majestic wine warehouses limited

majestic wine warehouses limited Company Information

Share MAJESTIC WINE WAREHOUSES LIMITED
Live 
MatureMegaLow

Company Number

01594599

Industry

Wholesale of wine, beer, spirits and other alcoholic beverages

 

Shareholders

cf bacchus intermediate holdco ltd

Group Structure

View All

Contact

Registered Address

majestic house the belfry, colonial way, watford, hertfordshire, WD24 4WH

majestic wine warehouses limited Estimated Valuation

£454.4m

Pomanda estimates the enterprise value of MAJESTIC WINE WAREHOUSES LIMITED at £454.4m based on a Turnover of £385.5m and 1.18x industry multiple (adjusted for size and gross margin).

majestic wine warehouses limited Estimated Valuation

£316.8m

Pomanda estimates the enterprise value of MAJESTIC WINE WAREHOUSES LIMITED at £316.8m based on an EBITDA of £37.2m and a 8.51x industry multiple (adjusted for size and gross margin).

majestic wine warehouses limited Estimated Valuation

£72.3m

Pomanda estimates the enterprise value of MAJESTIC WINE WAREHOUSES LIMITED at £72.3m based on Net Assets of £38.6m and 1.87x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Majestic Wine Warehouses Limited Overview

Majestic Wine Warehouses Limited is a live company located in watford, WD24 4WH with a Companies House number of 01594599. It operates in the wholesale of wine, beer, spirits and other alcoholic beverages sector, SIC Code 46342. Founded in October 1981, it's largest shareholder is cf bacchus intermediate holdco ltd with a 100% stake. Majestic Wine Warehouses Limited is a mature, mega sized company, Pomanda has estimated its turnover at £385.5m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Majestic Wine Warehouses Limited Health Check

Pomanda's financial health check has awarded Majestic Wine Warehouses Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £385.5m, make it larger than the average company (£25.6m)

£385.5m - Majestic Wine Warehouses Limited

£25.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (10.2%)

1% - Majestic Wine Warehouses Limited

10.2% - Industry AVG

production

Production

with a gross margin of 23.1%, this company has a comparable cost of product (19.7%)

23.1% - Majestic Wine Warehouses Limited

19.7% - Industry AVG

profitability

Profitability

an operating margin of 5.7% make it more profitable than the average company (3.4%)

5.7% - Majestic Wine Warehouses Limited

3.4% - Industry AVG

employees

Employees

with 1435 employees, this is above the industry average (42)

1435 - Majestic Wine Warehouses Limited

42 - Industry AVG

paystructure

Pay Structure

on an average salary of £30k, the company has a lower pay structure (£50.7k)

£30k - Majestic Wine Warehouses Limited

£50.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £268.6k, this is less efficient (£595.2k)

£268.6k - Majestic Wine Warehouses Limited

£595.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 5 days, this is earlier than average (44 days)

5 days - Majestic Wine Warehouses Limited

44 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 34 days, this is quicker than average (42 days)

34 days - Majestic Wine Warehouses Limited

42 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 81 days, this is more than average (61 days)

81 days - Majestic Wine Warehouses Limited

61 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 17 weeks, this is more cash available to meet short term requirements (7 weeks)

17 weeks - Majestic Wine Warehouses Limited

7 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 80.7%, this is a higher level of debt than the average (61.8%)

