets of £964.2k and 2.13x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Eglish Builders (merchants) Limited Overview

Eglish Builders (merchants) Limited is a live company located in co tyrone, BT70 1LB with a Companies House number of NI022532. It operates in the construction of domestic buildings sector, SIC Code 41202. Founded in April 1989, it's largest shareholder is mrs kathleen daly with a 50% stake. Eglish Builders (merchants) Limited is a mature, small sized company, Pomanda has estimated its turnover at £4.1m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Eglish Builders (merchants) Limited Health Check

Pomanda's financial health check has awarded Eglish Builders (Merchants) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

2 Strong

positive_score

3 Regular

positive_score

6 Weak

size

Size

annual sales of £4.1m, make it smaller than the average company (£5.2m)

£4.1m - Eglish Builders (merchants) Limited

£5.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (8.9%)

3% - Eglish Builders (merchants) Limited

8.9% - Industry AVG

production

Production

with a gross margin of 22.4%, this company has a higher cost of product (34.3%)

22.4% - Eglish Builders (merchants) Limited

34.3% - Industry AVG

profitability

Profitability

an operating margin of 0.7% make it less profitable than the average company (4.4%)

0.7% - Eglish Builders (merchants) Limited

4.4% - Industry AVG

employees

Employees

with 13 employees, this is below the industry average (23)

13 - Eglish Builders (merchants) Limited

23 - Industry AVG

paystructure

Pay Structure

on an average salary of £33.1k, the company has an equivalent pay structure (£33.1k)

£33.1k - Eglish Builders (merchants) Limited

£33.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £318.6k, this is more efficient (£172.7k)

£318.6k - Eglish Builders (merchants) Limited

£172.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 87 days, this is later than average (26 days)

87 days - Eglish Builders (merchants) Limited

26 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 162 days, this is slower than average (39 days)

162 days - Eglish Builders (merchants) Limited

39 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 124 days, this is in line with average (153 days)

124 days - Eglish Builders (merchants) Limited

153 days - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Eglish Builders (merchants) Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 60.3%, this is a similar level of debt than the average (65.2%)

60.3% - Eglish Builders (merchants) Limited

65.2% - Industry AVG

EGLISH BUILDERS (MERCHANTS) LIMITED financials

EXPORTms excel logo

Eglish Builders (Merchants) Limited's latest turnover from October 2023 is estimated at £4.1 million and the company has net assets of £964.2 thousand. According to their latest financial statements, Eglish Builders (Merchants) Limited has 13 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Oct 2017Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Turnover4,141,5723,825,0735,022,7653,827,0524,241,8654,002,9404,449,2294,266,938885,7291,121,4845,565,7065,630,6035,323,2075,713,4400
Other Income Or Grants000000000000000
Cost Of Sales3,215,8542,879,1983,919,7372,985,0473,237,4083,047,6883,317,0413,222,551652,908825,1134,197,0984,289,3054,003,3764,270,0380
Gross Profit925,717945,8741,103,028842,0051,004,457955,2521,132,1881,044,387232,821296,3711,368,6081,341,2981,319,8301,443,4020
Admin Expenses898,285919,6411,088,191815,601994,472964,2911,116,7721,020,564225,504245,0621,308,0491,424,8931,291,0851,445,548-1,121,913
Operating Profit27,43226,23314,83726,4049,985-9,03915,41623,8237,31751,30960,559-83,59528,745-2,1461,121,913
Interest Payable000000000000000
Interest Receivable00002,2384,4771,4921,4922,9852,9922,8052,6132,3961,675587
Pre-Tax Profit27,43226,23314,83726,40412,223-4,56216,90925,31510,30154,30163,364-80,98231,141-4711,122,500
Tax-6,858-4,984-2,819-5,017-2,3220-3,213-5,063-2,060-11,403-14,5740-8,0970-314,300
Profit After Tax20,57421,24912,01821,3879,901-4,56213,69620,2528,24142,89848,790-80,98223,044-471808,200
Dividends Paid000000000000000
Retained Profit20,57421,24912,01821,3879,901-4,56213,69620,2528,24142,89848,790-80,98223,044-471808,200
Employee Costs430,162413,602368,625376,060388,815391,417368,458364,304132,199147,528726,657792,776748,279770,9330
Number Of Employees131313141414141456303233360
EBITDA*47,28049,78334,92141,87821,7024,96431,58036,82421,76666,42079,703-60,81550,44727,5381,143,829

