Northwest Territories · All amounts CAD
Broker disclosures, subject to verification.
Read the original listing ↗
My 30-second take
- Why it caught my attentionA northern restoration contractor with an operating property, equipment and a crew already in place. Building that capacity from scratch takes time.
- What could kill itPaying for a record sales year when ordinary jobs may produce too little cash to carry the loan and replace the owner.
- Evidence I need nextThree years of job-level margin and collections, separated by ordinary work and disaster surge, plus a costed plan for who runs dispatch and projects.
What the broker is selling
| Asking price | $3,400,000 for shares, with operating real estate included |
|---|---|
| FY2025 revenue | About $5.9 million at about 45% gross margin, described as a record year |
| Listed “Cash Flow” | $500,000 to $2.5 million. Period and definition undisclosed |
| Property and fleet | Broker cites a roughly $1.4 million property appraisal and $369,000 of owner-estimated owned equipment and vehicles, plus leased vehicles |
| Owner and transition | Retirement, owner-operated. Broker expects staff to stay and says the owner will train |
The broker describes a debt-free share sale. Verify what is discharged, what vehicle obligations continue and what stays in the company. Dividing the ask by the endpoints gives 1.36× to 6.80× listed Cash Flow, a spread too wide to anchor an offer. The package includes land and building. Gross margin measures what is left after direct job costs, before overhead and other deductions.
The biggest risk: paying for the surge
Restoration demand can rise just as travel and staffing get harder. One large project can lift a year’s sales while crew overtime, subcontractors and freight absorb much of the benefit. A receivable can look like profit until an adjuster disputes a change order or payment arrives after payroll is due.
Build an earnings bridge from individual jobs. Separate recurring work, ordinary claims and event-linked jobs. Compare each group’s collected revenue, direct costs, time to payment and overhead. The broker’s record-year description doesn’t establish that catastrophes drove FY2025. The bridge tells you whether they did and what the business can earn through a quieter year.
Find the operating base before planning a move. Dispatch, equipment readiness and site supervision require local coverage. Confirm housing, travel links and a backup supervisor, then test who takes the overnight call when the seller leaves.
How much cash must an ordinary year produce?
Use one illustrative loan: 30% equity ($1.02 million), $2.38 million borrowed, 8.5% nominal annual interest and 120 monthly payments. Annual debt service is $354,103. Property and operating assets could attract different lending terms. This simplified facility is a test, and there is no lender offer.
Use the $500,000 lower endpoint only as a test of annual pre-debt cash available to a working owner. Neither endpoint is a verified year or a forecast. Deduct an assumed $120,000 reserve for building and equipment renewal. Charge the replacement case $180,000 more for management, employer costs and on-call coverage only where the owner’s duties sit outside current payroll. Test that budget against actual responsibilities and local quotes.
| Annual cash test | Buyer runs it | Paid replacement |
|---|---|---|
| Assumed owner benefit | $500,000 | $500,000 |
| Renewal reserve | −$120,000 | −$120,000 |
| Incremental replacement | $0 | −$180,000 |
| Debt service | −$354,103 | −$354,103 |
| Pre-tax cash remaining | $25,897 | −$154,103 |
| Coverage after reserve | 1.07× | 0.56× |
The buyer’s $25,897 compensates both their labour and invested capital. To reach an illustrative 1.25× coverage, ordinary annual owner benefit must reach $562,629 for a working buyer or $742,629 with paid replacement. The $180,000 gap is exactly the added cost of covering the seller’s work.
The line marks the $500,000 test. Bars share a scale and include renewal reserve and the debt-service cushion.
Allow $1.495 million at close: $1.02 million equity, $75,000 for professional, lender and due-diligence costs, and $400,000 in provisional opening liquidity. Confirm the working-capital amount delivered in the share sale, including aged receivables and work in progress. Size liquidity from a 13-week payroll and collections forecast rather than adding the same receivables twice. Tax and relocation are outside this illustration.
Nine questions before an offer
- How does the broker define Cash Flow, and which periods does the range cover?
- How much margin and collected cash came from the five largest event-linked jobs?
- What share of collected revenue depends on each insurer or referral program?
- Which assignments and vendor approvals survive a change of control?
- Who estimates, dispatches and supervises today, and who covers each shift next year?
- How much of receivables and unbilled work is aged, disputed or unapproved?
- What cash does a delayed claim require while payroll and suppliers come due?
- What does the appraisal cover, and what fleet leases, renewals or environmental work are due?
- Can the buyer secure local housing, trade coverage and a supervised handover?
First 100 days: turn completed work into invoices
Start with one crew and one insurer’s workflow. Give a secure tool approved job notes, time records and material receipts. Use it to flag missing sign-offs and draft a checklist for each claim file. The project lead verifies the scope and evidence before billing. Keep sensitive claim details out of unapproved tools, and leave pricing and coverage decisions with the responsible people.
Budget an illustrative $5,000 for setup and training and $500 per month for software. Obtain a quote and compare four weeks of pilot data with a baseline. Track days from completion to accepted invoice, rejected submissions and collection time. A faster draft only matters if it clears the bottleneck. The acquisition model assumes zero benefit from the pilot.
Demand can surge while capacity tightens
The territory’s emergency review says nearly 70% of residents evacuated at some point in 2023. The 2025 annual report records approximately 459 people relocated from Fort Providence during an evacuation, with no structural damage in that event. These are reminders to test both access and actual billable work. Evacuations alone cannot forecast restoration revenue.
Job Bank estimates a $63.46 hourly median for construction managers in the Northwest Territories, about $132,000 at 2,080 hours before employer costs. It is a broad occupation reference, so price this role’s specific travel and on-call load. Confirm the company’s standing and contractor clearances with the Workers’ Safety and Compensation Commission. No reliable territory-specific restoration sale multiple or normalized margin benchmark was established.
Investigate if you can run the response
Potential fit for a locally based restoration operator with enough cash to carry claims. Before discussing price, show that ordinary-year collections support the appropriate coverage threshold and that the crew can deliver without the seller. Start with job and receivables ledgers, insurer approvals and a costed duty roster.
Sources & calculation method
Seller figures come from listing 3992910. Territorial and labour context comes from the public sources linked above. The financing, reserves and labour budgets are AndChill illustrations.
How the numbers work
Monthly payment = principal × monthly rate ÷ [1 − (1 + monthly rate)−120], using 8.5% ÷ 12 and twelve unrounded payments per year. Debt-service coverage equals annual cash after reserve and incremental replacement divided by annual debt payments: $380,000 ÷ $354,103.1274 for the buyer and $200,000 ÷ $354,103.1274 with replacement. Required owner benefit at 1.25× is 1.25 times annual payments plus the reserve and any replacement cost. Dollar figures are rounded only for display.
Pressure-test your own terms
Start with the article’s $500,000 test input, then adjust the earnings and compare the two operating cases.