80.7% - Majestic Wine Warehouses Limited

61.8% - Industry AVG

MAJESTIC WINE WAREHOUSES LIMITED financials

EXPORTms excel logo

Majestic Wine Warehouses Limited's latest turnover from April 2024 is £385.5 million and the company has net assets of £38.6 million. According to their latest financial statements, Majestic Wine Warehouses Limited has 1,435 employees and maintains cash reserves of £20.3 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Apr 2024Apr 2023Mar 2022Mar 2021Mar 2020Apr 2019Apr 2018Apr 2017Mar 2016Mar 2015Mar 2014Apr 2013Apr 2012Mar 2011Mar 2010
Turnover385,479,000372,058,0008377,253,000303,390,000302,414,000299,301,000301,169,000282,040,000265,956,000255,732,000248,541,000253,216,000234,217,000213,540,000
Other Income Or Grants000000000000000
Cost Of Sales296,463,000283,485,0006286,089,000241,115,000236,397,000231,123,000234,112,000218,197,000206,826,000198,251,000193,399,000199,105,000184,828,000169,142,000
Gross Profit89,016,00088,573,000191,164,00062,275,00066,017,00068,178,00067,057,00063,843,00059,130,00057,481,00055,142,00054,111,00049,389,00044,398,000
Admin Expenses67,243,00067,054,00042,427,47667,405,00058,263,00071,462,00057,769,00055,241,00044,352,00040,478,10336,490,52335,137,55434,606,07030,462,52428,642,816
Operating Profit21,773,00021,519,000-42,427,47523,759,0004,012,000-5,445,00010,409,00011,816,00019,491,00018,651,89720,990,47720,004,44619,504,93018,926,47615,755,184
Interest Payable8,255,0008,167,0006,703,0207,781,0003,587,000026,00058,00041,000147,000157,000144,000243,000404,000443,000
Interest Receivable830,000321,000180,495002,0000034,00044,00044,00030,00044,00046,00036,000
Pre-Tax Profit14,348,00013,673,000-48,950,00015,978,000425,000-5,443,00010,383,00011,758,00019,484,00018,873,00021,316,00020,443,00020,013,00018,571,00015,620,000
Tax-3,852,000-2,505,0000-2,976,000-6,000-774,000-1,967,000-2,537,000-4,753,000-4,486,000-5,492,000-5,451,000-5,589,000-5,538,000-4,583,000
Profit After Tax10,496,00011,168,000-48,950,00013,002,000419,000-6,217,0008,416,0009,221,00014,731,00014,387,00015,824,00014,992,00014,424,00013,033,00011,037,000
Dividends Paid45,658,0001,186,00002,159,00042,474,0000010,000,000010,000,00010,000,00010,000,0005,000,0007,500,0007,500,000
Retained Profit-35,162,0009,982,000-48,950,00010,843,000-42,004,000-6,217,0008,416,000-779,00014,731,0004,387,0005,824,0004,992,0009,424,0005,533,0003,537,000
Employee Costs43,032,00042,591,00049,82440,161,00036,184,00034,217,00034,207,00038,460,00034,302,00030,951,00027,932,00027,711,00026,807,00024,714,00022,258,000
Number Of Employees1,4351,38111,3901,1001,2781,1681,2331,1161,037998941890845754
EBITDA*37,210,00035,950,000-42,427,47526,906,00019,359,00010,207,00016,125,00017,954,00025,818,00024,254,89726,004,47724,302,44623,288,93022,481,47618,988,184