* Earnings Before Interest, Tax, Depreciation and Amortisation

Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Oct 2017Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Tangible Assets330,764345,402274,920193,604178,678181,930192,50550,05955,01064,45973,28286,42687,446106,44889,361
Intangible Assets000000000000000
Investments & Other00000000000609,664000
Debtors (Due After 1 year)00000000504,190525,00400644,75900
Total Fixed Assets330,764345,402274,920193,604178,678181,930192,50550,059559,200589,46373,282696,090732,205106,44889,361
Stock & work in progress1,100,0001,100,0001,100,0001,100,0001,100,0001,790,0001,400,0001,400,9001,417,3861,388,0851,355,9201,431,6631,601,3371,608,0001,330,536
Trade Debtors997,2581,084,2051,325,2991,170,3361,229,718623,220847,142601,61400715,50800701,9871,022,132
Group Debtors000000000000000
Misc Debtors000000000000000
Cash00000596,905596,905596,905596,905596,905599,983521,975523,283434,945234,930
misc current assets000000000000000
total current assets2,097,2582,184,2052,425,2992,270,3362,329,7183,010,1252,844,0472,599,4192,014,2911,984,9902,671,4111,953,6382,124,6202,744,9322,587,598
total assets2,428,0222,529,6072,700,2192,463,9402,508,3963,192,0553,036,5522,649,4782,573,4912,574,4532,744,6932,649,7282,856,8252,851,3802,676,959
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 1,431,3611,527,8201,729,6811,490,7531,619,3872,312,9472,152,8821,779,504001,933,5651,885,2242,011,0722,005,7111,852,385
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities000000000000000
total current liabilities1,431,3611,527,8201,729,6811,490,7531,619,3872,312,9472,152,8821,779,504001,933,5651,885,2242,011,0722,005,7111,852,385
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000004,5008,15700000
other liabilities32,42458,12448,12462,79100001,719,2691,724,815014,711019,8005,833
provisions000000000012,545014,97818,13810,539
total long term liabilities32,42458,12448,12462,79100001,723,7691,732,97212,54514,71114,97837,93816,372
total liabilities1,463,7851,585,9441,777,8051,553,5441,619,3872,312,9472,152,8821,779,5041,723,7691,732,9721,946,1101,899,9352,026,0502,043,6491,868,757
net assets964,237943,663922,414910,396889,009879,108883,670869,974849,722841,481798,583749,793830,775807,731808,202
total shareholders funds964,237943,663922,414910,396889,009879,108883,670869,974849,722841,481798,583749,793830,775807,731808,202
Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Oct 2017Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Operating Activities
Operating Profit27,43226,23314,83726,4049,985-9,03915,41623,8237,31751,30960,559-83,59528,745-2,1461,121,913
Depreciation19,84823,55020,08415,47411,71714,00316,16413,00114,44915,11119,14422,78021,70229,68421,916
Amortisation000000000000000
Tax-6,858-4,984-2,819-5,017-2,3220-3,213-5,063-2,060-11,403-14,5740-8,0970-314,300
Stock0000-690,000390,000-900-16,48629,30132,165-75,743-169,674-6,663277,4641,330,536
Debtors-86,947-241,094154,963-59,382606,498-223,922245,52897,424-20,814-190,504105,844-35,095-57,228-320,1451,022,132
Creditors-96,459-201,861238,928-128,634-693,560160,065373,3781,779,5040-1,933,56548,341-125,8485,361153,3261,852,385
Accruals and Deferred Income0000000-4,500-3,6578,15700000
Deferred Taxes & Provisions000000000-12,54512,545-14,978-3,1607,59910,539
Cash flow from operations30,91084,032116,067-32,391-590,678-1,049157,1171,725,8277,562-1,724,59795,9143,128108,442231,144339,785
Investing Activities
capital expenditure-5,210-94,032-101,400-30,400-8,465-3,428-158,610-8,050-5,000-6,288-6,000-21,760-2,700-46,771-111,277
Change in Investments0000000000-609,664609,664000
cash flow from investments-5,210-94,032-101,400-30,400-8,465-3,428-158,610-8,050-5,000-6,288603,664-631,424-2,700-46,771-111,277
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities-25,70010,000-14,66762,791000-1,719,269-5,5461,724,815-14,71114,711-19,80013,9675,833
share issue000000000000002
interest00002,2384,4771,4921,4922,9852,9922,8052,6132,3961,675587
cash flow from financing-25,70010,000-14,66762,7912,2384,4771,492-1,717,777-2,5611,727,807-11,90617,324-17,40415,6426,422
cash and cash equivalents
cash0000-596,9050000-3,07878,008-1,30888,338200,015234,930
overdraft000000000000000
change in cash0000-596,9050000-3,07878,008-1,30888,338200,015234,930

eglish builders (merchants) 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 eglish builders (merchants) limited. Get real-time insights into eglish builders (merchants) limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Eglish Builders (merchants) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for eglish builders (merchants) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in BT70 area or any other competitors across 12 key performance metrics.

eglish builders (merchants) limited Ownership

EGLISH BUILDERS (MERCHANTS) LIMITED group structure

Eglish Builders (Merchants) Limited has no subsidiary companies.

Ultimate parent company

EGLISH BUILDERS (MERCHANTS) LIMITED

NI022532

EGLISH BUILDERS (MERCHANTS) LIMITED Shareholders

mrs kathleen daly 50%
mr peter daly 50%

eglish builders (merchants) limited directors

Eglish Builders (Merchants) Limited currently has 2 directors. The longest serving directors include Mr Peter Daly (Apr 1989) and Mrs Kathleen Daly (Apr 1989).

officercountryagestartendrole
Mr Peter DalyNorthern Ireland81 years Apr 1989- Director
Mrs Kathleen Daly78 years Apr 1989- Director

P&L

October 2023

turnover

4.1m

+8%

operating profit

27.4k

0%

gross margin

22.4%

-9.61%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

October 2023

net assets

964.2k

+0.02%

total assets

2.4m

-0.04%

cash

0

0%

net assets

Total assets minus all liabilities

eglish builders (merchants) limited company details

company number

NI022532

Type

Private limited with Share Capital

industry

47510 - Retail sale of textiles in specialised stores

41202 - Construction of domestic buildings

47520 - Retail sale of hardware, paints and glass in specialised stores

incorporation date

April 1989

age

36

incorporated

UK

ultimate parent company

None

accounts

Unaudited Abridged

last accounts submitted

October 2023

previous names

carlan investments limited (May 1989)

accountant

-

auditor

-

address

117 eglish road, dungannon, co tyrone, BT70 1LB

Bank

ULSTER BANK LTD, ULSTER BANK LTD

Legal Advisor

-

eglish builders (merchants) 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 eglish builders (merchants) limited.

eglish builders (merchants) 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 EGLISH BUILDERS (MERCHANTS) LIMITED. This can take several minutes, an email will notify you when this has completed.

eglish builders (merchants) limited Companies House Filings - See Documents

datedescriptionview/download