g.r. smith (thriplow) limited
g.r. smith (thriplow) limited Company Information
Company Number
00555124
Next Accounts
Dec 2025
Shareholders
r.g.r. smith 2007 settlement
trustees of g.r. smith 1997 settlement
View AllGroup Structure
View All
Industry
Growing of cereals (except rice), leguminous crops and oil seeds
Registered Address
the grange royston lane, elmdon, saffron walden, essex, CB11 4NB
g.r. smith (thriplow) limited Estimated Valuation
Pomanda estimates the enterprise value of G.R. SMITH (THRIPLOW) LIMITED at £43.4k based on a Turnover of £114.8k and 0.38x industry multiple (adjusted for size and gross margin).
g.r. smith (thriplow) limited Estimated Valuation
Pomanda estimates the enterprise value of G.R. SMITH (THRIPLOW) LIMITED at £117.3k based on an EBITDA of £48.6k and a 2.41x industry multiple (adjusted for size and gross margin).
g.r. smith (thriplow) limited Estimated Valuation
Pomanda estimates the enterprise value of G.R. SMITH (THRIPLOW) LIMITED at £10.6m based on Net Assets of £7.1m and 1.5x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
G.r. Smith (thriplow) Limited Overview
G.r. Smith (thriplow) Limited is a live company located in saffron walden, CB11 4NB with a Companies House number of 00555124. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in September 1955, it's largest shareholder is r.g.r. smith 2007 settlement with a 50% stake. G.r. Smith (thriplow) Limited is a mature, micro sized company, Pomanda has estimated its turnover at £114.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
G.r. Smith (thriplow) Limited Health Check
Pomanda's financial health check has awarded G.R. Smith (Thriplow) Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 6 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
6 Weak
Size
annual sales of £114.8k, make it smaller than the average company (£4.9m)
- G.r. Smith (thriplow) Limited
£4.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (7.4%)
- G.r. Smith (thriplow) Limited
7.4% - Industry AVG
Production
with a gross margin of 17.3%, this company has a higher cost of product (31.9%)
- G.r. Smith (thriplow) Limited
31.9% - Industry AVG
Profitability
an operating margin of 42.3% make it more profitable than the average company (8.7%)
- G.r. Smith (thriplow) Limited
8.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (34)
1 - G.r. Smith (thriplow) Limited
34 - Industry AVG
Pay Structure
on an average salary of £36.8k, the company has an equivalent pay structure (£36.8k)
- G.r. Smith (thriplow) Limited
£36.8k - Industry AVG
Efficiency
resulting in sales per employee of £114.8k, this is less efficient (£177.2k)
- G.r. Smith (thriplow) Limited
£177.2k - Industry AVG
Debtor Days
it gets paid by customers after 17 days, this is earlier than average (37 days)
- G.r. Smith (thriplow) Limited
37 days - Industry AVG
Creditor Days
its suppliers are paid after 322 days, this is slower than average (39 days)
- G.r. Smith (thriplow) Limited
39 days - Industry AVG
Stock Days
it holds stock equivalent to 74 days, this is less than average (94 days)
- G.r. Smith (thriplow) Limited
94 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 7 weeks, this is less cash available to meet short term requirements (15 weeks)
7 weeks - G.r. Smith (thriplow) Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1.5%, this is a lower level of debt than the average (43.3%)
1.5% - G.r. Smith (thriplow) Limited
43.3% - Industry AVG
G.R. SMITH (THRIPLOW) LIMITED financials
