samworth brothers limited

samworth brothers limited Company Information

Share SAMWORTH BROTHERS LIMITED
Live 
MatureMega

Company Number

03116767

Industry

Manufacture of other food products n.e.c.

 

Directors

Mark Samworth

Paul Davey

View All

Shareholders

samworth brothers (holdings) ltd

Group Structure

View All

Contact

Registered Address

chetwode house, 1 samworth way, melton mowbray, leicestershire, LE13 1GA

samworth brothers limited Estimated Valuation

£1.4b

Pomanda estimates the enterprise value of SAMWORTH BROTHERS LIMITED at £1.4b based on a Turnover of £1.3b and 1.05x industry multiple (adjusted for size and gross margin).

samworth brothers limited Estimated Valuation

£551.6m

Pomanda estimates the enterprise value of SAMWORTH BROTHERS LIMITED at £551.6m based on an EBITDA of £75.3m and a 7.33x industry multiple (adjusted for size and gross margin).

samworth brothers limited Estimated Valuation

£311.5m

Pomanda estimates the enterprise value of SAMWORTH BROTHERS LIMITED at £311.5m based on Net Assets of £160.2m and 1.94x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Samworth Brothers Limited Overview

Samworth Brothers Limited is a live company located in leicestershire, LE13 1GA with a Companies House number of 03116767. It operates in the manufacture of other food products n.e.c. sector, SIC Code 10890. Founded in October 1995, it's largest shareholder is samworth brothers (holdings) ltd with a 100% stake. Samworth Brothers Limited is a mature, mega sized company, Pomanda has estimated its turnover at £1.3b with unknown growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Samworth Brothers Limited Health Check

Pomanda's financial health check has awarded Samworth Brothers Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

3 Weak

size

Size

annual sales of £1.3b, make it larger than the average company (£24.3m)

£1.3b - Samworth Brothers Limited

£24.3m - Industry AVG

growth

Growth

There is insufficient data available for this Key Performance Indicator!

- - Samworth Brothers Limited

- - Industry AVG

production

Production

with a gross margin of 17.3%, this company has a higher cost of product (24.8%)

17.3% - Samworth Brothers Limited

24.8% - Industry AVG

profitability

Profitability

an operating margin of 3.2% make it as profitable than the average company (3.6%)

3.2% - Samworth Brothers Limited

3.6% - Industry AVG

employees

Employees

with 8975 employees, this is above the industry average (112)

8975 - Samworth Brothers Limited

112 - Industry AVG

paystructure

Pay Structure

on an average salary of £38.2k, the company has an equivalent pay structure (£39.3k)

£38.2k - Samworth Brothers Limited

£39.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £147k, this is less efficient (£235.4k)

£147k - Samworth Brothers Limited

£235.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 43 days, this is near the average (48 days)

43 days - Samworth Brothers Limited

48 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 54 days, this is slower than average (44 days)

54 days - Samworth Brothers Limited

44 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 10 days, this is less than average (50 days)

10 days - Samworth Brothers Limited

50 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 14 weeks, this is more cash available to meet short term requirements (7 weeks)

14 weeks - Samworth Brothers Limited

7 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 79.6%, this is a higher level of debt than the average (56.6%)

