Return To Opportunities List

Opportunities

Decorative Overlays & Concrete Coating for Commercial Use

CASH FLOW
$91,572

Specifications

  • Price
    $269,000

  • Revenue
    $783,499

  • Cash Flow
    $91,572

  • Down Payment
    15%

  • Multiplier
    2.94

  • Location
    Kansas City Metro

  • Service Area
    Kansas City Metro

  • Employees
    5 FT Laborers during the winter; up to 13 from February/March – November. Laborers are W2 employees and trained by the company.

  • Valuation
    $269,222

With the average job billing at over $10,000, this concrete polishing & finishing company has accomplished huge growth over the past 3 years. Services include concrete polishing, acid staining, decorative overlays, and methyl methacrylate (MMA) of which 95-97% are for interior projects. With 5 FT laborers on staff year-round and up to 13 depending on workload, this company completes around 25 jobs per month ranging from remodels (60%) to new construction (40%). Two owners currently handle administration, sales, orders, and training – however both of their positions could easily be absorbed into one.  

Based in the Kansas City Metro, 70% of jobs are completed in the local area and 30% out of town. All laborers are W2 employees and trained by the company. An office space is not necessary to operate this business, a new owner would simply need a storage space to house the equipment and supplies. The current owners have a flexible training time frame of 3-6 months, if desired, to ensure a smooth transition.  

Expanding residential services would be an excellent opportunity for growth. The sellers have not fully immersed into that demographic as there is more demand than they can currently meet. A buyer could also consider offering additional services such as concrete pouring and pressure washing.

Business Highlights

  • Year Established: 2007
  • Location and Service Area: Kansas City Metro
  • Services: Concrete polishing, acid staining, coating, decorative overlays, methyl methacrylate (MMA)
    • 60% remodel / 40% new
    • 95 – 97% interior / 3 – 5% exterior
    • Average job bills at $10,000
    • 70% in town / 30% out of town
  • Building: Storage space for supplies and equipment would be needed.
  • Reason for Selling: Partnership dividing
  • Employees: 5 FT Laborers during the winter; up to 13 from February/March – November. Laborers are W2 employees and trained by the company.
  • Growth Opportunities: More residential. Concrete pouring. Pressure washing.
  • Current Owner’s Responsibilities: Sales, training, scheduling, and ordering. There are 2 owners, but both of their positions could be handled by one.

Financial Highlights

  • List Price: $269,000
  • Gross Sales
    • 2018: $783,499
    • 2017: $680,892
    • 2016: $576,528
    • 2015: $284,576
    • 2014: $199,135
  • Owner Profit/Cash Flow
    • 2018: $91,572
    • 2017: $90,929
    • 2016: $98,884
  • YOY Growth/Sales Trends: Sales grew 102% between 2015 and 2016, with 2017 at 18% growth!


Cash Flow Analysis

Description of Financial StatementP&L Statement
Jan-Oct
P&L StatementTax ReturnTax ReturnTax ReturnNotes
20182017201620152014
GROSS SALES$783,499$680,892$576,528$284,576$199,135
Net Income Shown on Financial Statement$15,119$-4,928$49,659$47,881$13,348
ADDBACKS
Compensation to Owner$49,569$37,778$35,445$17,564$0
11% Tax on total W2 Salaries$5,453$4,156$3,899$1,932$0
Depreciation$8,202$10,072$2,850$1,025$1,777Non-cash item
Interest$10,683$21,056$3,357$725$0non-onward going expense
Non-Business Telephone$2,441$3,912$3,674$3,006$2,400Personal cell phone expense
Legal Expense$0$9,472$0$0$0Non-onward going expense
Meals & Entertainment$105$3,971$0$0$0
Owner's Draw$0$1,000$0$0$0
Bank Charges$0$4,440$0$0$0One-time expense
TOTAL ADDBACKS$76,453$95,857$49,225$24,252$4,177
Seller's Cash Flow = Total Addbacks + Net Income$91,572$90,929$98,884$72,133$17,525
Profit Margin11.69 %13.35 %17.14 %25.35 %8.80 %

 

  • 102% growth between 2015 and 2016

Services

Acid staining Decorative overlays Polished concrete
Leveling Hand grinding MMA (methyl methacrylate)
Microtoppings Stamped concrete Pressure washing
Chip & Quartz Concrete countertops Epoxy floors

 

Commercial | Residential | Interior | Exterior

Projects

  • 60% remodel
  • 40% new
  • Referral sources: Contractors and suppliers
  • 95 – 97% interior
  • 70% in Kansas City Metro
    • About once every 2 weeks, there is a job out of state
    • Team will typically travel within a 6 to 8-hour radius to a job site
  • Average job bills at $10,000
  • Most jobs take less than 1 week to complete
    • Handle about 6 jobs each week
    • 7 – 10 commercial jobs per month with some residential in between
  • Typical clients include schools, gyms, churches, and state government projects
  • Average job requires 3 – 4 Laborers

Employees

  • Laborers
  • 5 FT during the winter months
  • In season (February/March – November) there are about 13 FT Laborers
  • Trained by the company

Sellers handle sales, training, scheduling, and ordering. As they have a full staff of Laborers, the sellers rarely work on job sites, but do check in for quality assurance. Please note that both positions could be absorbed into one.

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          Multiplier          =          Price

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

“Multiplier” is a prescribed number between 1 and 5 determined by a 100-point, 20-question rating system used to determine the business valuation (average is 3).

The Cash Flow for 2018 is $91,572. The prescribed multiplier is 2.94.

With this information, the computation result follows:

$91,572           x          2.94     =          $269,222

 

The List Price for the business is set at $269,000.

Funding Example

Purchase Price:                       $269,000

15% Buyer Down Payment:     $40,350

15% Seller Financing:               $40,350

70% Bank Loan:                      $188,300

Seller Financing 5-year term at a rate of 4.50% equals a monthly loan payment of $752.

Bank Loan 8-year term at a rate of 5.50% equals a monthly loan payment of $2,475.

After business expenses and loan payments, a buyer with a 15% down payment of $40,350 would retain a profit of $52,851, which results in a 131% 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 $269,000 with the terms listed above, the coverage ratio is 2.36. 

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:

$269,000

$
%
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:
2018 Cash Flow
$
Annual Debt Service: $
RATIO:

Buyer's Net Operating Income (NOI)

The amount of money the Buyer will retain as profit.

Cash Flow:
2018 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.