* Earnings Before Interest, Tax, Depreciation and Amortisation

Apr 2024Apr 2023Mar 2022Mar 2021Mar 2020Apr 2019Apr 2018Apr 2017Mar 2016Mar 2015Mar 2014Apr 2013Apr 2012Mar 2011Mar 2010
Tangible Assets15,662,00015,810,0000107,189,000113,257,00060,016,00071,337,00074,236,00076,267,00079,764,00078,799,00075,118,00068,772,00061,886,00056,426,000
Intangible Assets87,107,00088,271,00002,222,000772,0001,386,000516,000813,0001,939,0002,322,0001,923,0001,643,000710,000611,000618,000
Investments & Other306,000882,0000005,137,0005,137,0005,137,0005,137,0005,037,0005,037,0005,037,0005,037,0005,037,0005,037,000
Debtors (Due After 1 year)0001,155,0001,311,0000000000000
Total Fixed Assets103,075,000104,963,0000108,256,000112,718,00061,402,00071,853,00075,049,00078,206,00082,086,00080,722,00076,761,00069,482,00062,497,00057,044,000
Stock & work in progress65,920,00058,902,000047,691,00047,157,00056,603,00049,348,00046,652,00043,518,00047,918,00048,147,00044,865,00045,202,00041,788,00034,157,000
Trade Debtors5,521,0004,783,0001376,0002,148,0004,951,0004,109,0004,681,0005,378,0004,038,0003,747,0003,283,0003,075,0002,739,0002,505,000
Group Debtors1,142,00037,394,000011,392,0001,744,00021,765,0009,929,0008,558,0003,149,0002,362,0002,407,0002,328,0002,277,0002,275,0002,302,000
Misc Debtors4,286,0005,947,00002,700,0003,770,0004,293,0003,840,0004,147,0001,394,0002,607,0002,812,0002,182,0001,847,0002,334,0002,579,000
Cash20,251,00022,338,000048,132,00026,012,00000006,530,000958,0001,978,00002,768,0002,701,000
misc current assets0000288,000000830,00041,000038,00011,000478,000232,000
total current assets97,120,000129,364,0001111,323,00083,072,00087,612,00067,226,00064,038,00054,269,00063,496,00058,071,00054,674,00052,412,00052,382,00044,476,000
total assets200,195,000234,327,0001219,579,000195,790,000149,014,000139,079,000139,087,000132,475,000145,582,000138,793,000131,435,000121,894,000114,879,000101,520,000
Bank overdraft000007,925,0002,246,0005,464,0003,071,00003,808,0002,059,0001,817,00000
Bank loan000000000000000
Trade Creditors 28,078,00027,727,000021,049,00026,936,00030,522,00024,341,00020,075,00027,942,00075,978,00031,993,00034,812,00032,878,00031,117,00028,756,000
Group/Directors Accounts150,00000000000000000
other short term finances636,000771,00000000000000676,000672,000
hp & lease commitments10,463,0009,943,00008,089,0008,778,000397,000657,000437,000433,000425,000414,000216,000188,000149,000106,000
other current liabilities22,030,00022,924,000041,282,00022,676,00027,993,00023,470,00032,787,00019,936,0002,953,00040,785,00039,211,00038,006,00039,328,00034,972,000
total current liabilities61,357,00061,365,000070,420,00058,390,00066,837,00050,714,00058,763,00051,382,00079,356,00077,000,00076,298,00072,889,00071,270,00064,506,000
loans000198,608,000196,776,0003,004,0003,344,0004,430,0005,104,0005,176,0005,146,0002,746,0002,088,00011,816,00012,644,000
hp & lease commitments100,199,00099,161,000099,304,00098,388,0001,502,0001,672,0002,215,0002,552,0002,588,0002,573,0001,373,0001,044,0001,008,000747,000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions00000442,000442,000516,000578,000608,000686,0001,346,0001,042,0001,230,0001,026,000
total long term liabilities100,199,00099,161,000099,304,00098,388,0001,723,0001,893,0002,473,0002,841,0002,892,0002,916,0002,046,0001,565,0006,523,0006,835,000
total liabilities161,556,000160,526,0000169,724,000156,778,00068,560,00052,607,00061,236,00054,223,00082,248,00079,916,00078,344,00074,454,00077,793,00071,341,000
net assets38,639,00073,801,000149,855,00039,012,00080,454,00086,472,00077,851,00078,252,00063,334,00058,877,00053,091,00047,440,00037,086,00030,179,000
total shareholders funds38,639,00073,801,000149,855,00039,012,00080,454,00086,472,00077,851,00078,252,00063,334,00058,877,00053,091,00047,440,00037,086,00030,179,000
Apr 2024Apr 2023Mar 2022Mar 2021Mar 2020Apr 2019Apr 2018Apr 2017Mar 2016Mar 2015Mar 2014Apr 2013Apr 2012Mar 2011Mar 2010
Operating Activities
Operating Profit21,773,00021,519,000-42,427,47523,759,0004,012,000-5,445,00010,409,00011,816,00019,491,00018,651,89720,990,47720,004,44619,504,93018,926,47615,755,184
Depreciation3,396,0002,138,00002,972,00015,064,00015,316,0005,212,0005,010,0004,988,0004,790,0004,327,0003,956,0003,536,0003,307,0003,021,000
Amortisation12,041,00012,293,0000175,000283,000336,000504,0001,128,0001,339,000813,000687,000342,000248,000248,000212,000
Tax-3,852,000-2,505,0000-2,976,000-6,000-774,000-1,967,000-2,537,000-4,753,000-4,486,000-5,492,000-5,451,000-5,589,000-5,538,000-4,583,000
Stock7,018,00058,902,000-47,691,000534,000-9,446,0007,255,0002,696,0003,134,000-4,400,000-229,0003,282,000-337,0003,414,0007,631,00034,157,000
Debtors-37,175,00048,123,999-15,622,9996,650,000-22,036,00013,131,000492,0007,465,000914,00041,0001,173,000594,000-149,000-38,0007,386,000
Creditors351,00027,727,000-21,049,000-5,887,000-3,586,0006,181,0004,266,000-7,867,000-48,036,00043,985,000-2,819,0001,934,0001,761,0002,361,00028,756,000
Accruals and Deferred Income-894,00022,924,000-41,282,00018,606,000-5,317,0004,523,000-9,317,00012,851,00016,983,000-37,832,0001,574,0001,205,000-1,322,0004,356,00034,972,000
Deferred Taxes & Provisions0000-442,0000-74,000-62,000-30,000-78,000-660,000304,000-188,000204,0001,026,000
Cash flow from operations62,972,000-22,929,999-41,444,47629,465,00041,490,000-249,0005,845,0009,740,000-6,532,00026,031,89714,152,47722,037,44614,685,93016,271,47637,616,184
Investing Activities
capital expenditure-14,125,000-118,512,000109,411,0001,471,000-67,974,000-5,201,000-2,520,000-2,981,000-2,447,000-6,967,000-8,975,000-11,577,000-10,769,000-9,008,000-60,277,000
Change in Investments-576,000882,00000-5,137,000000100,000000005,037,000
cash flow from investments-13,549,000-119,394,000109,411,0001,471,000-62,837,000-5,201,000-2,520,000-2,981,000-2,547,000-6,967,000-8,975,000-11,577,000-10,769,000-9,008,000-65,314,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts150,00000000000000000
Other Short Term Loans -135,000771,0000000000000-676,0004,000672,000
Long term loans00-198,608,0001,832,000193,772,000-340,000-1,086,000-674,000-72,00030,0002,400,000658,000-9,728,000-828,00012,644,000
Hire Purchase and Lease Commitments1,558,000109,104,000-107,393,000227,000105,267,000-430,000-323,000-333,000-28,00026,0001,398,000357,00075,000304,000853,000
other long term liabilities000000000000000
share issue063,818,999-904,9990562,000199,000205,000378,000187,00070,000-38,000659,000930,0001,374,00026,642,000
interest-7,425,000-7,846,000-6,522,525-7,781,000-3,587,0002,000-26,000-58,000-7,000-103,000-113,000-114,000-199,000-358,000-407,000
cash flow from financing-5,852,000165,847,999-313,428,524-5,722,000296,014,000-569,000-1,230,000-687,00080,00023,0003,647,0001,560,000-9,598,000496,00040,404,000
cash and cash equivalents
cash-2,087,00022,338,000-48,132,00022,120,00026,012,000000-6,530,0005,572,000-1,020,0001,978,000-2,768,00067,0002,701,000
overdraft0000-7,925,0005,679,000-3,218,0002,393,0003,071,000-3,808,0001,749,000242,0001,817,00000
change in cash-2,087,00022,338,000-48,132,00022,120,00033,937,000-5,679,0003,218,000-2,393,000-9,601,0009,380,000-2,769,0001,736,000-4,585,00067,0002,701,000

