kilfrost limited
kilfrost limited Company Information
Company Number
00297731
Next Accounts
Dec 2025
Shareholders
kilfrost group limited
Group Structure
View All
Industry
Manufacture of other chemical products n.e.c.
Registered Address
albion works albion works, haltwhistle, northumberland, NE49 0HJ
Website
www.kilfrost.comkilfrost limited Estimated Valuation
Pomanda estimates the enterprise value of KILFROST LIMITED at £12.3m based on a Turnover of £15.4m and 0.8x industry multiple (adjusted for size and gross margin).
kilfrost limited Estimated Valuation
Pomanda estimates the enterprise value of KILFROST LIMITED at £21.7m based on an EBITDA of £3.8m and a 5.67x industry multiple (adjusted for size and gross margin).
kilfrost limited Estimated Valuation
Pomanda estimates the enterprise value of KILFROST LIMITED at £15m based on Net Assets of £7.2m and 2.08x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Kilfrost Limited Overview
Kilfrost Limited is a live company located in northumberland, NE49 0HJ with a Companies House number of 00297731. It operates in the manufacture of other chemical products n.e.c. sector, SIC Code 20590. Founded in February 1935, it's largest shareholder is kilfrost group limited with a 100% stake. Kilfrost Limited is a mature, mid sized company, Pomanda has estimated its turnover at £15.4m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Kilfrost Limited Health Check
Pomanda's financial health check has awarded Kilfrost Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
6 Strong
3 Regular
3 Weak
Size
annual sales of £15.4m, make it smaller than the average company (£19.6m)
£15.4m - Kilfrost Limited
£19.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (7.5%)
20% - Kilfrost Limited
7.5% - Industry AVG
Production
with a gross margin of 37.2%, this company has a lower cost of product (30.2%)
37.2% - Kilfrost Limited
30.2% - Industry AVG
Profitability
an operating margin of 24.4% make it more profitable than the average company (6.6%)
24.4% - Kilfrost Limited
6.6% - Industry AVG
Employees
with 30 employees, this is below the industry average (58)
30 - Kilfrost Limited
58 - Industry AVG
Pay Structure
on an average salary of £49.9k, the company has an equivalent pay structure (£54k)
£49.9k - Kilfrost Limited
£54k - Industry AVG
Efficiency
resulting in sales per employee of £512.5k, this is more efficient (£339.3k)
£512.5k - Kilfrost Limited
£339.3k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (50 days)
1 days - Kilfrost Limited
50 days - Industry AVG
Creditor Days
its suppliers are paid after 36 days, this is close to average (38 days)
36 days - Kilfrost Limited
38 days - Industry AVG
Stock Days
it holds stock equivalent to 116 days, this is more than average (65 days)
116 days - Kilfrost Limited
65 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 61 weeks, this is more cash available to meet short term requirements (16 weeks)
61 weeks - Kilfrost Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.9%, this is a similar level of debt than the average (36.9%)
35.9% - Kilfrost Limited
36.9% - Industry AVG
KILFROST LIMITED financials
Kilfrost Limited's latest turnover from March 2024 is £15.4 million and the company has net assets of £7.2 million. According to their latest financial statements, Kilfrost Limited has 30 employees and maintains cash reserves of £4.6 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 15,376,000 | 25,515,000 | 14,837,000 | 8,956,000 | 12,985,000 | 19,439,000 | 27,609,000 | 18,921,000 | 18,784,000 | 39,239,000 | 49,641,000 | 32,983,000 | 48,406,000 | 44,802,000 |
