Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo
Buzzacott llp
Registration Number
OC329687Incorporation Date
10/07/2007Last Annual Return
Not availableAddress
St. Peters House, 130 Wood Street, London, London. EC2V 6DL
Website
www.buzzacott.co.ukAudit Fees
£30,000Secretary
Not available
Directors
Active
ADAM TERRY TINA LIMITED
Active
Mr Darren Aldrich (51 yrs)
Active
Mr Scott Allen Barber (56 yrs)
Active
Ms Shachi Blakemore (50 yrs)
Active
AIMCAL LIMITED
Active
ALDSPUR LIMITED
Active
Ms Catherine Helen Biscoe (45 yrs)
Active
Mr Peter James Chapman (51 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) | 54072 | 62035 | 71911 | 83964 | 99078 |
| Directors Fees | 0 | 0 | 0 | 0 | 0 |
| Gross Profits | NA | NA | NA | NA | NA |
| Value Added | 45952 | 40136 | 58306 | 67283 | 92296 |
| Trading Profit | 18938 | 9630 | 22805 | 27620 | 49748 |
| Depreciation | 605 | 725 | 973 | 997 | |
| Non-Trading Income | 0 | 0 | 0 | 0 | 0 |
| Total Interest Charges | 0 | 0 | 0 | 0 | 0 |
| Pre-tax Profit | 18333 | 8905 | 21832 | 26623 | 48552 |
| Retained Profit (Shareholders Funds) | 2853 | -548 | -862 | 4883 | 15974 |
| Fixed Assets | 1883 | 1985 | 2310 | 4118 | 4942 |
| Intangibles | 16 | 43 | 159 | 216 | 259 |
| Intermediate Assets | 101 | 133 | 146 | 164 | 197 |
| Stocks | 0 | 0 | 0 | 0 | 0 |
| Debtors | 16291 | 19050 | 23173 | 23391 | 27601 |
| Cash or Equivalent | 10492 | 8774 | 8829 | 13769 | 30056 |
| Total Current Assets | 26783 | 27824 | 32002 | 37160 | 57657 |
| Creditors | 804 | 861 | 1743 | 1848 | 2508 |
| Short Term Borrowing | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 14851 | 16475 | 21535 | 22543 | 27052 |
| Total Current Liabilities | 15655 | 17336 | 23278 | 24391 | 29560 |
| Net Current Assets | 11128 | 10488 | 8724 | 12769 | 28097 |
| Shareholders Funds | 12526 | 11978 | 11116 | 15999 | 31973 |
| Total Loan Capital | 0 | 0 | 0 | 0 | 0 |
| Other Capital Employed | 602 | 671 | 223 | 1268 | 1522 |
| Total Capital Employed | 13128 | 12649 | 11339 | 17267 | 33495 |
| Pretax Profit Margin % | 33.9 | 14.35 | 30.36 | 31.71 | 49 |
| Sales Growth % | 11 | 15 | 16 | 17 | 18 |
| Pretax Profit Growth % | 38 | -51 | 145 | 22 | 82.37 |
| Debtor Ratio Days | 110 | 112 | 117 | 101 | 101.40445905388 |
| Creditor Ratio Days | 5 | 5 | 9 | 8 | 9.2131484922109 |
| Stock Turnover | NA | NA | NA | NA | NA |
| Sales £000 / Employee | 125 | 130 | 136 | 148 | 162.606338028169 |
| Value Added £000/Empl. | 106 | 84 | 110 | 118 | 151.476486034853 |
| Av. Remun. £000 / Empl. | 62 | 64 | 67 | 70 | 69.8292253521127 |
| Total Empl. Remu. £000 | 27014 | 30506 | 35501 | 39663 | 42547.5818181818 |
| Employees | 433 | 476 | 530 | 568 | 609.30909090909 |
| Pretax Profit/Total Assets % | 64 | 30 | 63 | 64 | 77 |
Company Summary
- The Plimsoll Chart is high and rising indicating an improvement in financial strength, well above the industry average.
- Sales per Employee is £148,000 which is well above the industry average of £108,000.
- The company is ranked among the fastest growing in terms of sales growth in the latest year.
- The company has consistently improved sales growth over the last 4 years.Only 3 other companies achieved this.
- Exports contribute 15% towards the Total Sales of the company.
- Pretax Profit Margin is 31.7% in the latest year, well above the industry average of 21.8%.
- 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 as a Fastest Growing Company (see section 2.1c).
- The company is among the Top 3 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 26 companies listed under the Pretax Profits category (see section 3.2c).
Company Summary
The company currently has £84.0m sales and made £26.6m, by following the proposal plan, sales would rise to £99.1m and profits would rise to £48.6m.
Key Attractiveness Features
- PRIVATELY OWNED
- ADD £84.0m 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) | 54072 | 62035 | 71911 | 83964 | 99078 |
| Pre-tax Profit (£000) | 18333 | 8905 | 21832 | 26623 | 48552 |
| Total Value (£000) | 109956 | 65736 | 134948 | 161004 | 275759 |
| Asset Value (£000) | 18291 | 21211 | 25788 | 27889 | 32999 |
| Goodwill (£000) | 91665 | 44525 | 109160 | 133115 | 242760 |
| Liabilities (£000) | -5765 | -9233 | -14672 | -11890 | -1026 |
| Equity Value (£000) | 104191 | 56503 | 120276 | 149114 | 274733 |
Total Value Formula: (Pretax Profit + Interest Payments - Non Trading Income + Directors Fees) * 5 plus (Fixed Assets + Intangibles + Intermediate Assets + Stocks + Debtors)
Shareholders / Ownership
Not available
Immediate Shareholder: See Shareholders
Subsidiaries
BUZZACOTT AUDIT SERVICES LTD
BUZZACOTT SECRETARIES LTD
FISCAL SOLUTIONS (EUROPE) LTD
FISCAL SOLUTIONS DENMARK APS
FISCAL SOLUTIONS S.R.L.
BUZZACOTT COMPUTER SERVICES LTD
BUZZACOTT CORPORATE FINANCE LTD
BUZZACOTT FINANCIAL SERVICES LTD
BUZZACOTT LIVINGSTONE LTD
BUZZACOTT PROBATE SERVICES LTD
Acquisition / Valuation Comments
This company has been established 18 years.
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 £161.0m including debts.
The equity value is high, indicating low levels of total liabilities.
The proposed year is based on achieving a 77% return on total assets.
The company's value would increase by 71% if the proposed business plan was followed.
The proposed plan would improve the overall financial strength of the company by 31%.
Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo