Silostop Agri Limited

POWER SEARCH PRICING

SOLUTIONS

silostop agri limited Company Information

Company Number

00345931

Next Accounts

Sep 2025

Directors

Sean Milbank

Matthew Sparrow

View All

Shareholders

milbank ventures limited

Group Structure

View All

Industry

Non-specialised wholesale trade

Registered Address

earls colne business park, earls colne, colchester, essex, CO6 2NS

Website

silostop.com

silostop agri limited Estimated Valuation

£7.9m

Pomanda estimates the enterprise value of SILOSTOP AGRI LIMITED at £7.9m based on Net Assets of £3m and 2.62x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Silostop Agri Limited is a live company located in colchester, CO6 2NS with a Companies House number of 00345931. It operates in the non-specialised wholesale trade sector, SIC Code 46900. Founded in November 1938, it's largest shareholder is milbank ventures limited with a 100% stake. Silostop Agri Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.8m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Silostop Agri Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

3 Strong

5 Regular

4 Weak

Size

annual sales of £5.8m, make it smaller than the average company (£16.1m)

Growth

3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (6.3%)

EXPORT

Silostop Agri Limited's latest turnover from December 2023 is estimated at £5.8 million and the company has net assets of £3 million. According to their latest financial statements, Silostop Agri Limited has 16 employees and maintains cash reserves of £48.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	5,785,173	6,051,315	3,545,045	3,464,713	3,011,630	3,518,194	2,604,567	4,035,208	3,761,729	8,744,744	5,110,325	1,741,073	2,679,351	1,664,991	2,085,491
Other Income Or Grants
Cost Of Sales	4,190,265	4,371,112	2,567,011	2,524,821	2,189,886	2,578,529	1,893,828	2,897,814	2,697,829	6,308,746	3,673,918	1,248,948	1,975,394	1,180,716	1,346,937
Gross Profit	1,594,909	1,680,203	978,034	939,891	821,744	939,665	710,739	1,137,394	1,063,901	2,435,998	1,436,407	492,126	703,957	484,275	738,554
Admin Expenses	1,344,404	1,343,256	697,561	266,888	641,199	643,173	1,125,790	1,696,518	-519,096	2,567,226	421,041	272,261	609,544	364,587	403,053
Operating Profit	250,505	336,947	280,473	673,003	180,545	296,492	-415,051	-559,124	1,582,997	-131,228	1,015,366	219,865	94,413	119,688	335,501
Interest Payable		20,227	23,744	19,783	21,939	36,726	50,951	25,467							6,550
Interest Receivable	5,676	32,283	4,101	1,262	4,079	886	523	317	294	1,260	1,914	1,113	13,069	22	37
Pre-Tax Profit	256,181	349,002	260,830	654,481	162,685	260,652	-465,479	-584,274	1,583,291	-129,968	1,017,281	220,978	107,482	119,710	328,988
Tax	-64,045	-66,310	-49,558	-124,351	-30,910	-49,524			-316,658		-233,975	-53,035	-25,344	-26,091	-75,327
Profit After Tax	192,136	282,692	211,272	530,130	131,775	211,128	-465,479	-584,274	1,266,633	-129,968	783,306	167,943	82,138	93,619	253,661
Dividends Paid															190,000
Retained Profit	192,136	282,692	211,272	530,130	131,775	211,128	-465,479	-584,274	1,266,633	-129,968	783,306	167,943	82,138	93,619	63,661
Employee Costs	711,213	378,800	402,509	339,643	339,643	258,682	289,092	317,894	240,425	1,010,746	605,869	232,382	330,487	226,064
Number Of Employees	16	9	10	9	9	7	8	9	7	30	18	7	10	7
EBITDA*	273,813	348,802	302,783	694,696	207,118	318,242	-402,276	-540,925	1,604,342	-117,157	1,021,465	229,726	103,276	129,316	341,753