79.6% - Samworth Brothers Limited

56.6% - Industry AVG

SAMWORTH BROTHERS LIMITED financials

EXPORTms excel logo

Samworth Brothers Limited's latest turnover from December 2023 is £1.3 billion and the company has net assets of £160.2 million. According to their latest financial statements, Samworth Brothers Limited has 8,975 employees and maintains cash reserves of £95.8 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Jan 2022Jan 2021Dec 2019Dec 2018Dec 2017Dec 2016Jan 2016Dec 2014Dec 2013Dec 2012Dec 2011Jan 2011Jan 2010
Turnover1,318,921,0001,178,651,000997,926,000904,772,000996,102,0001,003,979,0001,020,423,000951,886,000901,601,000836,904,000791,363,000767,205,000744,527,000716,190,000668,757,000
Other Income Or Grants000000000000000
Cost Of Sales1,090,886,000981,190,000830,990,000779,402,000824,177,000832,449,000838,418,000756,697,000704,594,000671,060,000644,604,000610,092,000593,887,000560,702,000514,051,000
Gross Profit228,035,000197,461,000166,936,000125,370,000171,925,000171,530,000182,005,000195,189,000197,007,000165,844,000146,759,000157,113,000150,640,000155,488,000154,706,000
Admin Expenses186,260,000154,824,000137,143,000133,372,000138,102,000167,931,000151,917,000146,877,000150,066,000127,066,000112,712,000114,610,000105,808,000108,611,000106,851,000
Operating Profit41,775,00042,637,00029,793,000-8,002,00033,823,0003,599,00030,088,00048,312,00046,941,00038,778,00034,047,00042,503,00044,832,00046,877,00047,855,000
Interest Payable15,020,0005,220,0003,596,0003,163,0004,889,0003,054,0004,956,0002,792,0001,901,00017,753,000717,00014,764,000695,000683,000543,000
Interest Receivable748,00061,000020,000131,000238,000141,000318,000632,00015,083,000492,00013,704,000409,000396,000574,000
Pre-Tax Profit27,503,00037,478,00026,197,000-11,145,00029,065,000783,00025,273,00045,838,00045,672,00036,108,00033,459,00041,443,00043,611,00045,128,00045,243,000
Tax-11,812,000-5,176,000-6,575,000919,000-7,018,000-1,393,000-4,898,000-8,981,000-8,915,000-7,456,000-8,304,000-10,542,000-13,097,000-13,219,000-13,672,000
Profit After Tax15,691,00032,302,00019,622,000-10,226,00022,047,000-610,00020,375,00036,857,00036,757,00028,652,00025,155,00030,901,00030,514,00031,909,00031,571,000
Dividends Paid000007,029,0004,906,00018,280,00018,208,00015,264,0008,875,00012,294,00013,636,00017,504,00016,212,000
Retained Profit15,691,00032,302,00019,622,000-10,226,00022,047,000-7,639,00015,469,00018,577,00018,549,00013,388,00016,280,00018,607,00016,878,00014,405,00015,359,000
Employee Costs343,095,000304,636,000267,074,000244,919,000263,726,000264,381,000266,326,000249,457,000235,426,000213,918,000191,569,000198,557,000193,850,000188,427,000177,375,000
Number Of Employees8,9758,4647,5277,8598,2008,7988,8038,4987,7757,3907,2307,3727,3207,1076,502
EBITDA*75,280,00073,248,00059,022,00022,154,00062,939,00036,743,00058,979,00076,524,00074,248,00063,396,00057,589,00070,850,00073,403,00075,824,00074,477,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Jan 2022Jan 2021Dec 2019Dec 2018Dec 2017Dec 2016Jan 2016Dec 2014Dec 2013Dec 2012Dec 2011Jan 2011Jan 2010
Tangible Assets213,339,000186,765,000163,492,000166,548,000180,558,000190,734,000209,443,000200,217,000181,341,000176,399,000153,884,000149,941,000155,205,000154,783,000154,086,000
Intangible Assets19,098,00023,010,00026,313,00024,970,00017,601,00014,435,00011,431,0004,114,0003,805,0004,349,0004,161,0005,021,0005,881,0006,741,0007,601,000
Investments & Other55,929,00059,946,00054,197,00062,607,00043,030,00020,565,00019,140,00013,546,000523,000523,00000000
Debtors (Due After 1 year)28,922,00031,561,00024,655,00030,351,00016,300,00017,330,000000000000
Total Fixed Assets317,288,000301,282,000268,657,000284,476,000257,489,000243,064,000240,014,000217,877,000185,669,000181,271,000158,045,000154,962,000161,086,000161,524,000161,687,000
Stock & work in progress29,934,00034,379,00025,828,00021,047,00023,093,00022,704,00025,845,00028,183,00021,704,00023,310,00031,249,00022,920,00024,713,00021,249,00015,372,000
Trade Debtors157,270,000133,475,000128,842,000110,929,000111,193,000118,051,000122,560,000114,703,000102,589,00098,400,00085,282,00077,711,00071,554,00063,893,00062,595,000
Group Debtors159,212,000140,704,000126,021,000123,146,000136,696,00033,818,00032,675,00028,790,00035,374,00020,786,0004,048,0004,048,0004,048,0004,048,0004,048,000
Misc Debtors26,797,00021,567,00021,074,00017,370,00020,864,00021,725,00038,118,00048,608,00031,723,00031,958,00018,814,00017,634,00017,827,00011,967,00011,633,000
Cash95,841,00097,754,000100,793,00039,994,00070,816,000123,146,00018,860,00038,508,00039,790,00023,410,00079,615,00073,328,00051,679,00051,416,00038,879,000
misc current assets000000000000000
total current assets469,054,000427,879,000402,558,000312,486,000362,662,000319,444,000238,058,000258,792,000231,180,000197,864,000219,008,000195,641,000169,821,000152,573,000132,527,000
total assets786,342,000729,161,000671,215,000596,962,000620,151,000562,508,000478,072,000476,669,000416,849,000379,135,000377,053,000350,603,000330,907,000314,097,000294,214,000
Bank overdraft81,938,00074,093,00086,672,00028,078,00077,802,00084,200,000000000000
Bank loan000000000000000
Trade Creditors 163,198,000149,780,000118,715,00093,571,00099,149,00090,303,00069,635,00078,975,00060,916,00064,111,00058,830,00047,704,00048,060,00046,252,00040,209,000
Group/Directors Accounts28,585,00024,665,00016,327,00012,153,00011,148,0007,260,0008,069,0005,952,0001,567,000202,00000000
other short term finances000000000000000
hp & lease commitments4,007,0003,227,0003,471,0003,039,0003,508,0002,484,0001,983,0001,410,000644,000100,00000000
other current liabilities62,914,00059,520,00058,574,00064,077,00047,852,00044,778,00053,815,00065,634,00069,910,00058,463,00050,073,00050,998,00050,098,00049,590,00047,086,000
total current liabilities340,642,000311,285,000283,759,000200,918,000239,459,000229,025,000133,502,000151,971,000133,037,000122,876,000108,903,00098,702,00098,158,00095,842,00087,295,000
loans168,293,00069,834,00054,534,00044,279,00029,279,0000000036,660,00035,997,00035,454,00034,928,00034,355,000
hp & lease commitments10,011,0009,200,0008,291,0007,159,0008,326,0007,606,0007,423,0006,063,0003,185,000523,00000000
Accruals and Deferred Income006,00024,00042,000909,0001,001,0001,134,0001,354,0001,846,0002,266,00004,306,0005,588,0000
other liabilities1,090,000521,0000000000000000
provisions10,193,0005,884,0005,635,0002,700,0002,138,0002,379,0004,250,0003,350,0004,036,0003,724,0006,597,0008,217,0007,748,00010,223,00010,731,000
total long term liabilities285,472,000233,013,000179,804,000219,172,000144,761,000108,077,000122,671,000183,163,00078,049,00058,945,000103,153,00081,973,00076,415,00071,818,00071,707,000
total liabilities626,114,000544,298,000463,563,000420,090,000384,220,000337,102,000256,173,000335,134,000211,086,000181,821,000212,056,000180,675,000174,573,000167,660,000159,002,000
net assets160,228,000184,863,000207,652,000176,872,000235,931,000225,406,000221,899,000141,535,000205,763,000197,314,000164,997,000169,928,000156,334,000146,437,000135,212,000
total shareholders funds160,228,000184,863,000207,652,000176,872,000235,931,000225,406,000221,899,000141,535,000205,763,000197,314,000164,997,000169,928,000156,334,000146,437,000135,212,000
Dec 2023Dec 2022Jan 2022Jan 2021Dec 2019Dec 2018Dec 2017Dec 2016Jan 2016Dec 2014Dec 2013Dec 2012Dec 2011Jan 2011Jan 2010
Operating Activities
Operating Profit41,775,00042,637,00029,793,000-8,002,00033,823,0003,599,00030,088,00048,312,00046,941,00038,778,00034,047,00042,503,00044,832,00046,877,00047,855,000
Depreciation29,205,00026,042,00025,003,00026,439,00026,691,00030,770,00028,614,00027,236,00026,071,00023,758,00022,682,00027,487,00027,711,00028,087,00026,622,000
Amortisation4,300,0004,569,0004,226,0003,717,0002,425,0002,374,000277,000976,0001,236,000860,000860,000860,000860,000860,0000
Tax-11,812,000-5,176,000-6,575,000919,000-7,018,000-1,393,000-4,898,000-8,981,000-8,915,000-7,456,000-8,304,000-10,542,000-13,097,000-13,219,000-13,672,000
Stock-4,445,00013,332,0004,781,00021,047,000389,000-3,141,000-2,338,00028,183,00021,704,000-7,939,0008,329,000-1,793,0009,341,0005,877,00015,372,000
Debtors44,894,00045,511,00018,796,000281,796,00094,129,000-2,429,0001,252,000192,101,000169,686,00043,000,0008,751,0005,964,00015,153,0001,632,00078,276,000
Creditors13,418,00056,209,00025,144,00093,571,0008,846,00020,668,000-9,340,00078,975,00060,916,0005,281,00011,126,000-356,0007,851,0006,043,00040,209,000
Accruals and Deferred Income3,394,000-4,581,000-5,521,00064,101,0002,207,000-9,129,000-11,952,00066,768,00071,264,0007,970,0001,341,000-3,406,0007,318,0008,092,00047,086,000
Deferred Taxes & Provisions4,309,0003,184,0002,935,0002,700,000-241,000-1,871,000900,0003,350,0004,036,000-2,873,000-1,620,000469,000-2,983,000-508,00010,731,000
Cash flow from operations44,140,00064,041,00051,428,000-119,398,000-27,785,00050,588,00034,775,000-3,648,00010,159,00031,257,00043,052,00052,844,00047,998,00068,723,00065,183,000
Investing Activities
capital expenditure-56,167,000-48,868,000-27,516,000-221,674,000-22,106,000-17,439,000-45,434,000-232,543,000-212,453,000-47,321,000-26,625,000-22,223,000-27,970,000-28,784,000-188,309,000
Change in Investments-4,017,000-2,661,000-8,410,00062,607,00022,465,0001,425,0005,594,00013,546,000523,000523,00000000
cash flow from investments-52,150,000-46,207,000-19,106,000-284,281,000-44,571,000-18,864,000-51,028,000-246,089,000-212,976,000-47,844,000-26,625,000-22,223,000-27,970,000-28,784,000-188,309,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts3,920,00012,512,0004,174,00012,153,0003,888,000-809,0002,117,0005,952,0001,567,000202,00000000
Other Short Term Loans 000000000000000
Long term loans98,459,00025,555,00010,255,00044,279,00029,279,0000000-36,660,000663,000543,0001,099,000573,00034,355,000
Hire Purchase and Lease Commitments1,591,0002,229,0001,564,00010,198,0001,744,000684,0001,933,0007,473,0003,829,000623,00000000
other long term liabilities569,000521,0000000000000000
share issue-40,326,000-24,311,00011,158,000187,098,000-11,522,00011,146,00064,895,000122,958,000187,214,00018,929,000-21,211,000-5,013,0004,244,000-3,180,000119,853,000
interest-14,272,000-5,159,000-3,596,000-3,143,000-4,758,000-2,816,000-4,815,000-2,474,000-1,269,000-2,670,000-225,000-1,060,000-286,000-287,00031,000
cash flow from financing49,941,00011,347,00023,555,000250,585,00018,631,0008,205,00064,130,000133,909,000191,341,000-19,576,000-20,773,000-5,530,0005,057,000-2,894,000154,239,000
cash and cash equivalents
cash-1,913,00057,760,00060,799,00039,994,000-52,330,000104,286,000-19,648,00038,508,00039,790,000-56,205,0006,287,00021,649,00012,800,00012,537,00038,879,000
overdraft7,845,00046,015,00058,594,00028,078,000-6,398,00084,200,000000000000
change in cash-9,758,00011,745,0002,205,00011,916,000-45,932,00020,086,000-19,648,00038,508,00039,790,000-56,205,0006,287,00021,649,00012,800,00012,537,00038,879,000