majestic wine warehouses 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 majestic wine warehouses limited. Get real-time insights into majestic wine warehouses 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

Majestic Wine Warehouses Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for majestic wine warehouses limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mega companies, companies in WD24 area or any other competitors across 12 key performance metrics.

majestic wine warehouses limited Ownership

MAJESTIC WINE WAREHOUSES LIMITED group structure

Majestic Wine Warehouses Limited has 2 subsidiary companies.

Ultimate parent company

SOFTBANK GROUP CORP

#0089658

2 parents

MAJESTIC WINE WAREHOUSES LIMITED

01594599

2 subsidiaries

MAJESTIC WINE WAREHOUSES LIMITED Shareholders

cf bacchus intermediate holdco ltd 100%

majestic wine warehouses limited directors

Majestic Wine Warehouses Limited currently has 6 directors. The longest serving directors include Mr Marimuthu Subburathinam (Dec 2019) and Mr Nicholas Fegan (Dec 2019).

officercountryagestartendrole
Mr Marimuthu SubburathinamEngland58 years Dec 2019- Director
Mr Nicholas FeganEngland50 years Dec 2019- Director
Mr Joshua PackUnited Kingdom51 years Dec 2019- Director
Mr Nicholas FeganUnited Kingdom50 years Dec 2019- Director
Mr Joshua PackUnited Kingdom51 years Dec 2019- Director
Mr Nitish SanadhyaUnited Kingdom38 years Oct 2023- Director

P&L

April 2024

turnover

385.5m

+4%

operating profit

21.8m

+1%

gross margin

23.1%

-3%

turnover

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

Balance Sheet

April 2024

net assets

38.6m

-0.48%

total assets

200.2m

-0.15%

cash

20.3m

-0.09%

net assets

Total assets minus all liabilities

majestic wine warehouses limited company details

company number

01594599

Type

Private limited with Share Capital

industry

46342 - Wholesale of wine, beer, spirits and other alcoholic beverages

incorporation date

October 1981

age

44

incorporated

UK

ultimate parent company

SOFTBANK GROUP CORP

accounts

Full Accounts

last accounts submitted

April 2024

previous names

falcovant limited (February 1982)

accountant

-

auditor

DELOITTE LLP

address

majestic house the belfry, colonial way, watford, hertfordshire, WD24 4WH

Bank

-

Legal Advisor

-

majestic wine warehouses 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 41 charges/mortgages relating to majestic wine warehouses limited. Currently there are 7 open charges and 34 have been satisfied in the past.

majestic wine warehouses 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 MAJESTIC WINE WAREHOUSES LIMITED. This can take several minutes, an email will notify you when this has completed.

majestic wine warehouses limited Companies House Filings - See Documents

datedescriptionview/download