boyd brothers (fauldhouse) limited
boyd brothers (fauldhouse) limited Company Information
Company Number
SC080852
Next Accounts
Sep 2025
Shareholders
glas trust corporation limited (as security agent)
Group Structure
View All
Industry
Electrical installation
Registered Address
2 dunlop court, deans industrial estate, livingston, EH54 8SL
Website
www.boydbrothers.co.ukboyd brothers (fauldhouse) limited Estimated Valuation
Pomanda estimates the enterprise value of BOYD BROTHERS (FAULDHOUSE) LIMITED at £956.8k based on a Turnover of £2.8m and 0.34x industry multiple (adjusted for size and gross margin).
boyd brothers (fauldhouse) limited Estimated Valuation
Pomanda estimates the enterprise value of BOYD BROTHERS (FAULDHOUSE) LIMITED at £0 based on an EBITDA of £-738k and a 3.58x industry multiple (adjusted for size and gross margin).
boyd brothers (fauldhouse) limited Estimated Valuation
Pomanda estimates the enterprise value of BOYD BROTHERS (FAULDHOUSE) LIMITED at £3.6m based on Net Assets of £1.5m and 2.45x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Boyd Brothers (fauldhouse) Limited Overview
Boyd Brothers (fauldhouse) Limited is a live company located in livingston, EH54 8SL with a Companies House number of SC080852. It operates in the electrical installation sector, SIC Code 43210. Founded in November 1982, it's largest shareholder is glas trust corporation limited (as security agent) with a 100% stake. Boyd Brothers (fauldhouse) Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.8m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Boyd Brothers (fauldhouse) Limited Health Check
Pomanda's financial health check has awarded Boyd Brothers (Fauldhouse) Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
6 Weak
Size
annual sales of £2.8m, make it smaller than the average company (£3.7m)
£2.8m - Boyd Brothers (fauldhouse) Limited
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (9.3%)
- Boyd Brothers (fauldhouse) Limited
9.3% - Industry AVG
Production
with a gross margin of 16%, this company has a higher cost of product (25.4%)
16% - Boyd Brothers (fauldhouse) Limited
25.4% - Industry AVG
Profitability
an operating margin of -28.5% make it less profitable than the average company (6.5%)
-28.5% - Boyd Brothers (fauldhouse) Limited
6.5% - Industry AVG
Employees
with 32 employees, this is above the industry average (26)
32 - Boyd Brothers (fauldhouse) Limited
26 - Industry AVG
Pay Structure
on an average salary of £38.2k, the company has an equivalent pay structure (£45.5k)
£38.2k - Boyd Brothers (fauldhouse) Limited
£45.5k - Industry AVG
Efficiency
resulting in sales per employee of £88.7k, this is less efficient (£154.8k)
£88.7k - Boyd Brothers (fauldhouse) Limited
£154.8k - Industry AVG
Debtor Days
it gets paid by customers after 60 days, this is near the average (57 days)
60 days - Boyd Brothers (fauldhouse) Limited
57 days - Industry AVG
Creditor Days
its suppliers are paid after 28 days, this is quicker than average (41 days)
28 days - Boyd Brothers (fauldhouse) Limited
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Boyd Brothers (fauldhouse) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (22 weeks)
2 weeks - Boyd Brothers (fauldhouse) Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.7%, this is a lower level of debt than the average (58.6%)
35.7% - Boyd Brothers (fauldhouse) Limited
58.6% - Industry AVG
BOYD BROTHERS (FAULDHOUSE) LIMITED financials
Boyd Brothers (Fauldhouse) Limited's latest turnover from December 2023 is £2.8 million and the company has net assets of £1.5 million. According to their latest financial statements, Boyd Brothers (Fauldhouse) Limited has 32 employees and maintains cash reserves of £46 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 2,838,000 | 5,559,000 | 2,842,103 | 4,789,954 | |||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 2,383,000 | 3,314,000 | 1,715,729 | 2,585,757 | |||||||||||
| Gross Profit | 455,000 | 2,245,000 | 1,126,374 | 2,204,197 | |||||||||||
| Admin Expenses | 1,264,000 | 1,376,000 | 722,365 | 755,323 | |||||||||||