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | 9,654,000 | 19,184,000 | 10,454,000 | 5,837,000 | 8,499,000 | 13,729,000 | 22,685,000 | 14,335,000 | 16,648,000 | 34,349,000 | 37,563,000 | 27,272,000 | 37,887,000 | 35,061,000 |
| Gross Profit | 5,722,000 | 6,331,000 | 4,383,000 | 3,119,000 | 4,486,000 | 5,710,000 | 4,924,000 | 4,586,000 | 2,136,000 | 4,890,000 | 12,078,000 | 5,711,000 | 10,519,000 | 9,741,000 |
| Admin Expenses | 1,970,000 | 2,079,000 | 1,790,000 | 2,299,000 | 2,590,000 | 2,590,000 | 2,543,000 | 2,350,000 | 2,695,000 | 5,527,000 | 3,918,000 | 4,280,000 | 3,663,000 | 5,661,000 |
| Operating Profit | 3,752,000 | 4,252,000 | 2,593,000 | 820,000 | 1,896,000 | 3,120,000 | 2,381,000 | 2,236,000 | -559,000 | -637,000 | 8,160,000 | 1,431,000 | 6,856,000 | 4,080,000 |
| Interest Payable | 36,000 | 53,000 | 54,000 | 53,000 | 57,000 | 85,000 | 218,000 | 114,000 | 337,000 | 485,000 | 212,000 | 291,000 | 232,000 | 152,000 |
| Interest Receivable | 49,000 | 1,000 | 1,000 | 2,000 | 6,000 | 8,000 | 21,000 | |||||||
| Pre-Tax Profit | 2,999,000 | 3,296,000 | 1,587,000 | -1,085,000 | 406,000 | 558,000 | -1,891,000 | 2,122,000 | -895,000 | -1,901,000 | 7,954,000 | 1,140,000 | 6,632,000 | 3,949,000 |
| Tax | -676,000 | -511,000 | -30,000 | 183,000 | 970,000 | -888,000 | 296,000 | -1,055,000 | -355,000 | |||||
| Profit After Tax | 2,323,000 | 2,785,000 | 1,557,000 | -1,085,000 | 406,000 | 558,000 | -1,891,000 | 2,305,000 | -895,000 | -931,000 | 7,066,000 | 1,436,000 | 5,577,000 | 3,594,000 |
| Dividends Paid | 2,500,000 | 10,571,000 | 1,500,000 | 2,500,000 | 2,500,000 | |||||||||
| Retained Profit | 2,323,000 | 2,785,000 | -943,000 | -1,085,000 | 406,000 | 558,000 | -1,891,000 | 2,305,000 | -895,000 | -931,000 | -3,505,000 | -64,000 | 3,077,000 | 1,094,000 |
| Employee Costs | 1,498,000 | 1,679,000 | 1,370,000 | 1,515,000 | 1,590,000 | 1,588,000 | 1,531,000 | 1,334,000 | 1,738,000 | 3,248,000 | 2,485,000 | 2,342,000 | 2,349,000 | 2,336,000 |
| Number Of Employees | 30 | 29 | 33 | 38 | 37 | 36 | 36 | 36 | 50 | 61 | 65 | 62 | 62 | 52 |
| EBITDA* | 3,821,000 | 4,327,000 | 2,676,000 | 910,000 | 1,969,000 | 3,193,000 | 2,474,000 | 2,390,000 | -329,000 | -159,000 | 8,509,000 | 1,825,000 | 7,126,000 | 4,384,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 853,000 | 712,000 | 769,000 | 843,000 | 853,000 | 435,000 | 471,000 | 517,000 | 619,000 | 820,000 | 1,228,000 | 1,270,000 | 1,349,000 | 891,000 |
| Intangible Assets | ||||||||||||||
| Investments & Other | 220,000 | 250,000 | 247,000 | 208,000 | 27,000 | |||||||||
| Debtors (Due After 1 year) | ||||||||||||||
| Total Fixed Assets | 1,073,000 | 712,000 | 769,000 | 843,000 | 853,000 | 435,000 | 471,000 | 517,000 | 619,000 | 820,000 | 1,478,000 | 1,517,000 | 1,557,000 | 918,000 |
| Stock & work in progress | 3,083,000 | 2,394,000 | 3,475,000 | 1,960,000 | 2,564,000 | 3,963,000 | 1,933,000 | 4,702,000 | 5,915,000 | 12,385,000 | 11,476,000 | 11,232,000 | 10,723,000 | 9,556,000 |
| Trade Debtors | 78,000 | 279,000 | 7,000 | 128,000 | 2,305,000 | 926,000 | 108,000 | 3,384,000 | 1,920,000 | 1,217,000 | 1,392,000 | 1,926,000 | ||
| Group Debtors | 2,605,000 | 323,000 | 1,933,000 | 2,174,000 | 7,395,000 | 7,397,000 | 4,598,000 | |||||||
| Misc Debtors | 2,408,000 | 4,960,000 | 2,542,000 | 2,813,000 | 2,238,000 | 2,729,000 | 6,965,000 | 1,757,000 | 4,531,000 | 110,000 | 203,000 | 451,000 | 165,000 | 389,000 |
| Cash | 4,614,000 | 4,467,000 | 1,660,000 | 1,377,000 | 2,227,000 | 1,417,000 | 731,000 | 591,000 | 97,000 | 222,000 | 216,000 | 26,000 | 838,000 | 2,877,000 |
