shorewood leisure group limited

Live MatureMidHealthy

shorewood leisure group limited Company Information

Share SHOREWOOD LEISURE GROUP LIMITED

Company Number

02501010

Shareholders

david robert allison

david robert allison family 2003 discretionary settlement

View All

Group Structure

View All

Industry

Holiday centres and villages

 

Registered Address

marton hall church lane, sewerby, bridlington, east yorkshire, YO15 1DS

shorewood leisure group limited Estimated Valuation

£21.1m

Pomanda estimates the enterprise value of SHOREWOOD LEISURE GROUP LIMITED at £21.1m based on a Turnover of £16.2m and 1.3x industry multiple (adjusted for size and gross margin).

shorewood leisure group limited Estimated Valuation

£17.1m

Pomanda estimates the enterprise value of SHOREWOOD LEISURE GROUP LIMITED at £17.1m based on an EBITDA of £3.1m and a 5.55x industry multiple (adjusted for size and gross margin).

shorewood leisure group limited Estimated Valuation

£106.6m

Pomanda estimates the enterprise value of SHOREWOOD LEISURE GROUP LIMITED at £106.6m based on Net Assets of £32.8m and 3.25x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Shorewood Leisure Group Limited Overview

Shorewood Leisure Group Limited is a live company located in bridlington, YO15 1DS with a Companies House number of 02501010. It operates in the holiday centres and villages sector, SIC Code 55201. Founded in May 1990, it's largest shareholder is david robert allison with a 39% stake. Shorewood Leisure Group Limited is a mature, mid sized company, Pomanda has estimated its turnover at £16.2m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Shorewood Leisure Group Limited Health Check

Pomanda's financial health check has awarded Shorewood Leisure Group Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

4 Weak

size

Size

annual sales of £16.2m, make it larger than the average company (£9m)

£16.2m - Shorewood Leisure Group Limited

£9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (10.1%)

5% - Shorewood Leisure Group Limited

10.1% - Industry AVG

production

Production

with a gross margin of 51.9%, this company has a comparable cost of product (63.2%)

51.9% - Shorewood Leisure Group Limited

63.2% - Industry AVG

profitability

Profitability

an operating margin of 11.3% make it as profitable than the average company (11.6%)

11.3% - Shorewood Leisure Group Limited

11.6% - Industry AVG

employees

Employees

with 93 employees, this is above the industry average (70)

93 - Shorewood Leisure Group Limited

70 - Industry AVG

paystructure

Pay Structure

on an average salary of £30.8k, the company has a higher pay structure (£22.5k)

£30.8k - Shorewood Leisure Group Limited

£22.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £174.4k, this is more efficient (£124.1k)

£174.4k - Shorewood Leisure Group Limited

£124.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 16 days, this is later than average (10 days)

16 days - Shorewood Leisure Group Limited

10 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 133 days, this is slower than average (72 days)

133 days - Shorewood Leisure Group Limited

72 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 456 days, this is more than average (100 days)

456 days - Shorewood Leisure Group Limited

100 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 4 weeks, this is average cash available to meet short term requirements (5 weeks)

4 weeks - Shorewood Leisure Group Limited

5 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 46.2%, this is a lower level of debt than the average (56%)