| Operating Profit | -809,000 | 869,000 | 404,009 | 1,448,874 | |||||||||||
| Interest Payable | 1,000 | 10,000 | 3,922 | 6,287 | |||||||||||
| Interest Receivable | 91 | 164 | |||||||||||||
| Pre-Tax Profit | -810,000 | 859,000 | 400,178 | 1,442,751 | |||||||||||
| Tax | 133,000 | -186,000 | -41,518 | -275,774 | |||||||||||
| Profit After Tax | -677,000 | 673,000 | 358,660 | 1,166,977 | |||||||||||
| Dividends Paid | 36,000 | ||||||||||||||
| Retained Profit | -677,000 | 637,000 | 358,660 | 1,166,977 | |||||||||||
| Employee Costs | 1,221,000 | 1,386,000 | |||||||||||||
| Number Of Employees | 32 | 37 | 33 | 30 | 29 | 29 | 26 | 20 | 16 | ||||||
| EBITDA* | -738,000 | 1,025,000 | 446,254 | 1,448,874 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 98,000 | 285,452 | 256,896 | 198,921 | 190,228 | 90,425 | 112,909 | 85,121 | 69,209 | 66,706 | 49,057 | 46,441 | 47,172 | 39,172 | |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 98,000 | 285,452 | 256,896 | 198,921 | 190,228 | 90,425 | 112,909 | 85,121 | 69,209 | 66,706 | 49,057 | 46,441 | 47,172 | 39,172 | |
| Stock & work in progress | 7,500 | 7,500 | 107,500 | 129,214 | 102,548 | 78,624 | 85,685 | 58,612 | 59,500 | 115,000 | 97,000 | 73,630 | 77,227 | ||
| Trade Debtors | 467,000 | 1,126,000 | 737,253 | 1,010,187 | 470,481 | 428,306 | 454,860 | 154,271 | 85,595 | 196,179 | 152,764 | 134,119 | 25,513 | 42,953 | 64,004 |
| Group Debtors | 1,778,000 | 1,090,000 | |||||||||||||
| Misc Debtors | 204,000 | 141,468 | 343,280 | 27,165 | 39,050 | 115,801 | 87,296 | 61,056 | |||||||
| Cash | 46,000 | 504,000 | 925,389 | 595,199 | 310,186 | 60,486 | 295 | 103 | 234 | 19,313 | 26,094 | 6,426 | |||
| misc current assets | |||||||||||||||
| total current assets | 2,291,000 | 2,924,000 | 1,811,610 | 1,956,166 | 888,167 | 557,520 | 557,408 | 320,546 | 210,330 | 255,086 | 212,367 | 249,353 | 257,627 | 229,973 | 208,713 |
| total assets | 2,291,000 | 3,022,000 | 2,097,062 | 2,213,062 | 1,087,088 | 747,748 | 647,833 | 433,455 | 295,451 | 324,295 | 279,073 | 298,410 | 304,068 | 277,145 | 247,885 |
| Bank overdraft | 42,858 | 32,431 | 22,685 | 56,936 | |||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 188,000 | 435,000 | 166,322 | 440,889 | 185,683 | 183,786 | 185,706 | 222,027 | 127,236 | 266,464 | 242,710 | 286,074 | 287,106 | 267,599 | 245,041 |
| Group/Directors Accounts | 558,000 | 180,000 | |||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | 10,000 | 35,770 | 73,921 | 55,689 | 54,527 | 21,310 | 34,004 | 18,605 | 3,252 | 3,252 | |||||
| other current liabilities | 72,000 | 230,000 | 339,771 | 305,680 | 332,957 | 218,568 | 248,933 | 59,482 | 59,451 | ||||||
| total current liabilities | 818,000 | 855,000 | 541,863 | 820,490 | 617,187 | 489,312 | 478,634 | 315,513 | 262,228 | 266,464 | 242,710 | 286,074 | 290,358 | 270,851 | 245,041 |
| loans | 48,220 | 53,357 | 58,280 | ||||||||||||
| hp & lease commitments | 2,000 | 15,328 | 35,160 | 67,837 | 78,694 | 11,756 | 33,067 | 11,976 | 813 | 4,065 | |||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 14,163 | 18,325 | |||||||||||||
| provisions | 15,000 | 27,290 | 33,991 | 29,820 | 29,820 | 9,715 | 15,926 | 10,368 | 7,186 | 6,685 | 2,022 | 2,022 | 2,778 | ||
| total long term liabilities | 17,000 | 42,618 | 69,151 | 97,657 | 156,734 | 74,828 | 107,273 | 22,344 | 21,349 | 25,010 | 2,022 | 2,835 | 6,843 | ||
| total liabilities | 818,000 | 872,000 | 584,481 | 889,641 | 714,844 | 646,046 | 553,462 | 422,786 | 284,572 | 287,813 | 267,720 | 288,096 | 293,193 | 277,694 | 245,041 |
| net assets | 1,473,000 | 2,150,000 | 1,512,581 | 1,323,421 | 372,244 | 101,702 | 94,371 | 10,669 | 10,879 | 36,482 | 11,353 | 10,314 | 10,875 | -549 | 2,844 |
| total shareholders funds | 1,473,000 | 2,150,000 | 1,512,581 | 1,323,421 | 372,244 | 101,702 | 94,371 | 10,669 | 10,879 | 36,482 | 11,353 | 10,314 | 10,875 | -549 | 2,844 |
| Dec 2023 | Dec 2022 | Dec 2021 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | -809,000 | 869,000 | 404,009 | 1,448,874 | |||||||||||
| Depreciation | 71,000 | 156,000 | 42,245 | 39,247 | 52,862 | 22,484 | 28,772 | 18,306 | 11,977 | 8,754 | 5,934 | 4,482 | 4,260 | 3,440 | |