| misc current assets | ||||||||||||||
| total current assets | 10,183,000 | 12,100,000 | 7,677,000 | 6,157,000 | 7,029,000 | 8,237,000 | 11,934,000 | 10,581,000 | 10,974,000 | 18,034,000 | 15,989,000 | 20,321,000 | 20,515,000 | 19,346,000 |
| total assets | 11,256,000 | 12,812,000 | 8,446,000 | 7,000,000 | 7,882,000 | 8,672,000 | 12,405,000 | 11,098,000 | 11,593,000 | 18,854,000 | 17,467,000 | 21,838,000 | 22,072,000 | 20,264,000 |
| Bank overdraft | ||||||||||||||
| Bank loan | ||||||||||||||
| Trade Creditors | 968,000 | 2,057,000 | 1,076,000 | 1,089,000 | 611,000 | 1,680,000 | 3,597,000 | 2,641,000 | 4,137,000 | 3,633,000 | 5,587,000 | 1,005,000 | 805,000 | 3,959,000 |
| Group/Directors Accounts | 2,440,000 | 1,980,000 | 2,500,000 | 118,000 | ||||||||||
| other short term finances | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 8,132,000 | 2,832,000 | 7,642,000 | 6,546,000 | 4,507,000 | |
| hp & lease commitments | 13,000 | 45,000 | ||||||||||||
| other current liabilities | 478,000 | 1,616,000 | 651,000 | 648,000 | 837,000 | 849,000 | 3,138,000 | 788,000 | 1,862,000 | 609,000 | 1,622,000 | 2,260,000 | 3,643,000 | 3,191,000 |
| total current liabilities | 3,886,000 | 6,153,000 | 4,727,000 | 2,237,000 | 1,948,000 | 3,029,000 | 7,235,000 | 3,929,000 | 6,617,000 | 12,374,000 | 10,041,000 | 10,907,000 | 11,007,000 | 11,702,000 |
| loans | 500,000 | 500,000 | 500,000 | 500,000 | 1,000,000 | |||||||||
| hp & lease commitments | 2,000 | 15,000 | ||||||||||||
| Accruals and Deferred Income | ||||||||||||||
| other liabilities | ||||||||||||||
| provisions | 153,000 | 30,000 | 62,000 | 19,000 | 39,000 | 24,000 | ||||||||
| total long term liabilities | 153,000 | 292,000 | 523,000 | 749,000 | 702,000 | 813,000 | 815,000 | 977,000 | 637,000 | 1,311,000 | 1,186,000 | 1,240,000 | 858,000 | 1,473,000 |
| total liabilities | 4,039,000 | 6,445,000 | 5,250,000 | 2,986,000 | 2,650,000 | 3,842,000 | 8,050,000 | 4,906,000 | 7,254,000 | 13,685,000 | 11,227,000 | 12,147,000 | 11,865,000 | 13,175,000 |
| net assets | 7,217,000 | 6,367,000 | 3,196,000 | 4,014,000 | 5,232,000 | 4,830,000 | 4,355,000 | 6,192,000 | 4,339,000 | 5,169,000 | 6,240,000 | 9,691,000 | 10,207,000 | 7,089,000 |
| total shareholders funds | 7,217,000 | 6,367,000 | 3,196,000 | 4,014,000 | 5,232,000 | 4,830,000 | 4,355,000 | 6,192,000 | 4,339,000 | 5,169,000 | 6,240,000 | 9,691,000 | 10,207,000 | 7,089,000 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 3,752,000 | 4,252,000 | 2,593,000 | 820,000 | 1,896,000 | 3,120,000 | 2,381,000 | 2,236,000 | -559,000 | -637,000 | 8,160,000 | 1,431,000 | 6,856,000 | 4,080,000 |
| Depreciation | 69,000 | 75,000 | 83,000 | 90,000 | 73,000 | 73,000 | 93,000 | 154,000 | 230,000 | 478,000 | 349,000 | 394,000 | 270,000 | 304,000 |
| Amortisation | ||||||||||||||
| Tax | -676,000 | -511,000 | -30,000 | 183,000 | 970,000 | -888,000 | 296,000 | -1,055,000 | -355,000 | |||||
| Stock | 689,000 | -1,081,000 | 1,515,000 | -604,000 | -1,399,000 | 2,030,000 | -2,769,000 | -1,213,000 | -6,470,000 | 12,385,000 | 244,000 | 509,000 | 1,167,000 | 9,556,000 |
| Debtors | -2,753,000 | 2,697,000 | -278,000 | 582,000 | -619,000 | -6,413,000 | 3,982,000 | 326,000 | -465,000 | 5,427,000 | -4,766,000 | 109,000 | 2,041,000 | 6,913,000 |
| Creditors | -1,089,000 | 981,000 | -13,000 | 478,000 | -1,069,000 | -1,917,000 | 956,000 | -1,496,000 | 504,000 | 3,633,000 | 4,582,000 | 200,000 | -3,154,000 | 3,959,000 |
| Accruals and Deferred Income | -1,138,000 | 965,000 | 3,000 | -189,000 | -12,000 | -2,289,000 | 2,350,000 | -1,074,000 | 1,253,000 | 609,000 | -638,000 | -1,383,000 | 452,000 | 3,191,000 |
