Cranstons Quality Butchers Limited

POWER SEARCH PRICING

SOLUTIONS

cranstons quality butchers limited Company Information

Live

MatureMidHealthy

Company Number

00228917

Next Accounts

Apr 2025

Industry

Production of meat and poultry meat products

Retail sale of meat and meat products in specialised stores

Directors

Roger Cranston

Philip Cranston

View All

Shareholders

philip john cranston

roger james cranston

View All

Group Structure

View All

Contact

Registered Address

ullswater road, penrith, cumbria, CA11 7EH

Website

www.cranstons.net

cranstons quality butchers limited Estimated Valuation

£16.1m

Pomanda estimates the enterprise value of CRANSTONS QUALITY BUTCHERS LIMITED at £16.1m based on Net Assets of £5.8m and 2.79x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Cranstons Quality Butchers Limited is a live company located in cumbria, CA11 7EH with a Companies House number of 00228917. It operates in the production of meat and poultry meat products sector, SIC Code 10130. Founded in March 1928, it's largest shareholder is philip john cranston with a 58.8% stake. Cranstons Quality Butchers Limited is a mature, mid sized company, Pomanda has estimated its turnover at £15.3m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Cranstons Quality Butchers Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

4 Regular

2 Weak

Size

annual sales of £15.3m, make it in line with the average company (£16.2m)

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (6.4%)

EXPORT

Cranstons Quality Butchers Limited's latest turnover from July 2023 is £15.3 million and the company has net assets of £5.8 million. According to their latest financial statements, Cranstons Quality Butchers Limited has 210 employees and maintains cash reserves of £3 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Turnover	15,281,942	14,498,018	13,637,151	12,849,099	12,048,216	12,201,368	11,696,074	11,666,419	11,592,497	10,763,788	9,407,797	9,256,949	10,041,168	10,542,818	10,102,528
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	7,850,161	7,151,171	6,629,526	6,219,965	5,809,698	6,096,651	5,899,540	5,852,605	9,236,306	8,572,638	7,415,279	7,163,958	5,283,075	5,517,885	5,564,787
Gross Profit	7,431,781	7,346,847	7,007,625	6,629,134	6,238,518	6,104,717	5,796,534	5,813,814	2,356,191	2,191,150	1,992,518	2,092,991	4,758,093	5,024,933	4,537,741
Admin Expenses	6,821,803	6,396,639	5,773,194	5,584,169	5,475,534	5,388,792	5,188,608	5,083,393	1,378,053	1,415,916	1,446,837	1,717,570	4,065,328	4,182,209	3,787,971
Operating Profit	609,978	950,208	1,234,431	1,044,965	762,984	715,925	607,926	730,421	978,138	775,234	545,681	375,421	692,765	842,724	749,770
Interest Payable	11,183	5,853	9,127	8,506	7,097	11,715	34,654	16,549	13,078	0	0	215	6,707	7,509	0
Interest Receivable	107,242	6,016	0	4,063	3,621	931	703	1,266	5,769	9,029	10,687	8,817	7,007	6,176	57,886
Pre-Tax Profit	706,037	950,371	1,225,304	1,040,522	759,508	705,141	573,975	715,138	983,907	784,263	556,368	384,023	693,065	841,391	807,656
Tax	-218,391	-181,281	-238,451	-208,666	-155,811	-129,212	-113,118	-151,968	-210,398	-173,027	-124,814	-85,225	-175,811	-212,314	-219,600
Profit After Tax	487,646	769,090	986,853	831,856	603,697	575,929	460,857	563,170	773,509	611,236	431,554	298,798	517,254	629,077	588,056
Dividends Paid	1,000,000	0	300,000	100,000	454,511	0	36,000	1,000,000	400,000	0	516,667	23,397	21,550	1,000,000	500,000
Retained Profit	-512,354	769,090	686,853	731,856	149,186	575,929	424,857	-436,830	373,509	611,236	-85,113	275,401	495,704	-370,923	88,056
Employee Costs	4,778,727	4,484,154	4,313,926	3,993,728	3,733,527	3,600,329	3,420,941	3,386,201	3,249,245	3,026,436	2,700,828	2,729,267	2,820,012	2,848,503	2,618,796
Number Of Employees	210	206	203	213	199	209	215	210	205	196	173	160	182	189	172
EBITDA*	1,001,632	1,330,730	1,583,203	1,422,065	1,176,565	1,138,202	995,975	1,125,986	1,239,121	1,023,302	772,024	599,694	901,476	1,049,736	908,645