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	67,499	21,428	14,978	34,510	49,216	65,904	23,850	28,489	39,057	55,718	22,256	20,810	4,350	12,965	17,365
Intangible Assets	463,346	534,631
Investments & Other	1,034	1,034	1,034	1,034	1,034	1,034	1,034	1,034	1,034	1,034	1,034	51,034	141,034	140,000	140,000
Debtors (Due After 1 year)														260,000	215,000
Total Fixed Assets	531,879	557,093	16,012	35,544	50,250	66,938	24,884	29,523	40,091	56,752	23,290	71,844	145,384	412,965	372,365
Stock & work in progress	1,898,811	2,898,314	1,028,117	1,209,167	901,041	917,717	995,364	1,286,243	816,826	693,975	229,242	172,384	102,789	50,059	84,530
Trade Debtors	683,177	486,114	460,325	320,166	212,848	550,598	238,717	495,951	256,990	1,881,809	1,272,410	351,537	134,790	140,409	97,473
Group Debtors	1,538,783	1,514,223	825,174	721,798	1,234,954	1,491,493	1,676,851	1,632,706	3,073,140				48,658
Misc Debtors	97,028	88,549	230,704	16,726	19,920	45,750	35,670	141,006	106,429				15,846	176,913	97,017
Cash	48,765	167,459	1,677,276	1,603,190	921,151	166,627	69,618	139,648	113,755	3,916	500,099	265,604	179,478	100,633	83,938
misc current assets
total current assets	4,266,564	5,154,659	4,221,596	3,871,047	3,289,914	3,172,185	3,016,220	3,695,554	4,367,140	2,579,700	2,001,751	789,525	481,561	468,014	362,958
total assets	4,798,443	5,711,752	4,237,608	3,906,591	3,340,164	3,239,123	3,041,104	3,725,077	4,407,231	2,636,452	2,025,041	861,369	626,945	880,979	735,323
Bank overdraft							20,131	260,972
Bank loan			425,840	290,637	314,669	335,387	732,662	553,961
Trade Creditors	782,520	1,297,394	547,202	644,577	683,033	625,392	444,728	804,522	1,287,681	1,405,764	664,385	284,019	86,197	72,706	2,659
Group/Directors Accounts	199,378	1,041,695						7,835	52,669				47,812	46,223	42,824
other short term finances
hp & lease commitments
other current liabilities	794,686	553,083	732,693	607,443	551,991	619,648	396,015	184,740	569,560				83,529	89,065	110,474
total current liabilities	1,776,584	2,892,172	1,705,735	1,542,657	1,549,693	1,580,427	1,593,536	1,812,030	1,909,910	1,405,764	664,385	284,019	217,538	207,994	155,957
loans				43,333										149,130	149,130
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions	15,158	5,015
total long term liabilities	15,158	5,015		43,333										149,130	149,130
total liabilities	1,791,742	2,897,187	1,705,735	1,585,990	1,549,693	1,580,427	1,593,536	1,812,030	1,909,910	1,405,764	664,385	284,019	217,538	357,124	305,087
net assets	3,006,701	2,814,565	2,531,873	2,320,601	1,790,471	1,658,696	1,447,568	1,913,047	2,497,321	1,230,688	1,360,656	577,350	409,407	523,855	430,236
total shareholders funds	3,006,701	2,814,565	2,531,873	2,320,601	1,790,471	1,658,696	1,447,568	1,913,047	2,497,321	1,230,688	1,360,656	577,350	409,407	523,855	430,236