| Deferred Taxes & Provisions | 153,000 | -30,000 | 30,000 | 43,000 | -20,000 | 15,000 | 24,000 | |||||||
| Cash flow from operations | 3,135,000 | 4,116,000 | 1,429,000 | 1,221,000 | 2,906,000 | 3,370,000 | 4,567,000 | 890,000 | 8,363,000 | -12,759,000 | 16,130,000 | 300,000 | 176,000 | -5,266,000 |
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 220,000 | 3,000 | 39,000 | 181,000 | 27,000 | |||||||||
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | ||||||||||||||
| Group/Directors Accounts | 460,000 | -520,000 | 2,500,000 | -118,000 | 118,000 | |||||||||
| Other Short Term Loans | -500,000 | -7,632,000 | 8,132,000 | -4,810,000 | 1,096,000 | 2,039,000 | 4,507,000 | |||||||
| Long term loans | -500,000 | 500,000 | -500,000 | 1,000,000 | ||||||||||
| Hire Purchase and Lease Commitments | -15,000 | -45,000 | 60,000 | |||||||||||
| other long term liabilities | ||||||||||||||
| share issue | ||||||||||||||
| interest | 13,000 | -53,000 | -54,000 | -53,000 | -57,000 | -85,000 | -217,000 | -114,000 | -336,000 | -483,000 | -206,000 | -291,000 | -224,000 | -131,000 |
| cash flow from financing | -1,500,000 | -187,000 | 2,571,000 | -186,000 | -61,000 | -168,000 | -163,000 | -684,000 | -8,285,000 | 14,249,000 | -4,962,000 | 338,000 | 1,311,000 | 11,431,000 |
| cash and cash equivalents | ||||||||||||||
| cash | 147,000 | 2,807,000 | 283,000 | -850,000 | 810,000 | 686,000 | 140,000 | 494,000 | -125,000 | 222,000 | 190,000 | -812,000 | -2,039,000 | 2,877,000 |
| overdraft | ||||||||||||||
| change in cash | 147,000 | 2,807,000 | 283,000 | -850,000 | 810,000 | 686,000 | 140,000 | 494,000 | -125,000 | 222,000 | 190,000 | -812,000 | -2,039,000 | 2,877,000 |
kilfrost limited Credit Report and Business Information
Kilfrost Limited Competitor Analysis
Perform a competitor analysis for kilfrost limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in NE49 area or any other competitors across 12 key performance metrics.
kilfrost limited Ownership
KILFROST LIMITED group structure
Kilfrost Limited has no subsidiary companies.
kilfrost limited directors
Kilfrost Limited currently has 2 directors. The longest serving directors include Mr Gary Lydiate (Jun 2008) and Ms Jane Halbert (Aug 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Gary Lydiate | United Kingdom | 64 years | Jun 2008 | - | Director |
| Ms Jane Halbert | England | 68 years | Aug 2023 | - | Director |
P&L
March 2024turnover
15.4m
-40%
operating profit
3.8m
-12%
gross margin
37.3%
+49.98%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
7.2m
+0.13%
total assets
11.3m
-0.12%
cash
4.6m
+0.03%
net assets
Total assets minus all liabilities
kilfrost limited company details
company number
00297731
Type
Private limited with Share Capital
industry
20590 - Manufacture of other chemical products n.e.c.
incorporation date
February 1935
age
90
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
RYECROFT GLENTON
address
albion works albion works, haltwhistle, northumberland, NE49 0HJ
Bank
THE ROYAL BANK OF SCOTLAND PLC
Legal Advisor
WOMLE BOND DICKINSON (UK) LLP
kilfrost limited 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 17 charges/mortgages relating to kilfrost limited. Currently there are 2 open charges and 15 have been satisfied in the past.
kilfrost limited Capital Raised & Share Issues BETA
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 KILFROST LIMITED. This can take several minutes, an email will notify you when this has completed.
kilfrost limited Companies House Filings - See Documents
| date | description | view/download |
|---|
