Pomanda estimates the enterprise value of GREYGROVE LIMITED at £48k based on a Turnover of £98.1k and 0.49x industry multiple (adjusted for size and gross margin).
greygrove limitedEstimated Valuation
£128.6k
Pomanda estimates the enterprise value of GREYGROVE LIMITED at £128.6k based on an EBITDA of £34.5k and a 3.73x industry multiple (adjusted for size and gross margin).
greygrove limitedEstimated Valuation
£71.1k
Pomanda estimates the enterprise value of GREYGROVE LIMITED at £71.1k based on Net Assets of £51.3k and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Greygrove LimitedOverview
Greygrove Limited is a live company located in london, SW7 4QA with a Companies House number of 00940437. It operates in the development of building projects sector, SIC Code 41100. Founded in October 1968, it's largest shareholder is
mr roger max davies
with a 34% stake. Greygrove Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£98.1k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Greygrove Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
2 Regular
3 Weak
Size
annual sales of £98.1k, make it smaller than the average company (£893.1k)
£98.1k - Greygrove Limited
£893.1k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Greygrove Limited
- - Industry AVG
Production
with a gross margin of 27%, this company has a comparable cost of product (26.6%)
27% - Greygrove Limited
26.6% - Industry AVG
Profitability
an operating margin of 35.1% make it more profitable than the average company (11.8%)
35.1% - Greygrove Limited
11.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (9)
1 - Greygrove Limited
9 - Industry AVG
Pay Structure
on an average salary of £34.4k, the company has an equivalent pay structure (£34.4k)
£34.4k - Greygrove Limited
£34.4k - Industry AVG
Efficiency
resulting in sales per employee of £98.1k, this is less efficient (£233.5k)
£98.1k - Greygrove Limited
£233.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Greygrove Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Greygrove Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Greygrove Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Greygrove Limited
- - 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 (74.3%)
1.5% - Greygrove Limited
74.3% - Industry AVG
GREYGROVE LIMITED financials
EXPORT
Greygrove Limited's latest turnover from June 2011 is £98.1 thousand and the company has net assets of £51.3 thousand. According to their latest financial statements, we estimate that Greygrove Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2011
Jun 2010
Turnover
98,118
7,416
Other Income Or Grants
Cost Of Sales
71,583
Gross Profit
26,535
7,416
Admin Expenses
-7,928
215
Operating Profit
34,463
7,201
Interest Payable
Interest Receivable
Pre-Tax Profit
25,858
6,330
Tax
-350
-1,140
Profit After Tax
25,508
5,190
Dividends Paid
Retained Profit
25,508
5,190
Employee Costs
34,437
33,500
Number Of Employees
1
1
EBITDA*
34,463
7,201
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2011
Jun 2010
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
69,425
Trade Debtors
Group Debtors
Misc Debtors
52,088
Cash
2,962
misc current assets
total current assets
52,088
72,387
total assets
52,088
72,387
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
760
46,567
total current liabilities
760
46,567
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
760
46,567
net assets
51,328
25,820
total shareholders funds
51,328
25,820
Jun 2011
Jun 2010
Operating Activities
Operating Profit
34,463
7,201
Depreciation
Amortisation
Tax
-350
-1,140
Stock
-69,425
69,425
Debtors
52,088
Creditors
Accruals and Deferred Income
-45,807
46,567
Deferred Taxes & Provisions
Cash flow from operations
5,643
-16,797
Investing Activities
capital expenditure
Change in Investments
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
share issue
20,630
interest
cash flow from financing
20,630
cash and cash equivalents
cash
-2,962
2,962
overdraft
change in cash
-2,962
2,962
greygrove limited 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 greygrove limited. Get real-time insights into greygrove limited's credit score, group structure and payment trends.
Perform a competitor analysis for greygrove limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in SW7 area or any other competitors across 12 key performance metrics.
greygrove limited Ownership
GREYGROVE LIMITED group structure
Greygrove Limited has no subsidiary companies.
Ultimate parent company
GREYGROVE LIMITED
00940437
GREYGROVE LIMITED Shareholders
The largest shareholders in Greygrove Limited include Mr Roger Max Davies and John David Marsh.
mr roger max davies
34%
john david marsh
33%
jeffrey brian bard
33%
greygrove limited directors
Greygrove Limited currently has 1 director, Mr John Marsh serving since Dec 1991.
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 did not find charges/mortgages relating to greygrove limited.
greygrove 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 GREYGROVE LIMITED. This can take several minutes, an email will notify you when this has completed.
greygrove limitedCompanies House Filings - See Documents