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	250,505	336,947	280,473	673,003	180,545	296,492	-415,051	-559,124	1,582,997	-131,228	1,015,366	219,865	94,413	119,688	335,501
Depreciation	23,308	11,855	22,310	21,693	26,573	21,750	12,775	18,199	21,345	14,071	6,099	9,861	8,863	9,628	6,252
Amortisation
Tax	-64,045	-66,310	-49,558	-124,351	-30,910	-49,524			-316,658		-233,975	-53,035	-25,344	-26,091	-75,327
Stock	-999,503	1,870,197	-181,050	308,126	-16,676	-77,647	-290,879	469,417	122,851	464,733	56,858	69,595	52,730	-34,471	84,530
Debtors	230,102	572,683	457,513	-409,032	-620,119	136,603	-318,425	-1,166,896	1,554,750	609,399	920,873	152,243	-378,028	167,832	409,490
Creditors	-514,874	750,192	-97,375	-38,456	57,641	180,664	-359,794	-483,159	-118,083	741,379	380,366	197,822	13,491	70,047	2,659
Accruals and Deferred Income	241,603	-179,610	125,250	55,452	-67,657	223,633	211,275	-384,820	569,560			-83,529	-5,536	-21,409	110,474
Deferred Taxes & Provisions	10,143	5,015
Cash flow from operations	716,041	-1,584,791	4,637	688,247	802,987	614,059	58,509	-711,425	61,560	-449,910	190,125	69,146	411,185	18,502	-114,461
Investing Activities
capital expenditure	1,906	-552,936	-2,778	-6,987	-9,885	-63,804	-8,136	-7,631	-4,684	-47,533	-7,545	-26,321	-248	-5,228	-23,617
Change in Investments											-50,000	-90,000	1,034		140,000
cash flow from investments	1,906	-552,936	-2,778	-6,987	-9,885	-63,804	-8,136	-7,631	-4,684	-47,533	42,455	63,679	-1,282	-5,228	-163,617
Financing Activities
Bank loans		-425,840	135,203	-24,032	-20,718	-397,275	178,701	553,961
Group/Directors Accounts	-842,317	1,041,695					-7,835	-44,834	52,669			-47,812	1,589	3,399	42,824
Other Short Term Loans
Long term loans			-43,333	43,333									-149,130		149,130
Hire Purchase and Lease Commitments
other long term liabilities
share issue													-196,586		366,575
interest	5,676	12,056	-19,643	-18,521	-17,860	-35,840	-50,428	-25,150	294	1,260	1,914	1,113	13,069	22	-6,513
cash flow from financing	-836,641	627,911	72,227	780	-38,578	-433,115	120,438	483,977	52,963	1,260	1,914	-46,699	-331,058	3,421	552,016
cash and cash equivalents
cash	-118,694	-1,509,817	74,086	682,039	754,524	97,009	-70,030	25,893	109,839	-496,183	234,495	86,126	78,845	16,695	83,938
overdraft						-20,131	-240,841	260,972
change in cash	-118,694	-1,509,817	74,086	682,039	754,524	117,140	170,811	-235,079	109,839	-496,183	234,495	86,126	78,845	16,695	83,938

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for silostop agri limited. Get real-time insights into silostop agri 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 silostop agri limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in CO6 area or any other competitors across 12 key performance metrics.

SILOSTOP AGRI LIMITED group structure

Silostop Agri Limited has no subsidiary companies.

Ultimate parent company

MILBANK VENTURES LIMITED

07968628

1 parent

SILOSTOP AGRI LIMITED

00345931

SILOSTOP AGRI LIMITED Shareholders

milbank ventures limited

100%

Silostop Agri Limited currently has 3 directors. The longest serving directors include Mr Sean Milbank (Dec 2021) and Mr Matthew Sparrow (Dec 2021).

officer	age	start	end	role
Mr Sean Milbank	54 years	Dec 2021	-	Director
Mr Matthew Sparrow	45 years	Dec 2021	-	Director
Mr Matthew Sparrow	45 years	Dec 2021	-	Director

P&L

December 2023

turnover

5.8m

-4%

operating profit

250.5k

gross margin

27.6%

-0.71%

turnover

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

Balance Sheet

December 2023

net assets

+0.07%

total assets

4.8m

-0.16%

cash

48.8k

-0.71%

net assets

Total assets minus all liabilities

Similar Companies

time line (leicester) ltd

m.i.t. press limited(the)

3.5

imprimerie du marais ltd

3.5

ajf trading limited

4.5

meadflex limited

company number

00345931

Type

Private limited with Share Capital

industry

46900 - Non-specialised wholesale trade

incorporation date

November 1938

ultimate parent company

MILBANK VENTURES LIMITED

previous names

bruno rimini limited (December 2022)

address

earls colne business park, earls colne, colchester, essex, CO6 2NS

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 5 charges/mortgages relating to silostop agri limited. Currently there are 1 open charges and 4 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 SILOSTOP AGRI LIMITED. This can take several minutes, an email will notify you when this has completed.

silostop agri limited Company Information

silostop agri limited Estimated Valuation

silostop agri limited Estimated Valuation

silostop agri limited Estimated Valuation

Silostop Agri Limited Overview

Silostop Agri Limited Health Check

SILOSTOP AGRI LIMITED financials

silostop agri limited Credit Report and Business Information

Silostop Agri Limited Competitor Analysis

silostop agri limited Ownership

silostop agri limited directors

silostop agri limited company details

silostop agri limited Charges & Mortgages

silostop agri limited Capital Raised & Share Issues BETA

silostop agri limited Companies House Filings - See Documents