grosvenor food & agtech limited

5

grosvenor food & agtech limited Company Information

Share GROSVENOR FOOD & AGTECH LIMITED
Live 
MatureLargeHigh

Company Number

03221116

Registered Address

70 grosvenor street, london, W1K 3JP

Industry

Activities of head offices

 

Telephone

01244670970

Next Accounts Due

September 2024

Group Structure

View All

Directors

Francis Scott13 Years

William Kendall12 Years

View All

Shareholders

m.g.a. mclintock & f.a. scott the duke of westminster 29.2%

m.r. preston & m.g.a. mclintock & f.c. reynolds 24.4%

View All

grosvenor food & agtech limited Estimated Valuation

£149.7m

Pomanda estimates the enterprise value of GROSVENOR FOOD & AGTECH LIMITED at £149.7m based on a Turnover of £37.7m and 3.97x industry multiple (adjusted for size and gross margin).

grosvenor food & agtech limited Estimated Valuation

£0

Pomanda estimates the enterprise value of GROSVENOR FOOD & AGTECH LIMITED at £0 based on an EBITDA of £-10.9m and a 6.81x industry multiple (adjusted for size and gross margin).

grosvenor food & agtech limited Estimated Valuation

£1.7b

Pomanda estimates the enterprise value of GROSVENOR FOOD & AGTECH LIMITED at £1.7b based on Net Assets of £427.2m and 3.95x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Grosvenor Food & Agtech Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Grosvenor Food & Agtech Limited Overview

Grosvenor Food & Agtech Limited is a live company located in london, W1K 3JP with a Companies House number of 03221116. It operates in the activities of head offices sector, SIC Code 70100. Founded in July 1996, it's largest shareholder is m.g.a. mclintock & f.a. scott the duke of westminster with a 29.2% stake. Grosvenor Food & Agtech Limited is a mature, large sized company, Pomanda has estimated its turnover at £37.7m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Grosvenor Food & Agtech Limited Health Check

Pomanda's financial health check has awarded Grosvenor Food & Agtech Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £37.7m, make it larger than the average company (£20.3m)

£37.7m - Grosvenor Food & Agtech Limited

£20.3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (3%)

19% - Grosvenor Food & Agtech Limited

3% - Industry AVG

production

Production

with a gross margin of 16.2%, this company has a higher cost of product (33.2%)

16.2% - Grosvenor Food & Agtech Limited

33.2% - Industry AVG

profitability

Profitability

an operating margin of -66.6% make it less profitable than the average company (6%)

-66.6% - Grosvenor Food & Agtech Limited

6% - Industry AVG

employees

Employees

with 230 employees, this is above the industry average (119)

230 - Grosvenor Food & Agtech Limited

119 - Industry AVG

paystructure

Pay Structure

on an average salary of £93.9k, the company has a higher pay structure (£45.8k)

£93.9k - Grosvenor Food & Agtech Limited

£45.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £163.8k, this is equally as efficient (£187.7k)

£163.8k - Grosvenor Food & Agtech Limited

£187.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 45 days, this is near the average (47 days)

45 days - Grosvenor Food & Agtech Limited

47 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 31 days, this is quicker than average (45 days)

31 days - Grosvenor Food & Agtech Limited

45 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 13 days, this is less than average (51 days)

13 days - Grosvenor Food & Agtech Limited

51 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 42 weeks, this is more cash available to meet short term requirements (16 weeks)

42 weeks - Grosvenor Food & Agtech Limited

16 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 3.9%, this is a lower level of debt than the average (57.4%)

3.9% - Grosvenor Food & Agtech Limited

57.4% - Industry AVG

grosvenor food & agtech 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 grosvenor food & agtech limited. Get real-time insights into grosvenor food & agtech 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

Grosvenor Food & Agtech Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for grosvenor food & agtech limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

grosvenor food & agtech limited Ownership

GROSVENOR FOOD & AGTECH LIMITED Shareholders

m.g.a. mclintock & f.a. scott the duke of westminster 29.22%
m.r. preston & m.g.a. mclintock & f.c. reynolds 24.43%
m.r. preston & m.g.a. mclintock & w.b. kendall 24.16%
hugh richard louis the duke of westminster 11.34%
m.r. preston & f.c. reynolds & w.b. kendall 6.95%
m.r. preston & f.c. reynolds & f.a. scott 1.65%
m.g.a mclintock & f.a. scott the duke of westminster 1.48%
m.g.a. mclintock & f.c. reynolds & m.r. preston 0.79%

grosvenor food & agtech limited directors

Grosvenor Food & Agtech Limited currently has 12 directors. The longest serving directors include Mr Francis Scott (Jan 2011) and Mr William Kendall (Jan 2012).

officercountryagestartendrole
Mr Francis ScottUnited Kingdom64 years Jan 2011- Director
Mr William Kendall62 years Jan 2012- Director
Mr Mark Preston56 years Jan 2017- Director
Mr Anthony JamesEngland55 years May 2017- Director
Mr Johann DolezalekUnited Kingdom68 years May 2017- Director
Mrs. Katrin BurtUnited Kingdom48 years Feb 2020- Director
Montell BayerUnited Kingdom57 years Feb 2020- Director
Mr Peter KristensenUnited Kingdom48 years Feb 2020- Director
Mrs Fiona Emmett42 years Jul 2020- Director
Mr Jonathon Bond60 years Jan 2023- Director