G.R. Smith (Thriplow) Limited's latest turnover from March 2024 is estimated at £114.8 thousand and the company has net assets of £7.1 million. According to their latest financial statements, G.R. Smith (Thriplow) Limited has 1 employee and maintains cash reserves of £11.9 thousand 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 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||
| EBITDA* |
* 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 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 908,900 | 908,900 | 908,900 | 1,019,581 | 1,019,581 | 1,019,581 | 1,020,703 | 1,020,979 | 1,021,325 | 1,021,759 | 1,105,891 | 1,106,571 | 1,113,646 | 1,114,711 | 1,116,173 |
| Intangible Assets | 7,601 | ||||||||||||||
| Investments & Other | 6,234,789 | 6,245,427 | 6,398,933 | 6,091,429 | 6,150,687 | 6,022,538 | 5,513,139 | 5,378,725 | 5,186,664 | 5,344,541 | 4,103,390 | 4,049,819 | 3,982,986 | 3,721,655 | 3,372,189 |
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 7,143,689 | 7,154,327 | 7,307,833 | 7,111,010 | 7,170,268 | 7,042,119 | 6,533,842 | 6,399,704 | 6,207,989 | 6,366,300 | 5,209,281 | 5,156,390 | 5,096,632 | 4,836,366 | 4,495,963 |
| Stock & work in progress | 19,284 | 31,015 | 32,477 | 17,832 | 17,413 | 30,573 | 13,340 | 57,556 | 52,428 | 39,635 | 62,223 | 37,449 | 34,868 | ||
| Trade Debtors | 5,519 | 29,306 | 5,295 | 9,856 | 8,068 | 128,806 | 17,321 | 14,635 | 10,335 | 15,426 | 20,848 | 47,917 | 77,236 | 49,726 | 55,721 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 7,656 | 7,832 | 5,006 | ||||||||||||
| Cash | 11,918 | 1,185 | 19,943 | 40,812 | 3,295 | 40,723 | 51,146 | 33,511 | 40,749 | 34,193 | 35,751 | 31,353 | 32,887 | 29,869 | 48,404 |
| misc current assets | 17,203 | 12,022 | |||||||||||||
| total current assets | 36,721 | 61,506 | 57,715 | 67,871 | 23,385 | 187,361 | 85,880 | 78,719 | 64,424 | 107,175 | 109,027 | 118,905 | 180,002 | 124,876 | 143,999 |
| total assets | 7,180,410 | 7,215,833 | 7,365,548 | 7,178,881 | 7,193,653 | 7,229,480 | 6,619,722 | 6,478,423 | 6,272,413 | 6,473,475 | 5,318,308 | 5,275,295 | 5,276,634 | 4,961,242 | 4,639,962 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 83,874 | 152,515 | 177,657 | 137,592 | 150,945 | 273,264 | 137,399 | 156,538 | 107,365 | 341,824 | 167,042 | 133,443 | 236,226 | 211,399 | 175,136 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | |||||||||||||||
| total current liabilities | 83,874 | 152,515 | 177,657 | 137,592 | 150,945 | 273,264 | 137,399 | 156,538 | 107,365 | 341,824 | 167,042 | 133,443 | 236,226 | 211,399 | 175,136 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 200,000 | 200,000 | 200,000 | 200,000 | |||||||||||
| provisions | 21,035 | 24,518 | 28,088 | 32,410 | 38,393 | 43,737 | 25,847 | 36,049 | 43,019 | 46,368 | 43,992 | 41,917 | 66,336 | 66,498 | 83,339 |
| total long term liabilities | 21,035 | 24,518 | 28,088 | 32,410 | 38,393 | 43,737 | 25,847 | 36,049 | 43,019 | 46,368 | 43,992 | 241,917 | 266,336 | 266,498 | 283,339 |
| total liabilities | 104,909 | 177,033 | 205,745 | 170,002 | 189,338 | 317,001 | 163,246 | 192,587 | 150,384 | 388,192 | 211,034 | 375,360 | 502,562 | 477,897 | 458,475 |
| net assets | 7,075,501 | 7,038,800 | 7,159,803 | 7,008,879 | 7,004,315 | 6,912,479 | 6,456,476 | 6,285,836 | 6,122,029 | 6,085,283 | 5,107,274 | 4,899,935 | 4,774,072 | 4,483,345 | 4,181,487 |
| total shareholders funds | 7,075,501 | 7,038,800 | 7,159,803 | 7,008,879 | 7,004,315 | 6,912,479 | 6,456,476 | 6,285,836 | 6,122,029 | 6,085,283 | 5,107,274 | 4,899,935 | 4,774,072 | 4,483,345 | 4,181,487 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 1,297 | 276 | 346 | 434 | 543 | 680 | 852 | 1,065 | 1,358 | 1,700 | |||||