46.2% - Shorewood Leisure Group Limited

56% - Industry AVG

SHOREWOOD LEISURE GROUP LIMITED financials

EXPORTms excel logo

Shorewood Leisure Group Limited's latest turnover from December 2023 is £16.2 million and the company has net assets of £32.8 million. According to their latest financial statements, Shorewood Leisure Group Limited has 93 employees and maintains cash reserves of £1.3 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover16,221,06819,417,49123,157,03513,963,65114,143,06611,628,28316,010,84017,551,09317,486,04615,755,06714,231,32316,089,45116,017,13417,687,00617,557,800
Other Income Or Grants000000000000000
Cost Of Sales7,810,92010,108,17212,680,4316,724,1907,106,4435,439,2207,667,9638,755,8219,018,0598,077,1097,156,0828,512,7438,789,9189,484,4089,407,519
Gross Profit8,410,1489,309,31910,476,6047,239,4617,036,6236,189,0638,342,8778,795,2728,467,9877,677,9587,075,2417,576,7087,227,2168,202,5988,150,281
Admin Expenses6,578,5066,636,3955,461,9394,867,6575,510,1045,116,7792,002,0345,788,4295,690,7745,639,1575,023,9364,945,5944,970,5385,506,3435,792,617
Operating Profit1,831,6422,672,9245,014,6652,371,8041,526,5191,072,2846,340,8433,006,8432,777,2132,038,8012,051,3052,631,1142,256,6782,696,2552,357,664
Interest Payable1,326,818725,722337,030347,715400,138420,181579,103699,687273,8271,959,1742,024,9912,082,9421,897,9241,947,4532,026,723
Interest Receivable0004,3761,279000969,155000009,216
Pre-Tax Profit504,8241,947,2024,677,6352,028,4651,127,660652,1035,761,7402,307,1563,412,864-159,08126,314548,172358,754748,802340,157
Tax-315,221-547,211-921,953-423,125-159,479-182,249-1,152,613-551,426-407,713-103,393-101,237-224,079-175,288-374,230-225,196
Profit After Tax189,6031,399,9913,755,6821,605,340968,181469,8544,609,1271,755,7303,005,151-262,474-74,923324,093183,466374,572114,961
Dividends Paid000000000000000
Retained Profit189,6031,399,9913,755,6821,605,340968,181469,8544,609,1271,755,7303,005,151-262,474-74,923324,093183,466283,381-30,137
Employee Costs2,859,9853,038,9513,198,8692,671,2422,420,6342,355,9972,956,3512,774,8782,622,5292,374,8272,177,8022,332,5332,426,7992,728,5213,000,450
Number Of Employees939898889389122110100106999791101104
EBITDA*3,075,9233,795,0106,001,4983,306,1222,455,0831,856,5107,271,2463,932,2833,603,0372,787,9372,286,6392,884,7363,003,2053,633,4523,269,272