samworth brothers 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 samworth brothers limited. Get real-time insights into samworth brothers 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

Samworth Brothers Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for samworth brothers limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in LE13 area or any other competitors across 12 key performance metrics.

samworth brothers limited directors

Samworth Brothers Limited currently has 8 directors. The longest serving directors include Mr Mark Samworth (Feb 1996) and Mr Paul Davey (Jan 2015).

officercountryagestartendrole
Mr Mark Samworth54 years Feb 1996- Director
Mr Paul Davey60 years Jan 2015- Director
Mr Simon Wookey58 years Jan 2019- Director
Mrs Joanne Werth52 years Jun 2023- Director
Mr Darren Haynes56 years Jun 2023- Director
Mr Charles NobleUnited Kingdom47 years Jan 2024- Director
Miss Sunita Kaushal51 years Jul 2024- Director
Mr Samuel Mitchell53 years Sep 2024- Director

P&L

December 2023

turnover

1.3b

+12%

operating profit

41.8m

-2%

gross margin

17.3%

+3.2%

turnover

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

Balance Sheet

December 2023

net assets

160.2m

-0.13%

total assets

786.3m

+0.08%

cash

95.8m

-0.02%

net assets

Total assets minus all liabilities

samworth brothers limited company details

company number

03116767

Type

Private limited with Share Capital

industry

10890 - Manufacture of other food products n.e.c.

incorporation date

October 1995

age

30

incorporated

UK

ultimate parent company

CIBUS HOLDINGS UNLIMITED

accounts

Full Accounts

last accounts submitted

December 2023

previous names

powermine limited (April 1996)

accountant

-

auditor

BDO LLP

address

chetwode house, 1 samworth way, melton mowbray, leicestershire, LE13 1GA

Bank

HSBC BANK PLC

Legal Advisor

-

samworth brothers 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 did not find charges/mortgages relating to samworth brothers limited.

samworth brothers 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 SAMWORTH BROTHERS LIMITED. This can take several minutes, an email will notify you when this has completed.

samworth brothers limited Companies House Filings - See Documents

datedescriptionview/download