| Amortisation | 7,601 | 8,334 | |||||||||||||
| Tax | |||||||||||||||
| Stock | -11,731 | -1,462 | 32,477 | -17,832 | 419 | -13,160 | 17,233 | -44,216 | 5,128 | 12,793 | -22,588 | 24,774 | 2,581 | 34,868 | |
| Debtors | -23,787 | 24,011 | -4,561 | 1,788 | -120,738 | 111,485 | 2,686 | 4,300 | -5,091 | -5,422 | -27,069 | -36,975 | 27,334 | -3,169 | 60,727 |
| Creditors | -68,641 | -25,142 | 40,065 | -13,353 | -122,319 | 135,865 | -19,139 | 49,173 | -234,459 | 174,782 | 33,599 | -102,783 | 24,827 | 36,263 | 175,136 |
| Accruals and Deferred Income | |||||||||||||||
| Deferred Taxes & Provisions | -3,483 | -3,570 | -4,322 | -5,983 | -5,344 | 17,890 | -10,202 | -6,970 | -3,349 | 2,376 | 2,075 | -24,419 | -162 | -16,841 | 83,339 |
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | -10,638 | -153,506 | 307,504 | -59,258 | 128,149 | 509,399 | 134,414 | 192,061 | -157,877 | 1,241,151 | 53,571 | 66,833 | 261,331 | 349,466 | 3,372,189 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -200,000 | 200,000 | |||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 10,733 | -18,758 | -20,869 | 37,517 | -37,428 | -10,423 | 17,635 | -7,238 | 6,556 | -1,558 | 4,398 | -1,534 | 3,018 | -18,535 | 48,404 |
| overdraft | |||||||||||||||
| change in cash | 10,733 | -18,758 | -20,869 | 37,517 | -37,428 | -10,423 | 17,635 | -7,238 | 6,556 | -1,558 | 4,398 | -1,534 | 3,018 | -18,535 | 48,404 |
g.r. smith (thriplow) limited Credit Report and Business Information
G.r. Smith (thriplow) Limited Competitor Analysis
Perform a competitor analysis for g.r. smith (thriplow) limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in CB11 area or any other competitors across 12 key performance metrics.
g.r. smith (thriplow) limited Ownership
G.R. SMITH (THRIPLOW) LIMITED group structure
G.R. Smith (Thriplow) Limited has no subsidiary companies.
Ultimate parent company
G.R. SMITH (THRIPLOW) LIMITED
00555124
g.r. smith (thriplow) limited directors
G.R. Smith (Thriplow) Limited currently has 3 directors. The longest serving directors include Mr Robert Smith (Mar 1998) and Mr Robert Smith (Mar 1998).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Robert Smith | England | 74 years | Mar 1998 | - | Director |
| Mr Robert Smith | 74 years | Mar 1998 | - | Director | |
| Mr Edward Smith | England | 42 years | Aug 2011 | - | Director |
P&L
March 2024turnover
114.8k
-45%
operating profit
48.6k
0%
gross margin
17.4%
+7.03%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
7.1m
+0.01%
total assets
7.2m
0%
cash
11.9k
+9.06%
net assets
Total assets minus all liabilities
g.r. smith (thriplow) limited company details
company number
00555124
Type
Private limited with Share Capital
industry
01110 - Growing of cereals (except rice), leguminous crops and oil seeds
incorporation date
September 1955
age
70
incorporated
UK
ultimate parent company
accounts
Unaudited Abridged
last accounts submitted
March 2024
previous names
N/A
accountant
HARDCASTLE BURTON LLP
auditor
-
address
the grange royston lane, elmdon, saffron walden, essex, CB11 4NB
Bank
-
Legal Advisor
-
g.r. smith (thriplow) 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 2 charges/mortgages relating to g.r. smith (thriplow) limited. Currently there are 2 open charges and 0 have been satisfied in the past.
g.r. smith (thriplow) 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 G.R. SMITH (THRIPLOW) LIMITED. This can take several minutes, an email will notify you when this has completed.
g.r. smith (thriplow) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