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets47,110,85246,311,27540,454,37236,133,92535,799,84633,606,79729,319,63140,839,42240,675,78939,640,59852,527,21752,316,78251,973,14051,527,61569,872,194
Intangible Assets1,333,4601,603,960849,4601,034,8601,221,6101,408,360772,8611,025,9991,151,7341,277,4691,403,1501,528,8851,654,6201,780,3502,117,311
Investments & Other000000350,00000000000
Debtors (Due After 1 year)27,20047,6000000000000000
Total Fixed Assets48,471,51247,962,83541,303,83237,168,78537,021,45635,015,15730,442,49241,865,42141,827,52340,918,06753,930,36753,845,66753,627,76053,307,96571,989,505
Stock & work in progress9,779,4635,948,7102,553,1762,374,9753,606,7723,755,9303,612,8603,634,8013,362,3712,470,2953,369,3663,400,7303,023,2333,038,9902,723,252
Trade Debtors734,759723,948809,386876,412316,352187,302316,785336,385366,818260,141350,872342,301719,883982,845517,665
Group Debtors000000000000000
Misc Debtors642,412591,332648,915507,107600,234554,553741,656399,157404,196390,251298,692557,563526,220568,962600,917
Cash1,284,9916,718,8498,667,5446,195,9732,605,9813,666,3869,839,5723,828,2763,656,66873,419311,1592,555,8491,269,0261,871,4971,206,601
misc current assets000000000000000
total current assets12,441,62513,982,83912,679,0219,954,4677,129,3398,164,17114,510,8738,198,6197,790,0533,194,1064,330,0896,856,4435,538,3626,462,2945,048,435
total assets60,913,13761,945,67453,982,85347,123,25244,150,79543,179,32844,953,36550,064,04049,617,57644,112,17358,260,45660,702,11059,166,12259,770,25977,037,940
Bank overdraft00000000014,886,3531,500,0002,839,2881,500,0001,500,000450,000
Bank loan4,531,0721,450,4191,068,785911,494838,444724,312636,9281,740,0781,000,00015,840,96612,658,75912,469,76734,55733,070702,188
Trade Creditors 2,866,1951,378,6061,182,350613,425925,757826,166950,5181,054,4671,785,6441,024,2961,838,5822,003,4371,965,0392,018,0031,888,276
Group/Directors Accounts017947,2873,0033443,148306,209321,063531,97144,19039,67248,727289,801579,74835,102
other short term finances829,5452,923,6211,049,326683,1560768,481551,982883,4250000000
hp & lease commitments96,58679,23058,37421,22418,78344,31316,50029,73222,399002,3257,86718,98337,706
other current liabilities6,119,2716,071,3216,116,6035,691,2944,519,7714,353,3245,692,0505,875,0005,217,8315,374,6874,625,8074,345,6634,209,0984,604,8714,273,490
total current liabilities14,442,66911,903,3769,522,7257,923,5966,303,0996,719,7448,154,1879,903,7658,557,84537,170,49220,662,82021,709,2078,006,3628,754,6757,386,762
loans13,260,61917,234,86513,131,37911,686,46611,951,49511,550,81312,363,07220,316,79623,000,000015,840,96617,165,79229,635,56029,670,11832,804,443
hp & lease commitments157,02557,03870,99021,2208,77827,56124,75041,25013,2320002,3254,76819,753
Accruals and Deferred Income45,30646,32747,34737,24000000000000
other liabilities000038,0320000000000
provisions207,51293,66500000000131,551127,069145,926148,216135,435
total long term liabilities13,670,46217,431,89513,249,71611,744,92611,998,30511,578,37412,387,82220,358,04623,013,232015,972,51717,292,86129,783,81129,823,10232,959,631
total liabilities28,113,13129,335,27122,772,44119,668,52218,301,40418,298,11820,542,00930,261,81131,571,07737,170,49236,635,33739,002,06837,790,17338,577,77740,346,393
net assets32,800,00632,610,40331,210,41227,454,73025,849,39124,881,21024,411,35619,802,22918,046,4996,941,68121,625,11921,700,04221,375,94921,192,48236,096,917
total shareholders funds32,800,00632,610,40331,210,41227,454,73025,849,39124,881,21024,411,35619,802,22918,046,4996,941,68121,625,11921,700,04221,375,94921,192,48236,096,917
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit1,831,6422,672,9245,014,6652,371,8041,526,5191,072,2846,340,8433,006,8432,777,2132,038,8012,051,3052,631,1142,256,6782,696,2552,357,664
Depreciation973,781876,586801,433747,568741,814639,726804,668799,705700,089623,455109,599127,887620,797799,764774,174
Amortisation270,500245,500185,400186,750186,750144,500125,735125,735125,735125,681125,735125,735125,730137,433137,434
Tax-315,221-547,211-921,953-423,125-159,479-182,249-1,152,613-551,426-407,713-103,393-101,237-224,079-175,288-374,230-225,196
Stock3,830,7533,395,534178,201-1,231,797-149,158143,070-21,941272,430892,076-899,071-31,364377,497-15,757315,7382,723,252
Debtors41,491-95,42174,782466,933174,731-316,586322,899-35,472120,622828-250,300-346,239-305,704433,2251,118,582
Creditors1,487,589196,256568,925-312,33299,591-124,352-103,949-731,177761,348-814,286-164,85538,398-52,964129,7271,888,276
Accruals and Deferred Income46,929-46,302435,4161,208,763166,447-1,338,726-182,950657,169-156,856748,880280,144136,565-395,773331,3814,273,490
Deferred Taxes & Provisions113,84793,6650000000-131,5514,482-18,857-2,29012,781135,435
Cash flow from operations536,823191,3055,830,9034,544,2922,536,069384,6995,530,7763,069,8912,787,1183,385,8302,586,8372,785,5052,698,3512,984,1485,499,443
Investing Activities
capital expenditure00000-5,316,79714,699,620-871,222-1,685,892-911,277-804,643-951,947-1,078,231-2,689,241-820,908
Change in Investments00000-350,000350,00000000000
cash flow from investments00000-4,966,79714,349,620-871,222-1,685,892-911,277-804,643-951,947-1,078,231-2,689,241-820,908
Financing Activities
Bank loans3,080,653381,634157,29173,050114,13287,384-1,103,150740,078-14,840,9663,182,207188,99212,435,2101,487-669,118702,188
Group/Directors Accounts-179-47,10844,2842,659-2,804-303,061-14,854-210,908487,7814,518-9,055-241,074-289,947544,64635,102
Other Short Term Loans -2,094,0761,874,295366,170683,156-768,481216,499-331,443883,4250000000
Long term loans-3,974,2464,103,4861,444,913-265,029400,682-812,259-7,953,724-2,683,20423,000,000-15,840,966-1,324,826-12,469,768-34,558-3,134,32532,804,443
Hire Purchase and Lease Commitments117,3436,90486,92014,883-44,31330,624-29,73235,35135,6310-2,325-7,867-13,559-33,70857,459
other long term liabilities000-38,03238,0320000000000
share issue000-100008,099,667-14,420,964001-15,187,81636,127,054
interest-1,326,818-725,722-337,030-343,339-398,859-420,181-579,103-699,687695,328-1,959,174-2,024,991-2,082,942-1,897,924-1,947,453-2,017,507
cash flow from financing-4,197,3235,593,4891,762,548127,347-661,611-1,200,994-10,012,006-1,934,94517,477,441-29,034,379-3,172,205-2,366,441-2,234,500-20,427,77467,708,739
cash and cash equivalents
cash-5,433,858-1,948,6952,471,5713,589,992-1,060,405-6,173,1866,011,296171,6083,583,249-237,740-2,244,6901,286,823-602,471664,8961,206,601
overdraft00000000-14,886,35313,386,353-1,339,2881,339,28801,050,000450,000
change in cash-5,433,858-1,948,6952,471,5713,589,992-1,060,405-6,173,1866,011,296171,60818,469,602-13,624,093-905,402-52,465-602,471-385,104756,601

shorewood leisure group 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 shorewood leisure group limited. Get real-time insights into shorewood leisure group 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

Shorewood Leisure Group Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for shorewood leisure group limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other mid companies, companies in YO15 area or any other competitors across 12 key performance metrics.

shorewood leisure group limited Ownership

SHOREWOOD LEISURE GROUP LIMITED group structure

Shorewood Leisure Group Limited has 7 subsidiary companies.

SHOREWOOD LEISURE GROUP LIMITED Shareholders

david robert allison 39.05%
david robert allison family 2003 discretionary settlement 38.1%
margaret allison 18.1%
megan allison 2.38%
kathryn isabel allison-dean 2.38%

shorewood leisure group limited directors

Shorewood Leisure Group Limited currently has 2 directors. The longest serving directors include Mr David Allison (May 1991) and Mr Neil Willson (Feb 2008).

officercountryagestartendrole
Mr David Allison65 years May 1991- Director
Mr Neil Willson64 years Feb 2008- Director

P&L

December 2023

turnover

16.2m

-16%

operating profit

1.8m

-31%

gross margin

51.9%

+8.14%

turnover

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

Balance Sheet

December 2023

net assets

32.8m

+0.01%

total assets

60.9m

-0.02%

cash

1.3m

-0.81%

net assets

Total assets minus all liabilities

shorewood leisure group limited company details

company number

02501010

Type

Private limited with Share Capital

industry

55201 - Holiday centres and villages

incorporation date

May 1990

age

35

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

December 2023

previous names

aldbrough caravan park limited (January 2010)

speed 234 limited (July 1990)

accountant

-

auditor

RYECROFT GLENTON

address

marton hall church lane, sewerby, bridlington, east yorkshire, YO15 1DS

Bank

HSBC BANK PLC

Legal Advisor

-

shorewood leisure group 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 18 charges/mortgages relating to shorewood leisure group limited. Currently there are 6 open charges and 12 have been satisfied in the past.

shorewood leisure group 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 SHOREWOOD LEISURE GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.

shorewood leisure group limited Companies House Filings - See Documents

datedescriptionview/download