young & co's brewery plc

5

young & co's brewery plc Company Information

Share YOUNG & CO'S BREWERY PLC
Live 
MatureMegaRapid

Company Number

00032762

Registered Address

copper house 5 garratt lane, wandsworth, london, SW18 4AQ

Industry

Public houses and bars

 

Hotels and similar accommodation

 

Telephone

02088757000

Next Accounts Due

September 2025

Group Structure

View All

Directors

Torquil Sligo-Young27 Years

Tracy Dodd8 Years

View All

Shareholders

-0%

young & co's brewery plc Estimated Valuation

£737.8m

Pomanda estimates the enterprise value of YOUNG & CO'S BREWERY PLC at £737.8m based on a Turnover of £388.8m and 1.9x industry multiple (adjusted for size and gross margin).

young & co's brewery plc Estimated Valuation

£550.1m

Pomanda estimates the enterprise value of YOUNG & CO'S BREWERY PLC at £550.1m based on an EBITDA of £55.9m and a 9.84x industry multiple (adjusted for size and gross margin).

young & co's brewery plc Estimated Valuation

£1.5b

Pomanda estimates the enterprise value of YOUNG & CO'S BREWERY PLC at £1.5b based on Net Assets of £771.6m and 1.91x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Young & Co's Brewery Plc Overview

Young & Co's Brewery Plc is a live company located in london, SW18 4AQ with a Companies House number of 00032762. It operates in the hotels and similar accommodation sector, SIC Code 55100. Founded in November 1890, it's largest shareholder is unknown. Young & Co's Brewery Plc is a mature, mega sized company, Pomanda has estimated its turnover at £388.8m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Young & Co's Brewery Plc Health Check

Pomanda's financial health check has awarded Young & Co'S Brewery Plc a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 1 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

1 Weak

size

Size

annual sales of £388.8m, make it larger than the average company (£3m)

£388.8m - Young & Co's Brewery Plc

£3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 63%, show it is growing at a faster rate (20.1%)

63% - Young & Co's Brewery Plc

20.1% - Industry AVG

production

Production

There is insufficient data available for this Key Performance Indicator!

- - Young & Co's Brewery Plc

- - Industry AVG

profitability

Profitability

an operating margin of 7.4% make it as profitable than the average company (6.7%)

7.4% - Young & Co's Brewery Plc

6.7% - Industry AVG

employees

Employees

with 6166 employees, this is above the industry average (49)

6166 - Young & Co's Brewery Plc

49 - Industry AVG

paystructure

Pay Structure

on an average salary of £22.3k, the company has an equivalent pay structure (£19.3k)

£22.3k - Young & Co's Brewery Plc

£19.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £63.1k, this is equally as efficient (£59.1k)

£63.1k - Young & Co's Brewery Plc

£59.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 5 days, this is earlier than average (7 days)

5 days - Young & Co's Brewery Plc

7 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Young & Co's Brewery Plc

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Young & Co's Brewery Plc

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 5 weeks, this is less cash available to meet short term requirements (9 weeks)

5 weeks - Young & Co's Brewery Plc

9 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 43%, this is a lower level of debt than the average (77.1%)

43% - Young & Co's Brewery Plc

77.1% - Industry AVG

YOUNG & CO'S BREWERY PLC financials

EXPORTms excel logo

Young & Co'S Brewery Plc's latest turnover from April 2024 is £388.8 million and the company has net assets of £771.6 million. According to their latest financial statements, Young & Co'S Brewery Plc has 6,166 employees and maintains cash reserves of £16.9 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Apr 2024Mar 2024Apr 2023Mar 2023Mar 2022Mar 2021Mar 2020Apr 2019Mar 2019Apr 2018Apr 2017Mar 2016Mar 2015Mar 2014Apr 2013Apr 2012Apr 2011Mar 2010
Turnover388,800,000388,800,000368,900,000368,900,000309,000,00090,600,000311,600,000303,700,000303,700,000279,300,000268,900,000245,900,000227,000,000210,800,000193,677,000178,964,000142,597,000127,539,000
Other Income Or Grants0-388,800,0000-368,900,00000000000000000
Cost Of Sales155,029,4910151,350,8850127,048,78142,318,239128,119,416124,233,526124,849,890113,624,670107,882,685101,098,37394,656,09989,737,77981,689,81974,582,38959,107,05354,580,397
Gross Profit233,770,5090217,549,1150181,951,21948,281,761183,480,584179,466,474178,850,110165,675,330161,017,315144,801,627132,343,901121,062,221111,987,181104,381,61183,489,94772,958,603
Admin Expenses205,170,509-28,600,000174,149,115-43,400,000130,251,21983,381,761145,580,584134,866,474134,250,110122,175,330118,317,315106,401,62790,843,90188,462,22184,861,181107,046,61166,626,94752,885,603
Operating Profit28,600,00028,600,00043,400,00043,400,00051,700,000-35,100,00037,900,00044,600,00044,600,00043,500,00042,700,00038,400,00041,500,00032,600,00027,126,000-2,665,00016,863,00020,073,000
Interest Payable8,100,0008,100,0007,600,0007,600,0009,500,0009,900,0008,600,0005,000,0005,000,0005,600,0005,500,0005,300,0005,200,0005,900,000543,000537,0009,239,0007,539,000
Interest Receivable0690,000100,000949,875000000000300,0005,894,0006,135,0005,670,0004,695,000
Pre-Tax Profit20,700,00020,700,00036,200,00036,200,00042,100,000-45,200,00029,100,00039,500,00039,500,00037,600,00037,000,00032,800,00036,100,00026,600,00021,415,000-7,494,00013,294,00018,376,000
Tax-9,600,000-9,600,000-6,500,000-6,500,000-17,200,0006,900,000-9,800,000-8,000,000-8,000,000-7,500,000-7,000,000-6,200,000-9,400,000-4,500,000-5,066,0002,100,0002,555,000-5,858,000
Profit After Tax11,100,00011,100,00029,700,00029,700,00024,900,000-38,300,00019,300,00031,500,00031,500,00030,100,00030,000,00026,600,00026,700,00022,100,00016,349,000-5,394,00015,849,00012,518,000
Dividends Paid012,400,0005,000,00012,000,00012,000,000021,380,0009,900,0009,900,0009,300,00017,950,00016,940,00015,970,0007,300,0006,882,0006,549,00006,206,000
Retained Profit11,100,000-1,300,00024,700,00017,700,00012,900,000-38,300,000-2,080,00021,600,00021,600,00020,800,00012,050,0009,660,00010,730,00014,800,0009,410,000-13,033,00017,827,0006,312,000
Employee Costs137,400,000137,400,000129,700,000129,700,000115,000,00092,100,000102,300,00096,100,00096,100,00087,600,00084,100,00076,100,00071,700,00066,700,00061,032,00055,031,00043,387,00037,793,000
Number Of Employees6,1666,1665,6035,6034,8504,7144,6004,7354,8744,1163,9343,7353,4963,3573,2422,9852,3352,059
EBITDA*55,900,00056,200,00076,700,00076,500,00083,000,000-1,400,00071,000,00068,900,00068,000,00065,300,00063,100,00055,600,00056,300,00045,100,00038,810,0009,175,00026,894,00028,772,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Apr 2024Mar 2024Apr 2023Mar 2023Mar 2022Mar 2021Mar 2020Apr 2019Mar 2019Apr 2018Apr 2017Mar 2016Mar 2015Mar 2014Apr 2013Apr 2012Apr 2011Mar 2010
Tangible Assets1,045,900,0001,045,900,000998,500,000993,100,000985,800,000948,900,000942,800,000827,300,000827,300,000762,900,000704,100,000664,200,000625,000,000564,000,000523,010,000507,302,000336,092,000277,506,000
Intangible Assets260,600,000260,600,00032,500,00032,500,00032,500,00032,500,00032,500,00033,500,00033,500,00019,700,00019,900,00020,600,00020,900,00020,400,00020,426,00020,426,00020,426,0000
Investments & Other7,200,00002,300,00002,200,00000000000004,505,00015,873,00014,542,000
Debtors (Due After 1 year)1,800,00005,400,000014,300,0008,600,0008,300,00000000000000