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Tangible Assets	3,766,002	3,791,890	3,889,432	3,956,564	4,018,681	4,264,309	4,507,583	4,469,238	4,055,824	1,594,171	1,332,833	1,393,889	1,412,468	1,422,301	792,583
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	3,766,002	3,791,890	3,889,432	3,956,564	4,018,681	4,264,309	4,507,583	4,469,238	4,055,824	1,594,171	1,332,833	1,393,889	1,412,468	1,422,301	792,583
Stock & work in progress	558,413	558,092	533,039	470,335	425,269	371,258	403,521	383,499	389,284	352,992	316,743	296,513	292,809	292,498	256,394
Trade Debtors	122,546	116,907	105,956	67,931	77,149	95,662	61,739	84,438	88,038	121,869	141,087	188,623	198,637	237,425	237,608
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	597,632	337,199	454,535	286,080	201,522	268,069	354,285	321,481	496,817	276,448	257,088	251,428	268,580	309,156	692,220
Cash	2,950,179	2,897,166	3,139,364	2,080,304	1,182,473	877,110	256,401	500,310	394,256	2,001,436	1,271,293	1,039,472	1,092,697	1,699,622	1,175,230
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	4,228,770	3,909,364	4,232,894	2,904,650	1,886,413	1,612,099	1,075,946	1,289,728	1,368,395	2,752,745	1,986,211	1,776,036	1,852,723	2,538,701	2,361,452
total assets	7,994,772	7,701,254	8,122,326	6,861,214	5,905,094	5,876,408	5,583,529	5,758,966	5,424,219	4,346,916	3,319,044	3,169,925	3,265,191	3,961,002	3,154,035
Bank overdraft	603,169	0	708,643	444,097	0	0	427,457	471,475	402,394	0	0	0	0	330,058	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	719,710	599,525	651,495	608,284	950,206	1,111,225	589,127	706,842	838,031	980,399	612,118	425,202	627,759	567,588	719,023
Group/Directors Accounts	110,411	11,528	267,075	81,332	182,579	23,047	428,711	1,010,227	214,403	42,408	54,406	55,721	134,007	1,034,556	27,047
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	470,055	573,338	751,321	682,394	467,841	429,420	391,453	242,647	220,877	208,889	185,369	144,105	239,856	273,570	316,292
total current liabilities	1,903,345	1,184,391	2,378,534	1,816,107	1,600,626	1,563,692	1,836,748	2,431,191	1,675,705	1,231,696	851,893	625,028	1,001,622	2,205,772	1,062,362
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	304,016	217,098	213,117	201,285	192,502	202,285	212,279	218,130	202,039	112,282	75,449	68,082	62,155	49,520	15,040
total long term liabilities	304,016	217,098	213,117	201,285	192,502	202,285	212,279	218,130	202,039	112,282	75,449	68,082	62,155	49,520	15,040
total liabilities	2,207,361	1,401,489	2,591,651	2,017,392	1,793,128	1,765,977	2,049,027	2,649,321	1,877,744	1,343,978	927,342	693,110	1,063,777	2,255,292	1,077,402
net assets	5,787,411	6,299,765	5,530,675	4,843,822	4,111,966	4,110,431	3,534,502	3,109,645	3,546,475	3,002,938	2,391,702	2,476,815	2,201,414	1,705,710	2,076,633
total shareholders funds	5,787,411	6,299,765	5,530,675	4,843,822	4,111,966	4,110,431	3,534,502	3,109,645	3,546,475	3,002,938	2,391,702	2,476,815	2,201,414	1,705,710	2,076,633

