Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo
Don-bur (bodies and trailers) ltd
Registration Number
01571914Incorporation Date
02/07/1981Last Annual Return
Not availableAddress
Mossfield Road, Longton, Stoke-On-Trent, Staffordshire. ST3 5BW
Website
www.donbur.co.ukAudit Fees
£38,000Secretary
Mr Andrew Bushnell
Directors
Active
Ms Deborah Jane Burton (61 yrs)
Active
Mr Donald Burton (91 yrs)
Active
Mr Daniel James Challinor (44 yrs)
Active
Mr Ashley Peter Ridgway (33 yrs)
Active
Mr David Mark Burton (59 yrs)
Active
Mr Andrew Bushnell
Active
Mr Christopher Griffiths (58 yrs)
| Proposed Year |
|||||
|---|---|---|---|---|---|
| Period Ending | 30-Sep-21 | 30-Sep-22 | 30-Sep-23 | 30-Sep-24 | 29-Sep-25 |
| Weeks | 52 | 52 | 52 | 52 | 52 |
| Total Sales (£000) | 53713 | 69361 | 85107 | 93308 | 104098 |
| Directors Fees | 578 | 540 | 588 | 816 | 979 |
| Gross Profits | 6134 | 8796 | 13818 | 19225 | 21448 |
| Value Added | 17554 | 22098 | 29324 | 36273 | 43744 |
| Trading Profit | 3332 | 6180 | 10749 | 15408 | 22582 |
| Depreciation | 799 | 838 | 869 | 945 | |
| Non-Trading Income | 148 | 216 | 258 | 685 | 0 |
| Total Interest Charges | 146 | 224 | 209 | 181 | 217 |
| Pre-tax Profit | 2535 | 5334 | 9929 | 14967 | 21231 |
| Retained Profit (Shareholders Funds) | 1422 | -2305 | 6562 | 9402 | 8980 |
| Fixed Assets | 8323 | 2621 | 2503 | 3253 | 3904 |
| Intangibles | 0 | 73 | 45 | 61 | 73 |
| Intermediate Assets | 0 | 0 | 0 | 0 | 0 |
| Stocks | 8780 | 11347 | 9257 | 10404 | 11607 |
| Debtors | 6373 | 8021 | 10813 | 10302 | 11493 |
| Cash or Equivalent | 17231 | 19682 | 24831 | 32340 | 39270 |
| Total Current Assets | 32384 | 39050 | 44901 | 53046 | 62370 |
| Creditors | 10411 | 14222 | 13367 | 13746 | 17636 |
| Short Term Borrowing | 1273 | 807 | 828 | 688 | 0 |
| Other Current Liabilities | 6490 | 6729 | 7246 | 7206 | 8647 |
| Total Current Liabilities | 18174 | 21758 | 21441 | 21640 | 26283 |
| Net Current Assets | 14210 | 17292 | 23460 | 31406 | 36087 |
| Shareholders Funds | 16239 | 13934 | 20496 | 29898 | 38878 |
| Total Loan Capital | 5712 | 5218 | 4523 | 3834 | 0 |
| Other Capital Employed | 582 | 834 | 989 | 988 | 1186 |
| Total Capital Employed | 22533 | 19986 | 26008 | 34720 | 40064 |
| Pretax Profit Margin % | 4.72 | 7.69 | 11.67 | 16.04 | 20.4 |
| Sales Growth % | 27 | 29 | 23 | 10 | 12 |
| Pretax Profit Growth % | 110 | 110 | 86 | 51 | 41.85 |
| Debtor Ratio Days | 43 | 42 | 46 | 40 | 40.1887083636987 |
| Creditor Ratio Days | 71 | 75 | 57 | 54 | 61.667548334548 |
| Stock Turnover | 6 | 6 | 9 | 9 | 8.9684736639754 |
| Sales £000 / Employee | 118 | 152 | 182 | 187 | 206.102008032129 |
| Value Added £000/Empl. | 39 | 48 | 63 | 73 | 86.6084729573411 |
| Av. Remun. £000 / Empl. | 31 | 35 | 40 | 42 | 41.8975903614458 |
| Total Empl. Remu. £000 | 14222 | 15918 | 18575 | 20865 | 21161.5345495563 |
| Employees | 455 | 457 | 468 | 498 | 505.077603914643 |
| Pretax Profit/Total Assets % | 6 | 13 | 21 | 27 | 32 |
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 9.6% in the latest year, well above the industry average of 5.6%.
- Gross Profit Margin has markedly improved from 16.2% to 20.6% in the latest year.
- The company is ranked among the fastest growing in terms of sales growth in the latest year.
- The company has consistently improved pretax profits over the last 4 years. The only company to do so.
- Pretax Profit Margin is 16.0% in the latest year, well above the industry average of 4.9%.
- Pretax Profit Margin has markedly improved from 11.7% to 16.0% in the latest year.
- The Profitability chart shows a well above average pretax profit return on total assets in the latest year
- The company is among the Top 2 companies listed as a Best Trading Partner (see section 1c).
- 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 8 Cash Rich companies.
- The company is among the Top 46 companies listed under the Pretax Profits category (see section 3.2c).
Company Summary
The company currently has £93.3m sales and made £15.0m, by following the proposal plan, sales would rise to £104m and profits would rise to £21.2m.
Key Attractiveness Features
- ADD £93.3m TO SALES
- ATTRACTIVE PRICE
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 | 30-Sep-21 | 30-Sep-22 | 30-Sep-23 | 30-Sep-24 | 29-Sep-25 |
| Total Sales (£000) | 53713 | 69361 | 85107 | 93308 | 104098 |
| Pre-tax Profit (£000) | 2535 | 5334 | 9929 | 14967 | 21231 |
| Total Value (£000) | 39031 | 51472 | 74958 | 100415 | 139212 |
| Asset Value (£000) | 23476 | 22062 | 22618 | 24020 | 27077 |
| Goodwill (£000) | 15555 | 29410 | 52340 | 76395 | 112135 |
| Liabilities (£000) | -7237 | -8128 | -2122 | 5878 | 11801 |
| Equity Value (£000) | 31794 | 43344 | 72836 | 106293 | 151013 |
Total Value Formula: (Pretax Profit + Interest Payments - Non Trading Income + Directors Fees) * 5 plus (Fixed Assets + Intangibles + Intermediate Assets + Stocks + Debtors)
Shareholders / Ownership
DON-BUR (HOLDINGS) LTD
Immediate Shareholder: See Shareholders
Subsidiaries
TEMPERATURE CONTROLLED TECHNOLOGY LTD
Acquisition / Valuation Comments
This company has been established 44 years.
The number of shareholders is low (1)
1 director is over 70 years of age.
1 director is under 40 years of age.
The value of the company has risen in each of the last 2 years.
The value of the company has fluctuated in the last 2 years.
The total value of the company is currently £100.4m including debts.
The equity value is high, indicating low levels of total liabilities.
The proposed year is based on achieving a 32% return on total assets.
The company's value would increase by 39% if the proposed business plan was followed.
The proposed plan would improve the overall financial strength of the company by 14%.
Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo