Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo
Cp animal feeds ltd
Registration Number
NI618810Incorporation Date
11/06/2013Last Annual Return
Not availableAddress
122 Marlacoo Road, Portadown, Craigavon, County Armagh. BT62 3BT
Website
www.backhurst.comAudit Fees
£19,000Secretary
Ms Grace Campbell Purdy
Directors
Active
Mr Colin Walter Purdy (54 yrs)
| Proposed Year |
|||||
|---|---|---|---|---|---|
| Period Ending | 31-Oct-21 | 31-Oct-22 | 31-Oct-23 | 31-Oct-24 | 30-Oct-25 |
| Weeks | 52 | 52 | 52 | 52 | 52 |
| Total Sales (£000) | 35756 | 49247 | 60319 | 68337 | 79238 |
| Directors Fees | 68 | 69 | 86 | 86 | 103 |
| Gross Profits | 6352 | 9140 | 7642 | 9132 | 10589 |
| Value Added | 4274 | 7371 | 5684 | 6225 | 7532 |
| Trading Profit | 2744 | 5500 | 3659 | 3809 | 4979 |
| Depreciation | 843 | 905 | 915 | 992 | |
| Non-Trading Income | 1 | 6 | 118 | 136 | 0 |
| Total Interest Charges | 63 | 74 | 179 | 230 | 276 |
| Pre-tax Profit | 1839 | 4527 | 2683 | 2723 | 3513 |
| Retained Profit (Shareholders Funds) | 1456 | 3622 | 1856 | 2020 | 1634 |
| Fixed Assets | 3339 | 3052 | 2378 | 3250 | 3900 |
| Intangibles | 0 | 0 | 0 | 0 | 0 |
| Intermediate Assets | 0 | 0 | 0 | 0 | 0 |
| Stocks | 1575 | 1541 | 1567 | 1940 | 2249 |
| Debtors | 5561 | 7903 | 9715 | 10489 | 12162 |
| Cash or Equivalent | 3590 | 6256 | 8439 | 6015 | 5107 |
| Total Current Assets | 10726 | 15700 | 19721 | 18444 | 19518 |
| Creditors | 2336 | 2419 | 2740 | 3177 | 4236 |
| Short Term Borrowing | 1077 | 1803 | 3301 | 651 | 0 |
| Other Current Liabilities | 496 | 1001 | 879 | 479 | 575 |
| Total Current Liabilities | 3909 | 5223 | 6920 | 4307 | 4811 |
| Net Current Assets | 6817 | 10477 | 12801 | 14137 | 14707 |
| Shareholders Funds | 8850 | 12472 | 14328 | 16348 | 17982 |
| Total Loan Capital | 940 | 721 | 530 | 517 | 0 |
| Other Capital Employed | 366 | 336 | 321 | 521 | 625 |
| Total Capital Employed | 10156 | 13529 | 15179 | 17386 | 18607 |
| Pretax Profit Margin % | 5.14 | 9.19 | 4.45 | 3.98 | 4.43 |
| Sales Growth % | 24 | 38 | 22 | 13 | 16 |
| Pretax Profit Growth % | 58 | 146 | -41 | 1 | 29.00 |
| Debtor Ratio Days | 57 | 58 | 59 | 56 | 55.8701142865505 |
| Creditor Ratio Days | 24 | 18 | 17 | 17 | 19.4607928355063 |
| Stock Turnover | 23 | 32 | 38 | 35 | 35.2252577319588 |
| Sales £000 / Employee | 872 | 1094 | 1206 | 1289 | 1418.31509433963 |
| Value Added £000/Empl. | 104 | 164 | 114 | 117 | 134.5 |
| Av. Remun. £000 / Empl. | 37 | 42 | 41 | 46 | 45.5849056603774 |
| Total Empl. Remu. £000 | 1530 | 1871 | 2025 | 2416 | 2552.75471698113 |
| Employees | 41 | 45 | 50 | 53 | 56 |
| Pretax Profit/Total Assets % | 13 | 24 | 12 | 13 | 15 |
Company Summary
- The Plimsoll Chart is high and rising indicating an improvement in financial strength, well above the industry average.
- Total Sales have increased by 13.3% in the latest year, well above the industry average of -1.5%.
- Sales per Employee is £1.3m which is well above the industry average of £660,000.
- The company is ranked among the fastest growing in terms of sales growth in the latest year.
- Pretax Profit Margin is 4.0% in the latest year, well above the industry average of 2.8%.
- Formal debt of the company has decreased by £2.7m, a fall of 70%.
- The Profitability chart shows a well above average pretax profit return on total assets in the latest year.
- The company is among the Top 4 companies listed as a Best Trading Partner (see section 1c).
- The company is among the Top 50 Leaders in Efficiency.
- The company is among the Top 50 companies listed under the Pretax Profit Return on Total Assets category (see section 3.4c).
- The company is among the Top 211 companies listed under the Pretax Profits category (see section 3.2c).
Company Summary
The company currently has £68.3m sales and made £2.7m, by following the proposal plan, sales would rise to £79.2m and profits would rise to £3.5m.
Key Attractiveness Features
- PRIVATELY OWNED
- ADD £68.3m TO SALES
- FEW DIRECTORS
Acquisition Attractiveness Rating
- Low number of shareholders
- Company is privately owned
- Low number of directors
- Sales growth above the industry average
- Low financial rating
- High gross earnings
- Big difference between current and future value
- Directors fees represent high proportion of profits
- Average age of directors is high
Company Valuation
| Proposed Year |
|||||
|---|---|---|---|---|---|
| Period Ending | 31-Oct-21 | 31-Oct-22 | 31-Oct-23 | 31-Oct-24 | 30-Oct-25 |
| Total Sales (£000) | 35756 | 49247 | 60319 | 68337 | 79238 |
| Pre-tax Profit (£000) | 1839 | 4527 | 2683 | 2723 | 3513 |
| Total Value (£000) | 20320 | 35816 | 27810 | 30194 | 37771 |
| Asset Value (£000) | 10475 | 12496 | 13660 | 15679 | 18311 |
| Goodwill (£000) | 9845 | 23320 | 14150 | 14515 | 19460 |
| Liabilities (£000) | -1625 | -24 | 668 | 670 | -329 |
| Equity Value (£000) | 18695 | 35792 | 28478 | 30864 | 37442 |
Total Value Formula: (Pretax Profit + Interest Payments - Non Trading Income + Directors Fees) * 5 plus (Fixed Assets + Intangibles + Intermediate Assets + Stocks + Debtors)
Shareholders / Ownership
MRS GRACE CAMPBELL PURDY (50.0%)
MR COLIN WALTER PURDY (50.0%)
Immediate Shareholder: See Shareholders
Subsidiaries
MASON'S ANIMAL FEEDS LTD
Acquisition / Valuation Comments
This company has been established 13 years.
The number of shareholders is low (2).
The value of the company has fluctuated in the last 2 years.
The total value of the company is currently £30.2m including debts.
The equity value is high, indicating low levels of total liabilities.
The company value is small in comparison to its sales.
This company is rated HIGHLY ATTRACTIVE in terms of attractiveness.
The proposed year is based on achieving a 15% return on total assets.
The company's value would increase by 25% if the proposed business plan was followed.
Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo