Greys Milking Sheep Limited

POWER SEARCH PRICING

SOLUTIONS

greys milking sheep limited Company Information

Live

MatureMicroRapid

Company Number

01783898

Next Accounts

Feb 2025

Industry

Raising of dairy cattle

Directors

Carmine Carnevale

Luigi Carnevale

Shareholders

wentworth family holdings limited

Group Structure

View All

Contact

Registered Address

107 blundell street, london, N7 9BN

Website

greys milking sheep limited Estimated Valuation

£54.9k

Pomanda estimates the enterprise value of GREYS MILKING SHEEP LIMITED at £54.9k based on a Turnover of £89.1k and 0.62x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Greys Milking Sheep Limited is a live company located in london, N7 9BN with a Companies House number of 01783898. It operates in the raising of dairy cattle sector, SIC Code 01410. Founded in January 1984, it's largest shareholder is wentworth family holdings limited with a 100% stake. Greys Milking Sheep Limited is a mature, micro sized company, Pomanda has estimated its turnover at £89.1k with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Greys Milking Sheep Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

2 Strong

1 Regular

8 Weak

Size

annual sales of £89.1k, make it smaller than the average company (£1.3m)

Growth

3 year (CAGR) sales growth of 55%, show it is growing at a faster rate (6.1%)

EXPORT

Greys Milking Sheep Limited's latest turnover from May 2023 is estimated at £89.1 thousand and the company has net assets of -£18.6 thousand. According to their latest financial statements, Greys Milking Sheep Limited has 1 employee and maintains cash reserves of £1.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	May 2023	May 2022	May 2021	May 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	89,113	48,636	34,990	24,089	38,902	93,074	70,572	73,064	44,549	39,024	39,109	101,755	98,111	74,463	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	68,123	37,749	26,731	18,787	28,773	70,801	54,575	57,770	34,775	30,346	29,273	74,259	74,457	54,507	0
Gross Profit	20,990	10,887	8,259	5,302	10,129	22,273	15,998	15,293	9,774	8,678	9,836	27,496	23,654	19,957	0
Admin Expenses	15,786	3,609	5,063	2,173	3,062	20,162	16,920	10,304	11,479	-7,369	5,507	20,323	18,243	14,587	70,320
Operating Profit	5,204	7,278	3,196	3,129	7,067	2,111	-922	4,989	-1,705	16,047	4,329	7,173	5,411	5,370	-70,320
Interest Payable	0	287	531	281	506	506	38	36	0	0	0	0	0	0	0
Interest Receivable	84	13	0	2	11	26	17	16	31	10	61	107	56	6	6
Pre-Tax Profit	5,288	7,004	2,665	2,849	6,573	1,631	-942	4,969	-1,674	16,057	4,390	7,280	5,468	5,376	-70,314
Tax	-1,322	-1,331	-506	-541	-1,249	-310	0	-994	0	-3,372	-1,010	-1,747	-1,422	-1,505	0
Profit After Tax	3,966	5,673	2,159	2,308	5,324	1,321	-942	3,975	-1,674	12,685	3,380	5,533	4,046	3,871	-70,314
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	3,966	5,673	2,159	2,308	5,324	1,321	-942	3,975	-1,674	12,685	3,380	5,533	4,046	3,871	-70,314
Employee Costs	30,521	31,000	30,697	32,748	33,243	31,950	26,646	25,341	31,110	33,470	23,748	29,225	29,108	25,537	0
Number Of Employees	1	1	1	1	1	1	1	1	1	1	1	1	1	1	0
EBITDA*	6,582	8,891	4,102	4,035	9,243	4,287	-96	5,666	-1,705	16,047	4,330	7,598	5,836	5,795	-69,895

* Earnings Before Interest, Tax, Depreciation and Amortisation

	May 2023	May 2022	May 2021	May 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	33,838	28,741	29,829	31,085	30,416	44,842	38,999	35,928	38,588	38,963	24,413	32,989	33,764	35,589	32,689
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	33,838	28,741	29,829	31,085	30,416	44,842	38,999	35,928	38,588	38,963	24,413	32,989	33,764	35,589	32,689
Stock & work in progress	59,175	50,490	46,795	40,930	39,230	51,890	51,065	48,275	40,065	55,890	47,825	42,285	42,190	39,760	35,285
Trade Debtors	0	2,072	296	813	336	12,771	13,071	12,300	0	2,185	2,871	22,651	23,156	22,238	22,935
Group Debtors	31,300	16,500	24,850	25,800	30,800	0	0	0	0	0	0	0	0	0	0
Misc Debtors	8,364	4,377	3,569	3,400	3,307	1,205	1,443	3,341	453	0	0	0	0	0	0
Cash	1,206	2,531	0	0	3,027	0	6,973	0	12,406	0	3,876	20,424	22,506	0	2,482
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	100,045	75,970	75,510	70,943	76,700	65,866	72,552	63,916	52,924	58,075	54,572	85,360	87,852	61,998	60,702
total assets	133,883	104,711	105,339	102,028	107,116	110,708	111,551	99,844	91,512	97,038	78,985	118,349	121,616	97,587	93,391
Bank overdraft	0	0	8,202	9,209	0	14,989	0	1,155	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	31,486	5,682	4,728	3,998	20,720	5,837	7,098	11,500	11,188	20,581	15,213	21,082	23,147	24,147	163,605
Group/Directors Accounts	117,156	117,156	117,156	117,156	117,156	117,156	117,156	117,156	117,156	117,156	117,156	154,031	160,766	139,783	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	3,830	4,428	3,481	2,052	1,935	10,745	26,637	8,431	5,541	0	0	0	0	0	0
total current liabilities	152,472	127,266	133,567	132,415	139,811	148,727	150,891	138,242	133,885	137,737	132,369	175,113	183,913	163,930	163,605
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	152,472	127,266	133,567	132,415	139,811	148,727	150,891	138,242	133,885	137,737	132,369	175,113	183,913	163,930	163,605
net assets	-18,589	-22,555	-28,228	-30,387	-32,695	-38,019	-39,340	-38,398	-42,373	-40,699	-53,384	-56,764	-62,297	-66,343	-70,214
total shareholders funds	-18,589	-22,555	-28,228	-30,387	-32,695	-38,019	-39,340	-38,398	-42,373	-40,699	-53,384	-56,764	-62,297	-66,343	-70,214

