grosvenor construction services (banbury) limited
grosvenor construction services (banbury) limited Company Information
Company Number
01404430
Next Accounts
Oct 2025
Shareholders
daphne blencowe
mr thomas richard blencowe
Group Structure
View All
Industry
Other engineering activities (not including engineering design for industrial process and production or engineering related scientific and technical consulting activities)
Registered Address
hillside albion street, chipping norton, oxfordshire, OX7 5BH
Website
-grosvenor construction services (banbury) limited Estimated Valuation
Pomanda estimates the enterprise value of GROSVENOR CONSTRUCTION SERVICES (BANBURY) LIMITED at £77.3k based on a Turnover of £179.2k and 0.43x industry multiple (adjusted for size and gross margin).
grosvenor construction services (banbury) limited Estimated Valuation
Pomanda estimates the enterprise value of GROSVENOR CONSTRUCTION SERVICES (BANBURY) LIMITED at £356.1k based on an EBITDA of £97.1k and a 3.67x industry multiple (adjusted for size and gross margin).
grosvenor construction services (banbury) limited Estimated Valuation
Pomanda estimates the enterprise value of GROSVENOR CONSTRUCTION SERVICES (BANBURY) LIMITED at £220.9k based on Net Assets of £93.7k and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Grosvenor Construction Services (banbury) Limited Overview
Grosvenor Construction Services (banbury) Limited is a live company located in oxfordshire, OX7 5BH with a Companies House number of 01404430. It operates in the other engineering activities sector, SIC Code 71129. Founded in December 1978, it's largest shareholder is daphne blencowe with a 50% stake. Grosvenor Construction Services (banbury) Limited is a mature, micro sized company, Pomanda has estimated its turnover at £179.2k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Grosvenor Construction Services (banbury) Limited Health Check
Pomanda's financial health check has awarded Grosvenor Construction Services (Banbury) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
2 Strong
4 Regular
4 Weak
Size
annual sales of £179.2k, make it smaller than the average company (£3.2m)
- Grosvenor Construction Services (banbury) Limited
£3.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -39%, show it is growing at a slower rate (9.3%)
- Grosvenor Construction Services (banbury) Limited
9.3% - Industry AVG
Production
with a gross margin of 34.2%, this company has a comparable cost of product (34.2%)
- Grosvenor Construction Services (banbury) Limited
34.2% - Industry AVG
Profitability
an operating margin of 50.5% make it more profitable than the average company (6.4%)
- Grosvenor Construction Services (banbury) Limited
6.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (25)
3 - Grosvenor Construction Services (banbury) Limited
25 - Industry AVG
Pay Structure
on an average salary of £54.9k, the company has an equivalent pay structure (£54.9k)
- Grosvenor Construction Services (banbury) Limited
£54.9k - Industry AVG
Efficiency
resulting in sales per employee of £59.7k, this is less efficient (£130.3k)
- Grosvenor Construction Services (banbury) Limited
£130.3k - Industry AVG
Debtor Days
it gets paid by customers after 13 days, this is earlier than average (67 days)
- Grosvenor Construction Services (banbury) Limited
67 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Grosvenor Construction Services (banbury) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Grosvenor Construction Services (banbury) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 23 weeks, this is average cash available to meet short term requirements (20 weeks)
23 weeks - Grosvenor Construction Services (banbury) Limited
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 55.7%, this is a similar level of debt than the average (56.3%)
55.7% - Grosvenor Construction Services (banbury) Limited
56.3% - Industry AVG
GROSVENOR CONSTRUCTION SERVICES (BANBURY) LIMITED financials
Grosvenor Construction Services (Banbury) Limited's latest turnover from January 2024 is estimated at £179.2 thousand and the company has net assets of £93.7 thousand. According to their latest financial statements, Grosvenor Construction Services (Banbury) Limited has 3 employees and maintains cash reserves of £50.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 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 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 135,285 | 141,880 | 149,857 | 159,209 | 169,576 | 183,755 | 157,034 | 162,103 | 169,471 | 178,127 | 188,503 | 201,171 | 168,136 | 171,772 | |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 135,285 | 141,880 | 149,857 | 159,209 | 169,576 | 183,755 | 157,034 | 162,103 | 169,471 | 178,127 | 188,503 | 201,171 | 168,136 | 171,772 | |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 6,600 | 72,863 | 57,271 | 79,471 | 20,408 | 8 | 8 | 4,859 | 19,312 | 17,328 | 25,875 | 57,102 | 208 | 38,252 | |
| Group Debtors | |||||||||||||||
| Misc Debtors | 18,546 | 922 | 779 | ||||||||||||