Total Fixed Assets1,306,500,0001,306,500,0001,025,600,0001,025,600,0001,004,000,000972,800,000975,300,000860,800,000860,800,000782,600,000724,000,000684,800,000645,900,000584,400,000543,436,000527,728,000356,518,000277,506,000
Stock & work in progress6,500,0006,500,0005,400,0005,400,0004,700,0002,600,0003,300,0003,700,0003,700,0003,000,0002,800,0002,600,0002,700,0002,600,0002,455,0002,342,0002,143,0001,705,000
Trade Debtors5,500,0005,500,0003,500,0003,500,0003,600,000800,0002,700,0002,800,0002,800,0002,300,0002,900,0002,600,0001,800,0002,000,0001,438,0001,340,0001,019,0001,699,000
Group Debtors000000000000000000
Misc Debtors10,400,00006,000,00005,300,0009,600,0006,600,0005,500,0005,500,0004,700,0004,300,0003,800,0003,700,0003,900,0002,823,0003,105,0003,868,0002,622,000
Cash16,900,00016,900,00010,700,00010,700,00034,000,0004,700,0001,100,0008,500,0008,500,0007,200,0006,600,00013,200,000200,0002,400,0006,123,0003,914,0002,332,0001,575,000
misc current assets200,0002,400,0002,700,0002,700,000000700,000700,000800,0001,900,000500,000004,749,0004,749,00002,573,000
total current assets46,700,00046,700,00028,300,00028,300,00053,800,00024,700,00014,300,00021,200,00021,200,00018,000,00018,500,00022,700,0008,400,00010,900,00017,588,00015,450,0009,362,00010,174,000
total assets1,353,200,0001,353,200,0001,053,900,0001,053,900,0001,057,800,000997,500,000989,600,000882,000,000882,000,000800,600,000742,500,000707,500,000654,300,000595,300,000561,024,000543,178,000365,880,000287,680,000
Bank overdraft071,500,0000000000000000000
Bank loan0000029,800,00050,000,00000028,500,00000010,006,0005,00000
Trade Creditors 21,300,00021,300,00013,400,00013,400,00014,500,0003,100,00016,100,00016,000,00016,000,00013,000,0000012,100,00011,600,0008,428,0009,859,00011,769,0002,914,000
Group/Directors Accounts000030,000,0000000000000000
other short term finances71,500,00004,800,0004,800,0004,900,0001,800,0002,400,0008,500,0008,500,00010,000,000005,000,0000002,672,0002,000
hp & lease commitments6,800,00000004,900,0005,300,00000000000000
other current liabilities48,400,000034,100,000029,500,00012,700,00017,200,00026,600,00026,600,00024,100,00042,900,00041,800,00021,100,00020,800,00018,273,00018,750,00016,170,00016,818,000
total current liabilities148,000,000148,000,00052,300,00052,300,00078,900,00052,300,00091,000,00051,100,00051,100,00047,100,00071,400,00041,800,00038,200,00032,400,00036,707,00028,614,00030,611,00019,734,000
loans596,600,0000342,200,0000345,800,000438,800,000455,700,000331,400,000331,400,000280,100,000217,300,000295,800,000260,400,000237,200,000231,230,000256,179,000248,558,000132,700,000
hp & lease commitments85,000,000066,900,000069,100,00075,300,00077,000,0000600,000000000000
Accruals and Deferred Income000000000000000000
other liabilities000000200,000500,0009,100,0001,200,00000008,841,0008,290,00000
provisions263,200,0000212,600,0000212,600,000159,400,000156,200,000138,400,000121,200,000121,400,000131,000,000121,600,000145,800,000120,800,000116,762,000108,776,00054,908,00061,674,000
total long term liabilities430,000,000433,600,000277,400,000277,400,000279,200,000299,800,000307,800,000237,500,000237,500,000204,300,000178,100,000213,200,000209,100,000183,200,000189,772,000196,879,000153,737,00099,332,000
total liabilities578,000,000581,600,000329,700,000329,700,000358,100,000352,100,000398,800,000288,600,000288,600,000251,400,000249,500,000255,000,000247,300,000215,600,000226,479,000225,493,000184,348,000119,066,000
net assets771,600,000771,600,000724,200,000724,200,000699,700,000645,400,000590,800,000593,400,000593,400,000549,200,000493,000,000452,500,000407,000,000379,700,000334,545,000317,685,000181,532,000168,614,000
total shareholders funds771,600,000771,600,000724,200,000724,200,000699,700,000645,400,000590,800,000593,400,000593,400,000549,200,000493,000,000452,500,000407,000,000379,700,000334,545,000317,685,000181,532,000168,614,000
Apr 2024Mar 2024Apr 2023Mar 2023Mar 2022Mar 2021Mar 2020Apr 2019Mar 2019Apr 2018Apr 2017Mar 2016Mar 2015Mar 2014Apr 2013Apr 2012Apr 2011Mar 2010
Operating Activities
