Return To Opportunities List

Opportunities

Commercial Lighting Implementation

CASH FLOW
$379,486

Specifications

  • Price
    $1,480,000

  • Revenue
    $2,165,019

  • Equipment
    $375,000

  • Account Receivable
    $200,000

  • Location
    Ohio and Indiana with local and national customers

  • Service Area
    Local and national customers

  • Intangible Assets
    Positive name recognition, diverse client base, good staff tenure, room for growth

  • Employees
    11: Office Manager (2), Office Administrator (1), Sales (6), PT delivery drivers (2)

  • Reason for Sale
    Divestment

 

Lighting distribution, retrofitting, and design are top services for this growing lighting company.  Working with commercial, industrial, and manufacturing clients, this business brings quality customer service and effective lighting solutions to the forefront.  There is plenty of space to be utilized here – one location has 5,500 sq. ft. and the second has 11,000 sq. ft.  The company is also fully staffed with 11 employees.  There are 2 office managers, an office administrator, 6 total sales people, and 2 delivery drivers. 

 

With a specialization in retrofitting old fixtures with new, energy efficient illumination, this company helps its customers reduce expenses, improve brightness, and decrease energy use.  This company can also guide a customer through their many options and help layout and design lighting systems that best address a customer’s needs.  Operating as an ESCO business, this company is well-positioned to work with green customers looking to be mindful of their energy use. 

 

This lighting company maintains two business locations, each with plenty of private offices and ample warehouse space.  This company could be condensed, if desired, to reduce expenses.  The merger would reduce the overhead significantly, yet a buyer could easily maintain sales staff in the area without a physical location.  Solid management is in place, employees are well-trained, and many have good tenure with this company.

 

Business Highlights

  • Year Established:   2004
  • Location and Service Area:   Ohio and Indiana with local and national customers
  • Clients: Commercial, industrial, and manufacturing clients large to small
  • Services: Distribution, retrofits, lighting design
  • Lease: Location 1: 5,500 sq. ft. with 1,500sq. ft.  office space, remaining is warehouse (rack and open); Location 2: 11,000 sq. ft. with 1,500 sq. ft. office space, remaining is warehouse (rack and open)
  • Reason for Selling:  Divestment
  • Employees: 11: Office Manager (2), Office Administrator (1), Sales (6), PT delivery drivers (2)
  • Hours: M-F 8-5
  • Seller Training Period: Flexible
  • Growth Opportunities: Increase online sales and interface, bring labor in-house, increase small clients
  • Current Owner’s Responsibilities: Oversight

Financial Highlights

  • List Price: $1,480,000
  • Gross Sales:
    • 2017: $2,165,019
    • 2016: $1,778,161
    • 2015: $1,753,418
  • Cash Flow:
    • 2017: $379,486
    • 2016: $297,671
    • 2015: $255,385
  • Assets Included in Purchase*
    • Equipment: $350,000: forklift, tools, etc.
    • Vehicles:  $25,000: 3 vehicles
    • A/R: $200,000
    • Secured Work:  $400,000
    • Intangible Assets: Positive name recognition, diverse client base, good staff tenure, room for growth

*amounts may vary

Cash Flow Analysis

Description of Financial StatementTax Return
December - November
Tax Return
December - November
Tax Return
December - November
Notes
2016-20172015-20162014-2015
GROSS SALES$2,135,934$1,778,161$1,753,418
Net Income Shown on Financial Statement$-31,133$-107,043$-201,931
ADDBACKS
Compensation to Owner$81,195$80,404$150,669
11% Tax on total W2 Salaries$8,931$8,844$16,574
Depreciation$48,978$71,150$109,166
Interest$147,026$110,207$71,269
Amortization$113,748$93,299$72,851
Internet$1,800$1,800$1,800Personal expense
Non-Business Telephone$4,405$5,103$4,253
Health Insurance$0$20,000$18,000Personal expense, on wife's plan in FY 2016
Meals & Entertainment & Travel$1,481$5,852$8,82275% is for personal expense
Auto-Personal Use$3,000$3,000$3,000Personal expense
Reimbursement$55$55$912Non-onward going espense
Vacation$0$5,000$0Personal expense
TOTAL ADDBACKS$410,619$404,714$457,316
Seller's Cash Flow = Total Addbacks + Net Income$379,486$297,671$255,385
Profit Margin17.77 %16.74 %14.56 %
  • Consistently improving income since fiscal year 2013!