| Cash | 50,783 | 3 | 5 | 3 | 3 | 4 | 428 | 59,263 | |||||||
| misc current assets | 708 | 644 | 587 | ||||||||||||
| total current assets | 75,929 | 73,785 | 57,271 | 79,471 | 21,187 | 716 | 652 | 587 | 4,862 | 19,317 | 17,331 | 25,878 | 57,106 | 636 | 97,515 |
| total assets | 211,214 | 215,665 | 207,128 | 238,680 | 190,763 | 184,471 | 157,686 | 162,690 | 174,333 | 197,444 | 205,834 | 227,049 | 225,242 | 172,408 | 97,515 |
| Bank overdraft | 40,521 | ||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 178,369 | 176,479 | 185,119 | 203,289 | 139,997 | 87,220 | 115,913 | 103,093 | 114,742 | 112,707 | 133,811 | 95,894 | 92,505 | 96,001 | |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 70,891 | ||||||||||||||
| total current liabilities | 111,412 | 178,369 | 176,479 | 185,119 | 203,289 | 139,997 | 87,220 | 115,913 | 103,093 | 114,742 | 112,707 | 133,811 | 95,894 | 92,505 | 96,001 |
| loans | 6,134 | ||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 10,733 | 15,333 | 19,933 | ||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 6,134 | 10,733 | 15,333 | 19,933 | |||||||||||
| total liabilities | 117,546 | 189,102 | 191,812 | 205,052 | 203,289 | 139,997 | 87,220 | 115,913 | 103,093 | 114,742 | 112,707 | 133,811 | 95,894 | 92,505 | 96,001 |
| net assets | 93,668 | 26,563 | 15,316 | 33,628 | -12,526 | 44,474 | 70,466 | 46,777 | 71,240 | 82,702 | 93,127 | 93,238 | 129,348 | 79,903 | 1,514 |
| total shareholders funds | 93,668 | 26,563 | 15,316 | 33,628 | -12,526 | 44,474 | 70,466 | 46,777 | 71,240 | 82,702 | 93,127 | 93,238 | 129,348 | 79,903 | 1,514 |
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 6,595 | 8,657 | 10,376 | 12,668 | 15,860 | 3,636 | 3,636 | ||||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -48,639 | 16,514 | -22,200 | 58,284 | 21,179 | 8 | -4,859 | -14,453 | 1,984 | -8,547 | -31,227 | 56,894 | -38,044 | 38,252 | |
| Creditors | -178,369 | 1,890 | -8,640 | -18,170 | 63,292 | 52,777 | -28,693 | 12,820 | -11,649 | 2,035 | -21,104 | 37,917 | 3,389 | -3,496 | 96,001 |
| Accruals and Deferred Income | 70,891 | ||||||||||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| 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 | 6,134 | ||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -10,733 | -4,600 | -4,600 | 19,933 | |||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 50,783 | -3 | -2 | 2 | -1 | -424 | -58,835 | 59,263 | |||||||
| overdraft | 40,521 | ||||||||||||||
| change in cash | 10,262 | -3 | -2 | 2 | -1 | -424 | -58,835 | 59,263 |
grosvenor construction services (banbury) limited Credit Report and Business Information
Grosvenor Construction Services (banbury) Limited Competitor Analysis
Perform a competitor analysis for grosvenor construction services (banbury) limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in OX7 area or any other competitors across 12 key performance metrics.
grosvenor construction services (banbury) limited Ownership
GROSVENOR CONSTRUCTION SERVICES (BANBURY) LIMITED group structure
Grosvenor Construction Services (Banbury) Limited has no subsidiary companies.
Ultimate parent company
GROSVENOR CONSTRUCTION SERVICES (BANBURY) LIMITED
01404430
grosvenor construction services (banbury) limited directors
Grosvenor Construction Services (Banbury) Limited currently has 2 directors. The longest serving directors include Mr Thomas Blencowe (Dec 1978) and Mrs Daphne Blencowe (Aug 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Thomas Blencowe | 82 years | Dec 1978 | - | Director | |
| Mrs Daphne Blencowe | 80 years | Aug 2019 | - | Director |
P&L
January 2024turnover
179.2k
-72%
operating profit
90.5k
0%
gross margin
34.3%
+1.94%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
93.7k
+2.53%
total assets
211.2k
-0.02%
cash
50.8k
0%
net assets
Total assets minus all liabilities
grosvenor construction services (banbury) limited company details
company number
01404430
Type
Private limited with Share Capital
industry
71129 - Other engineering activities (not including engineering design for industrial process and production or engineering related scientific and technical consulting activities)
incorporation date
December 1978
age
47
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
January 2024
previous names
consultant construction services (banbury) limited (December 1979)
accountant
BRONSENS
auditor
-
address
hillside albion street, chipping norton, oxfordshire, OX7 5BH
Bank
-
Legal Advisor
-
grosvenor construction services (banbury) 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 grosvenor construction services (banbury) limited. Currently there are 1 open charges and 1 have been satisfied in the past.
grosvenor construction services (banbury) 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 GROSVENOR CONSTRUCTION SERVICES (BANBURY) LIMITED. This can take several minutes, an email will notify you when this has completed.
grosvenor construction services (banbury) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