Operating Profit28,600,00028,600,00043,400,00043,400,00051,700,000-35,100,00037,900,00044,600,00044,600,00043,500,00042,700,00038,400,00041,500,00032,600,00027,126,000-2,665,00016,863,00020,073,000
Depreciation27,300,00027,600,00033,300,00033,100,00031,300,00033,700,00033,100,00023,400,00023,400,00021,100,00019,800,00016,700,00014,800,00012,500,00011,684,00011,840,00010,031,0008,699,000
Amortisation0000000900,0000700,000600,000500,000000000
Tax-9,600,000-9,600,000-6,500,000-6,500,000-17,200,0006,900,000-9,800,000-8,000,000-8,000,000-7,500,000-7,000,000-6,200,000-9,400,000-4,500,000-5,066,0002,100,0002,555,000-5,858,000
Stock1,100,0001,100,000700,000700,0002,100,000-700,000-400,000700,000700,000200,000200,000-100,000100,000145,000113,000199,000438,0001,705,000
Debtors2,800,000-9,400,000-8,300,000-19,700,0004,200,0001,400,0009,300,0001,300,0001,300,000-200,000800,000900,000-400,0001,639,000-184,000-442,000566,0004,321,000
Creditors7,900,0007,900,000-1,100,000-1,100,00011,400,000-13,000,000100,0003,000,0003,000,00013,000,0000-12,100,000500,0003,172,000-1,431,000-1,910,0008,855,0002,914,000
Accruals and Deferred Income14,300,000-34,100,0004,600,000-29,500,00016,800,000-4,500,000-9,400,0002,500,0002,500,000-18,800,0001,100,00020,700,000300,0002,527,000-477,0002,580,000-648,00016,818,000
Deferred Taxes & Provisions50,600,000-212,600,0000-212,600,00053,200,0003,200,00017,800,00017,000,000-200,000-9,600,0009,400,000-24,200,00025,000,0004,038,0007,986,00053,868,000-6,766,00061,674,000
Cash flow from operations115,200,000-183,900,00081,300,000-154,200,000140,900,000-9,500,00060,800,00081,400,00063,300,00042,400,00065,600,00033,000,00073,000,00048,553,00039,893,00066,056,00029,886,00098,294,000
Investing Activities
capital expenditure-302,800,000-303,100,000-46,000,000-40,400,000-68,200,000-39,800,000-147,600,000-102,500,000-101,600,000-80,400,000-59,600,000-56,100,000-76,300,000-53,464,000-27,392,000-183,050,000-89,043,000-286,205,000
Change in Investments4,900,000-2,300,000100,000-2,200,0002,200,000000000000-4,505,000-11,368,0001,331,00014,542,000
cash flow from investments-307,700,000-300,800,000-46,100,000-38,200,000-70,400,000-39,800,000-147,600,000-102,500,000-101,600,000-80,400,000-59,600,000-56,100,000-76,300,000-53,464,000-22,887,000-171,682,000-90,374,000-300,747,000
Financing Activities
Bank loans0000-29,800,000-20,200,00050,000,00000-28,500,00028,500,00000-10,006,00010,001,0005,00000
Group/Directors Accounts00-30,000,000-30,000,00030,000,0000000000000000
Other Short Term Loans 66,700,000-4,800,000-100,000-100,0003,100,000-600,000-6,100,000-1,500,000-1,500,00010,000,0000-5,000,0005,000,00000-2,672,0002,670,0002,000
Long term loans254,400,000-342,200,000-3,600,000-345,800,000-93,000,000-16,900,000124,300,00051,300,00051,300,00062,800,000-78,500,00035,400,00023,200,0005,970,000-24,949,0007,621,000115,858,000132,700,000
Hire Purchase and Lease Commitments24,900,000-66,900,000-2,200,000-69,100,000-11,100,000-2,100,00082,300,0000600,000000000000
other long term liabilities00000-200,000-300,000-700,0007,900,0001,200,000000-8,841,000551,0008,290,00000
share issue36,300,00048,700,000-200,0006,800,00041,400,00092,900,000-520,00022,600,00022,600,00035,400,00028,450,00035,840,00016,570,00030,355,0007,450,000149,186,000-4,909,000162,302,000
interest-8,100,000-7,410,000-7,500,000-6,650,125-9,500,000-9,900,000-8,600,000-5,000,000-5,000,000-5,600,000-5,500,000-5,300,000-5,200,000-5,600,0005,351,0005,598,000-3,569,000-2,844,000
cash flow from financing374,200,000-372,610,000-43,600,000-444,850,125-68,900,00043,000,000241,080,00066,700,00075,900,00075,300,000-27,050,00060,940,00039,570,00011,878,000-1,596,000168,028,000110,050,000292,160,000
cash and cash equivalents
cash6,200,0006,200,000-23,300,000-23,300,00029,300,0003,600,000-7,400,0001,300,0001,300,000600,000-6,600,00013,000,000-2,200,000-3,723,0002,209,0001,582,000757,0001,575,000
overdraft071,500,0000000000000000000
change in cash6,200,000-65,300,000-23,300,000-23,300,00029,300,0003,600,000-7,400,0001,300,0001,300,000600,000-6,600,00013,000,000-2,200,000-3,723,0002,209,0001,582,000757,0001,575,000