	May 2023	May 2022	May 2021	May 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	5,204	7,278	3,196	3,129	7,067	2,111	-922	4,989	-1,705	16,047	4,329	7,173	5,411	5,370	-70,320
Depreciation	1,378	1,613	906	906	2,176	2,176	826	677	0	0	1	425	425	425	425
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-1,322	-1,331	-506	-541	-1,249	-310	0	-994	0	-3,372	-1,010	-1,747	-1,422	-1,505	0
Stock	8,685	3,695	5,865	1,700	-12,660	825	2,790	8,210	-15,825	8,065	5,540	95	2,430	4,475	35,285
Debtors	16,715	-5,766	-1,298	-4,430	20,467	-538	-1,127	15,188	-1,732	-686	-19,780	-505	918	-697	22,935
Creditors	25,804	954	730	-16,722	14,883	-1,261	-4,402	312	-9,393	5,368	-5,869	-2,065	-1,000	-139,458	163,605
Accruals and Deferred Income	-598	947	1,429	117	-8,810	-15,892	18,206	2,890	5,541	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	5,066	11,532	1,188	-10,381	6,260	-13,463	12,045	-15,524	12,000	10,664	11,691	4,196	66	-138,946	35,490
Investing Activities
capital expenditure	-6,475	-525	350	-1,575	12,250	-8,019	-3,897	1,983	375	-14,550	8,575	350	1,400	-3,325	-33,114
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-6,475	-525	350	-1,575	12,250	-8,019	-3,897	1,983	375	-14,550	8,575	350	1,400	-3,325	-33,114
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	-36,875	-6,735	20,983	139,783	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	84	-274	-531	-279	-495	-480	-21	-20	31	10	61	107	56	6	6
cash flow from financing	84	-274	-531	-279	-495	-480	-21	-20	31	10	-36,814	-6,628	21,039	139,789	106
cash and cash equivalents
cash	-1,325	2,531	0	-3,027	3,027	-6,973	6,973	-12,406	12,406	-3,876	-16,548	-2,082	22,506	-2,482	2,482
overdraft	0	-8,202	-1,007	9,209	-14,989	14,989	-1,155	1,155	0	0	0	0	0	0	0
change in cash	-1,325	10,733	1,007	-12,236	18,016	-21,962	8,128	-13,561	12,406	-3,876	-16,548	-2,082	22,506	-2,482	2,482

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for greys milking sheep limited. Get real-time insights into greys milking sheep 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 greys milking sheep limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in N 7 area or any other competitors across 12 key performance metrics.

GREYS MILKING SHEEP LIMITED group structure

Greys Milking Sheep Limited has no subsidiary companies.

Ultimate parent company

WENTWORTH FAMILY HOLDINGS LTD

12372588

1 parent

GREYS MILKING SHEEP LIMITED

01783898

GREYS MILKING SHEEP LIMITED Shareholders

wentworth family holdings limited

100%

Greys Milking Sheep Limited currently has 2 directors. The longest serving directors include Mr Carmine Carnevale (Dec 1991) and Mr Luigi Carnevale (Jun 2022).

officer	country	age	start	end	role
Mr Carmine Carnevale	England	83 years	Dec 1991	-	Director
Mr Luigi Carnevale		43 years	Jun 2022	-	Director

P&L

May 2023

turnover

89.1k

+83%

operating profit

5.2k

gross margin

23.6%

+5.22%

turnover

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

Balance Sheet

May 2023

net assets

-18.6k

-0.18%

total assets

133.9k

+0.28%

cash

1.2k

-0.52%

net assets

Total assets minus all liabilities

Similar Companies

i p & c j pickford limited

3.5

l.sealey & son limited

2.5

r & ae wallbank limited

c k farms limited

2.5

forge grange farm limited

company number

01783898

Type

Private limited with Share Capital

industry

01410 - Raising of dairy cattle

incorporation date

January 1984

ultimate parent company

WENTWORTH FAMILY HOLDINGS LTD

previous names

greys milking sheep ltd (June 1984)

address

107 blundell street, london, N7 9BN

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 greys milking sheep limited.

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 GREYS MILKING SHEEP LIMITED. This can take several minutes, an email will notify you when this has completed.

greys milking sheep limited Company Information

greys milking sheep limited Estimated Valuation

greys milking sheep limited Estimated Valuation

greys milking sheep limited Estimated Valuation

Greys Milking Sheep Limited Overview

Greys Milking Sheep Limited Health Check

GREYS MILKING SHEEP LIMITED financials

greys milking sheep limited Credit Report and Business Information

Greys Milking Sheep Limited Competitor Analysis

greys milking sheep limited Ownership

greys milking sheep limited directors

greys milking sheep limited company details

greys milking sheep limited Charges & Mortgages

greys milking sheep limited Capital Raised & Share Issues BETA

greys milking sheep limited Companies House Filings - See Documents