| Amortisation | |||||||||||||||
| Tax | 133,000 | -186,000 | -41,518 | -275,774 | |||||||||||
| Stock | -7,500 | -100,000 | -100,000 | -21,714 | 26,666 | 23,924 | -7,061 | 27,073 | -888 | -55,500 | 18,000 | 23,370 | -3,597 | 77,227 | |
| Debtors | -175,000 | 1,541,279 | 408,240 | 882,986 | 42,175 | -26,554 | 273,424 | 56,791 | -71,534 | 43,415 | 18,645 | -7,195 | 11,065 | 5,189 | 125,060 |
| Creditors | -247,000 | 268,678 | -19,361 | 255,206 | 1,897 | -1,920 | -36,321 | 94,791 | -139,228 | 23,754 | -43,364 | -1,032 | 19,507 | 22,558 | 245,041 |
| Accruals and Deferred Income | -158,000 | -109,771 | 6,814 | -27,277 | 114,389 | -30,365 | 189,451 | 31 | 59,451 | ||||||
| Deferred Taxes & Provisions | -15,000 | -12,290 | -2,530 | 4,171 | 20,105 | -6,211 | 5,558 | 3,182 | 501 | 4,663 | -756 | 2,778 | |||
| Cash flow from operations | -850,000 | -548,162 | 81,419 | ||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 378,000 | 180,000 | |||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -48,220 | -5,137 | -4,923 | 58,280 | |||||||||||
| Hire Purchase and Lease Commitments | -12,000 | -39,098 | -72,428 | -14,445 | -9,695 | 100,155 | -34,005 | 36,490 | 30,581 | -4,065 | -3,252 | 7,317 | |||
| other long term liabilities | -14,163 | -4,162 | 18,325 | ||||||||||||
| share issue | |||||||||||||||
| interest | -1,000 | -10,000 | -3,831 | -6,123 | |||||||||||
| cash flow from financing | 365,000 | 131,321 | 705,418 | -236,368 | |||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -458,000 | -421,389 | 615,203 | 285,013 | 310,186 | -60,486 | 60,486 | -295 | 192 | -131 | -19,079 | -6,781 | 19,668 | 6,426 | |
| overdraft | -42,858 | -42,858 | 10,427 | 9,746 | 22,685 | -56,936 | 56,936 | ||||||||
| change in cash | -458,000 | -421,389 | 658,061 | 327,871 | 299,759 | -9,746 | -83,171 | 117,422 | -57,231 | 192 | -131 | -19,079 | -6,781 | 19,668 | 6,426 |
boyd brothers (fauldhouse) limited Credit Report and Business Information
Boyd Brothers (fauldhouse) Limited Competitor Analysis
Perform a competitor analysis for boyd brothers (fauldhouse) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in EH54 area or any other competitors across 12 key performance metrics.
boyd brothers (fauldhouse) limited Ownership
BOYD BROTHERS (FAULDHOUSE) LIMITED group structure
Boyd Brothers (Fauldhouse) Limited has no subsidiary companies.
Ultimate parent company
INFLEXION BUYOUT V INVESTMENTS LP
#0114100
2 parents
BOYD BROTHERS (FAULDHOUSE) LIMITED
SC080852
boyd brothers (fauldhouse) limited directors
Boyd Brothers (Fauldhouse) Limited currently has 4 directors. The longest serving directors include Mr Sebastian Lomax (Mar 2022) and Mr James Reeves (May 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Sebastian Lomax | United Kingdom | 45 years | Mar 2022 | - | Director |
| Mr James Reeves | United Kingdom | 49 years | May 2022 | - | Director |
| Mr Walter Rowe | England | 43 years | Jun 2023 | - | Director |
| Mr John Breheny | England | 43 years | Jan 2025 | - | Director |
P&L
December 2023turnover
2.8m
-49%
operating profit
-809k
-193%
gross margin
16.1%
-60.3%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
1.5m
-0.31%
total assets
2.3m
-0.24%
cash
46k
-0.91%
net assets
Total assets minus all liabilities
boyd brothers (fauldhouse) limited company details
company number
SC080852
Type
Private limited with Share Capital
industry
43210 - Electrical installation
incorporation date
November 1982
age
43
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
2 dunlop court, deans industrial estate, livingston, EH54 8SL
Bank
HSBC BANK PLC
Legal Advisor
-
boyd brothers (fauldhouse) 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 found 6 charges/mortgages relating to boyd brothers (fauldhouse) limited. Currently there are 4 open charges and 2 have been satisfied in the past.
boyd brothers (fauldhouse) 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 BOYD BROTHERS (FAULDHOUSE) LIMITED. This can take several minutes, an email will notify you when this has completed.
boyd brothers (fauldhouse) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