Typical Clients

  • Commercial 
  • Industrial 
  • Manufacturing 
  • Churches 
  • Small Business 
  • Large to small clients 
  • Well-diversified client base

Specific information regarding clients is available upon the receipt of a signed Non-Disclosure Agreement.

Services

  • Lighting distribution 
  • Lighting retrofits 
  • Lighting design 
  • Energy consultation

Employees

Location 1:

  • Office Manager (1)
  • Office Administrator (1)
  • Sales (4)
  • PT Delivery Driver (2)

Location 2:

  • Sales (2)
  • Office Manager/Marketing (1)

Growth Opportunities

  • Increase online sales and interface 
  • Bring labor in-house 
  • Increase number of small-business clients 
  • Increase sales in other parts of the country 
  • Increase capital to order larger inventory to reduce costs

Valuation Details

The Firm Business Brokerage used a cash flow valuation methodology to determine the purchase price of the business. 

The formula used is as follows:

Cash Flow       x          Prescribed Multiple     =          Fair Market Value

Cash flow is the sum of business net income plus any owner perks and any non-onward going expenses.

A multiple is prescribed by a 20 question, 100-point parameter ranking system that is used to analyze the current business health. Each question is based on a scale from 1 to 5: 1 being low, 2 below average, 3 average, 4 above average, 5 high. The average of the responses sum is the business’ prescribed multiple.

For this business, a 2017 cash flow was used with a prescribed multiple is 3.9.  With this information, the computation is as follows:

$379,486         x          3.9       =          $1,479,995

The fair market value found above positions the business list price at $1,480,000.

Funding Example

Purchase Price:                             $1,480,000

15%Buyer Down Payment:             $222,000

15%Seller Financing:                      $222,000

70%Bank Loan:                             $1,036,000

Seller financing 5-year term at a rate of 4.50% equals a monthly loan payment of $4,139.

Bank loan 8-year term at a rate of 6% equals a monthly loan payment of $13,615.

After business expenses and loan payments, a buyer with a 15% down payment of $222,000 would retain a profit of $166,447, which results in a 75% return on investment in the first year.

A lender is required to have a minimum 1.5 coverage ratio for any business loans extended. At a proposed purchase price of $1,480,000 with the terms listed above, the coverage ratio is 1.78. 

Please note that the decision of whether to extend a loan on any sale belongs to the bank, and this document does not guarantee specific terms or verify that financing is available. 

Purchase Price:

$1,480,000

$
%
OR
$
%
OR
$
Years
%

Bank Loan Needed: $

Years
%
$
$
$
$
$

Funding Details

Business:

Offer Price: $

% Buyer Cash Down at Closing: $

% Seller Carry Back via Promissory Note: $

year term at a rate of %

% of Purchase Price secured by Buyer and Seller

Total Bank Loan Need: $

% of Purchase Price

Desired Loan Type:

Desired Bank Terms: year term at a rate of %

Total Business Assets, Inventory, and A/R: $

Total Undercollateralized Loan: $

Loan Payments

Monthly Payment to Bank: $
Yearly Payment to Bank: $
Monthly Payment to Seller: $
Yearly Payment to Seller: $
Total Monthly Debt Service: $
Total Yearly Debt Service: $

Conclusions

Fixed Charge Coverage Ratio

The bank will require a minimum ratio of 1.5 to be lendable.

Cash Flow:
2017 Cash Flow
$
Annual Debt Service: $
RATIO:

Buyer's Net Operating Income (NOI)

The amount of money the Buyer will retain as profit.

Cash Flow:
2017 Cash Flow
$
Annual Debt Service: -$
NOI:

Buyer's Return on Investment (ROI)

The rate of return on the Buyer's down payment.

Down Payment: $
NOI:
ROI: %

Attachments

Document Title / Description

This folder is empty.

Access to this Deal Room is restricted

Would you like to access the deal room?

Yes, please

Interested in
this business?

Complete the following information to sign an NDA and see more details!

Already have an account? Log in here.

Click to download NDA form

Print, sign and send to:

210 N 78th St. 2nd Floor
Omaha, NE 68114

Or fax to:

f 402.939.0857

Thinking of Selling?
The top 5 questions to ask any potential broker:


The Firm Business Brokerage is not a real estate brokerage and therefore the staff will not handle any aspect of the lease, sale or purchase of real estate.