	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Operating Activities
Operating Profit	609,978	950,208	1,234,431	1,044,965	762,984	715,925	607,926	730,421	978,138	775,234	545,681	375,421	692,765	842,724	749,770
Depreciation	391,654	380,522	348,772	377,100	413,581	422,277	388,049	395,565	260,983	248,068	226,343	224,273	208,711	207,012	158,875
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-218,391	-181,281	-238,451	-208,666	-155,811	-129,212	-113,118	-151,968	-210,398	-173,027	-124,814	-85,225	-175,811	-212,314	-219,600
Stock	321	25,053	62,704	45,066	54,011	-32,263	20,022	-5,785	36,292	36,249	20,230	3,704	311	36,104	256,394
Debtors	266,072	-106,385	206,480	75,340	-85,060	-52,293	10,105	-178,936	186,538	142	-41,876	-27,166	-79,364	-383,247	929,828
Creditors	120,185	-51,970	43,211	-341,922	-161,019	522,098	-117,715	-131,189	-142,368	368,281	186,916	-202,557	60,171	-151,435	719,023
Accruals and Deferred Income	-103,283	-177,983	68,927	214,553	38,421	37,967	148,806	21,770	11,988	23,520	41,264	-95,751	-33,714	-42,722	316,292
Deferred Taxes & Provisions	86,918	3,981	11,832	8,783	-9,783	-9,994	-5,851	16,091	89,757	36,833	7,367	5,927	12,635	34,480	15,040
Cash flow from operations	620,668	1,004,809	1,199,538	974,407	919,422	1,643,617	877,970	1,065,411	765,270	1,242,518	904,403	245,550	843,810	1,024,888	553,178
Investing Activities
capital expenditure	0	0	0	0	0	-177,534	-426,592	-809,220	-2,719,006	-510,646	-165,937	-200,172	-204,388	-836,668	-123,723
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	-177,534	-426,592	-809,220	-2,719,006	-510,646	-165,937	-200,172	-204,388	-836,668	-123,723
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	98,883	-255,547	185,743	-101,247	159,532	-405,664	-581,516	795,824	171,995	-11,998	-1,315	-78,286	-900,549	1,007,509	27,047
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	-147,651	0	0	0	170,028	0	0	0	0	0	1,988,577
interest	96,059	163	-9,127	-4,443	-3,476	-10,784	-33,951	-15,283	-7,309	9,029	10,687	8,602	300	-1,333	57,886
cash flow from financing	194,942	-255,384	176,616	-105,690	8,405	-416,448	-615,467	780,541	334,714	-2,969	9,372	-69,684	-900,249	1,006,176	2,073,510
cash and cash equivalents
cash	53,013	-242,198	1,059,060	897,831	305,363	620,709	-243,909	106,054	-1,607,180	730,143	231,821	-53,225	-606,925	524,392	1,175,230
overdraft	603,169	-708,643	264,546	444,097	0	-427,457	-44,018	69,081	402,394	0	0	0	-330,058	330,058	0
change in cash	-550,156	466,445	794,514	453,734	305,363	1,048,166	-199,891	36,973	-2,009,574	730,143	231,821	-53,225	-276,867	194,334	1,175,230

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for cranstons quality butchers limited. Get real-time insights into cranstons quality butchers limited'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

Perform a competitor analysis for cranstons quality butchers limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in CA11 area or any other competitors across 12 key performance metrics.

CRANSTONS QUALITY BUTCHERS LIMITED group structure

Cranstons Quality Butchers Limited has no subsidiary companies.

Ultimate parent company

CRANSTONS QUALITY BUTCHERS LIMITED

00228917

CRANSTONS QUALITY BUTCHERS LIMITED Shareholders

philip john cranston	58.77%
roger james cranston	39.19%
martin jones	2.04%

Cranstons Quality Butchers Limited currently has 7 directors. The longest serving directors include Mr Roger Cranston (Dec 1991) and Mr Philip Cranston (Dec 1991).

officer	age	start	end	role
Mr Roger Cranston	69 years	Dec 1991	-	Director
Mr Philip Cranston	67 years	Dec 1991	-	Director
Ms Elizabeth Cranston	69 years	Apr 1994	-	Director
Ms Margaret Cranston	70 years	Apr 1994	-	Director
Mrs Melanie Wilson	51 years	Aug 2021	-	Director
Mr David Law	56 years	Aug 2021	-	Director
Mrs Jane Silburn	42 years	Nov 2022	-	Director

P&L

July 2023

turnover

15.3m

+5%

operating profit

610k

-36%

gross margin

48.7%

-4.03%

turnover

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

Balance Sheet

July 2023

net assets

5.8m

-0.08%

total assets

+0.04%

cash

+0.02%

net assets

Total assets minus all liabilities

Similar Companies

m.i. dickson limited

walter smith fine foods limited

1.5

ginger pig limited

george bolam (foods) ltd

4.5

peter gradon meat and poultry marketing limited

company number

00228917

Type

Private limited with Share Capital

industry

10130 - Production of meat and poultry meat products

47220 - Retail sale of meat and meat products in specialised stores

incorporation date

March 1928

ultimate parent company

None

previous names

fred robson limited (February 1986)

address

ullswater road, penrith, cumbria, CA11 7EH

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 6 charges/mortgages relating to cranstons quality butchers limited. Currently there are 3 open charges and 3 have been satisfied in the past.

When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.

Click to start generating capital raising & share issue transactions for CRANSTONS QUALITY BUTCHERS LIMITED. This can take several minutes, an email will notify you when this has completed.

cranstons quality butchers limited Company Information

cranstons quality butchers limited Estimated Valuation

cranstons quality butchers limited Estimated Valuation

cranstons quality butchers limited Estimated Valuation

Cranstons Quality Butchers Limited Overview

Cranstons Quality Butchers Limited Health Check

CRANSTONS QUALITY BUTCHERS LIMITED financials

cranstons quality butchers limited Credit Report and Business Information

Cranstons Quality Butchers Limited Competitor Analysis

cranstons quality butchers limited Ownership

cranstons quality butchers limited directors

cranstons quality butchers limited company details

cranstons quality butchers limited Charges & Mortgages

cranstons quality butchers limited Capital Raised & Share Issues BETA

cranstons quality butchers limited Companies House Filings - See Documents