Return To Opportunities List

Opportunities

Glazing Contractor with 35k sq. ft. Factory & $7.5M in Backlog

Huge growth potential by expanding into TX, AR, KS, and MO!

CASH FLOW
$539,461

Specifications

  • Price
    $2,020,000

  • Revenue
    $5,911,850

  • Cash Flow
    $539,461

  • Location
    Oklahoma City

  • Employees
    45 FT W2 employees, including 3 Project Managers, 2 Estimators, 1 CAD Drafter, 1 Superintendent, 5 Foremen, 2 Accounting, and 10 Factory; the rest of the staff is in the field (install)

  • Intangible Assets
    Top-notch reputation in the industry, long-standing relationships with customers

There is amazing growth potential for a new owner of this OKC Glazing Contractor; expanding services into Texas, Arkansas, Kansas, and Missouri would give a huge revenue boost! With nearly $6M in sales in 2020 and $7.5M already in their backlog, this company has been established in Oklahoma City for over 70 years. Working out of a 35,000 sq. ft. factory, the business has top-notch CNC capabilities that are unmatched in the area. Services include design, fabrication, manufacturing, and installation of aluminum curtainwall, storefront, heavy glass doors, glass handrails, and swinging & sliding aluminum doors. There are 45 full-time employees, including the owner, who handles general oversight, 3 Project Managers, 2 Estimators, 1 CAD Drafter, 1 Superintendent, 5 Foremen, 2 in Accounting, 10 in the factory, and a highly skilled team in the field handling installations. Their main focus is on mid to high-rise towers; sale size ranges from $250k-$3M, with $500k-$700k billed out each month. Most work (90%) is bid by invitation from the GC, with work secured 6-12 months into future. Along with $7.5M worth of signed contracts, the company has $3.5M in their pipeline.

 

Because it is such a specialized industry, the company uses the Union from time to time out of Texas and New Mexico. Their participation agreement with the union allows them to remain independent and hire from the union when needed for large projects. The company’s bonding capacity of $12M, along with their exceptional factory, equipment, and manpower, allows them to bid on monumental projects in the area.

 

Priced at $2,020,000, the factory, equipment, client relationships, industry reputation, and highly experienced team is already in place for this business. A new owner could step in and take this company to the next level. A 12.5% down payment of $252,500 returns $281,137 in the first year after debt payments – a 111% return on investment!

Business Highlights

Year Established: 1940

Location: Oklahoma City

Service Area: 100% within the state of Oklahoma

Services: Design, fabrication, manufacturing, and installation of aluminum curtainwall, storefront, heavy glass doors, glass handrails, swinging & sliding aluminum doors

Clients: General Contractors; currently 44 active clients

Lease: 35,000 sq. ft. factory: $14,500/month lease up for 5-year renewal in 2022 + 5,000 sq. ft. office building w/ 10 offices; would cost $7,000/month to lease from current owner

Reason for Selling: Other non-competing business interests

Personnel: 45 FT W2 employees, including 3 Project Managers, 2 Estimators, 1 CAD Drafter, 1 Superintendent, 5 Foremen, 2 Accounting, and 10 Factory; the rest of the staff is in the field (install)

Seller Training Period: 1-2 years

Growth Opportunities: Expand service area; huge growth potential if services were expanded into Texas, Arkansas, Kansas, Missouri

Current Owners’ Responsibilities: Owner 1: absentee; Owner 2: General oversight

Financial Highlights

  • List Price: $2,020,000

  • Cash Flow: $539,461
  • A/R Contract: $883,939
  • A/R Retainage: $365,907

*amounts may vary

Assets of Business

  • Assets: $1,018,897
  • Machinery & Equipment: $597,448: equipment lift, forklifts, fabrication equipment, CNC Machines, etc.
  • Vehicles: $267,055 
  • Office Equipment, Furniture, Tools: $154,394
  • Intangible: Top-notch reputation in the industry, long-standing relationships with customers

 

* Over 50% Collateralized *

 

Cash Flow Analysis

Description of Financial StatementTax Return
Accrual
Tax Return
Accrual
Tax Return
Accrual
Tax Return
Accrual
Notes
2020201920182017
GROSS SALES$5,911,850$5,274,797$7,573,409$6,976,931
Net Income Shown on Financial Statement$110,085$166,128$148,333$473,317
ADDBACKS
Compensation to Owner$184,513$208,393$236,721$236,720No replacement needed
11% Tax on total W2 Salaries$23,885$22,923$26,039$26,039
Depreciation$63,909$4,147$18,714$34,612
Interest$51,133$83,823$60,627$65,517
Personal Purchases$64,806$11,075$5,576$9,868
Fuel$9,727$2,570$3,177$3,153
Toll Expenses$1,312$704$200$670
Vehicle Repairs/Payments$20,585$7,387$18,365$17,461
401k$3,602$3,842$4,161$4,160
Medical Expenses$28,889$12,421$10,200$11,029
Life/Supplemental Insurance$2,100$174$1,302$1,303
Meals & Entertainment$17,780$9,459$16,444$4,600
Fleet Insurance$5,634$6,090$5,180$5,180
Cell Phone$1,569$2,121$2,064$2,064
Travel$1,312$1,119$2,881$1,083
Rent Adjustment$-84,000$-84,000$-84,000$-84,000For corporate office
Other Unrelated salaries$32,620$0$0$0
TOTAL ADDBACKS$429,376$292,248$327,651$339,459
Seller's Cash Flow = Total Addbacks + Net Income$539,461$458,376$475,984$812,776
Profit Margin9.13 %8.68 %6.28 %11.65 %
Nearly $6M in sales in 2020

Valuation

Funding Example

Purchase Price:

$2,020,000

$
%
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:
2020 Cash Flow
$
Annual Debt Service: $
RATIO:

Buyer's Net Operating Income (NOI)

The amount of money the Buyer will retain as profit.

Cash Flow:
2020 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?
When selecting an M&A firm, please use the following Scorecard: click here for our M&A Scorecard


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