young & co's brewery plc Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for young & co's brewery plc. Get real-time insights into young & co's brewery plc's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Young & Co's Brewery Plc Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for young & co's brewery plc by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other mega companies, companies in SW18 area or any other competitors across 12 key performance metrics.

young & co's brewery plc Ownership

YOUNG & CO'S BREWERY PLC group structure

Young & Co'S Brewery Plc has 8 subsidiary companies.

YOUNG & CO'S BREWERY PLC Shareholders

--

young & co's brewery plc directors

Young & Co'S Brewery Plc currently has 9 directors. The longest serving directors include Mr Torquil Sligo-Young (Jan 1997) and Ms Tracy Dodd (Sep 2016).

officercountryagestartendrole
Mr Torquil Sligo-Young65 years Jan 1997- Director
Ms Tracy Dodd55 years Sep 2016- Director
Mr Nick Miller59 years Apr 2017- Director
Mr Simon Dodd50 years Sep 2019- Director
Mr Michael OwenEngland54 years Sep 2019- Director
Mrs Aisling Meany42 years Sep 2021- Director
Mrs Sarah SergeantUnited Kingdom51 years Mar 2023- Director
Mr Stephen Cooke65 years Nov 2023- Director
Mr Ian Dyson62 years Sep 2024- Director

P&L

April 2024

turnover

388.8m

+5%

operating profit

28.6m

-34%

gross margin

60.2%

+1.96%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

April 2024

net assets

771.6m

+0.07%

total assets

1.4b

+0.28%

cash

16.9m

+0.58%

net assets

Total assets minus all liabilities

young & co's brewery plc company details

company number

00032762

Type

Public limited with Share Capital

industry

56302 - Public houses and bars

55100 - Hotels and similar accommodation

incorporation date

November 1890

age

134

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

April 2024

previous names

N/A

accountant

-

auditor

ERNST & YOUNG LLP

address

copper house 5 garratt lane, wandsworth, london, SW18 4AQ

Bank

HSBC BANK PLC

Legal Advisor

GOWLING WLG (UK) LLP SLAUGHTER AND MAY

young & co's brewery plc Charges & Mortgages

A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.

We found 22 charges/mortgages relating to young & co's brewery plc. Currently there are 3 open charges and 19 have been satisfied in the past.

charges

young & co's brewery plc Companies House Filings - See Documents

datedescriptionview/download