GROSVENOR FOOD & AGTECH LIMITED financials

EXPORTms excel logo

Grosvenor Food & Agtech Limited's latest turnover from December 2022 is £37.7 million and the company has net assets of £427.2 million. According to their latest financial statements, Grosvenor Food & Agtech Limited has 230 employees and maintains cash reserves of £10 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover37,681,00038,630,00017,075,00022,208,00020,396,00023,471,00021,739,00018,037,00032,349,00032,777,00033,980,00037,766,00031,786,00029,442,000
Other Income Or Grants00000000000000
Cost Of Sales31,582,00030,848,00012,907,00012,367,00013,866,00016,473,00018,033,00014,133,00022,999,00022,798,00023,490,00024,780,00019,613,00018,021,000
Gross Profit6,099,0007,782,0004,168,0009,841,0006,530,0006,998,0003,706,0003,904,0009,350,0009,979,00010,490,00012,986,00012,173,00011,421,000
Admin Expenses31,206,00059,676,00048,245,00034,297,00028,854,00015,261,00010,637,0006,354,000570,00011,165,00011,813,00022,231,00010,922,00010,870,000
Operating Profit-25,107,000-51,894,000-44,077,000-24,456,000-22,324,000-8,263,000-6,931,000-2,450,0008,780,000-1,186,000-1,323,000-9,245,0001,251,000551,000
Interest Payable407,000200,00094,000096,00043,000392,000963,000185,000118,00039,0003,0002,0000
Interest Receivable2,132,000856,000476,000791,000765,000908,0001,011,00013,000245,000119,00040,00064,00052,00067,000
Pre-Tax Profit-51,852,000-13,198,000-33,336,000-47,164,000-22,195,000-30,413,0001,142,000252,0007,871,000-2,457,000-156,000-9,111,0001,620,000616,000
Tax-593,000227,000-49,000244,00091,0004,996,000-2,657,000-1,566,000-150,00043,000-182,000-223,000-219,00017,000
Profit After Tax-52,445,000-12,971,000-33,385,000-46,920,000-22,104,000-25,417,000-1,515,000-1,314,0007,721,000-2,414,000-338,000-9,334,0001,401,000633,000
Dividends Paid00000000000000
Retained Profit-45,886,000-8,460,000-30,952,000-43,225,000-20,884,000-25,383,000-1,515,000-1,314,0007,721,000-2,414,000-338,000-9,334,0001,401,000633,000
Employee Costs21,597,00028,337,00023,703,00020,390,00016,130,00013,828,00011,704,0008,615,00013,079,00014,224,00013,953,00012,588,00011,329,00010,211,000
Number Of Employees230320297294217331240218318370330379367329
EBITDA*-10,935,000-29,869,000-23,742,000-14,144,000-16,951,000-5,335,000-4,046,000-960,00010,675,000302,000104,000-7,234,0003,189,0002,452,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets2,319,00010,659,00022,115,00022,266,00020,957,00016,188,00016,634,00015,071,00013,446,00014,711,00010,818,0009,711,00017,990,00018,629,000
Intangible Assets12,796,00041,828,00062,360,00037,548,00016,310,00011,496,0002,725,0002,413,0001,386,000535,000573,000531,0001,261,000691,000
Investments & Other313,113,000168,855,000108,815,00078,065,00097,155,00087,645,00098,304,00058,772,00043,968,00013,556,0007,660,0003,493,000821,000127,000
Debtors (Due After 1 year)756,0002,069,000791,000760,000157,000551,0006,000327,000271,000360,000316,000447,000983,00073,000
Total Fixed Assets328,984,000223,411,000194,081,000138,639,000134,579,000115,880,000117,669,00076,583,00059,071,00029,162,00019,367,00014,182,00021,055,00019,520,000
Stock & work in progress1,208,0008,233,0009,909,0006,529,0006,702,0005,186,0005,449,0005,104,0004,197,0004,983,0004,151,0005,849,0005,569,0004,550,000
Trade Debtors4,685,0007,078,0005,556,0003,372,0002,815,0002,632,0003,554,0004,579,0004,402,0007,211,0007,218,0006,055,0005,310,0003,729,000
Group Debtors042,231,000000000000000
Misc Debtors6,586,0008,209,0004,116,0003,977,0003,660,0002,476,00032,606,0002,950,0001,825,0001,101,0001,205,0002,580,0001,788,0001,837,000
Cash9,982,00034,514,00032,714,00032,663,00040,069,00034,278,00014,588,0004,489,0002,675,00011,822,0004,270,0003,845,0002,940,0006,593,000
misc current assets93,085,00041,995,00071,372,00056,278,00090,210,00063,390,00073,475,0001,0001,0001,0001,0001,0002,512,0002,500,000
total current assets115,546,000142,260,000123,667,000102,819,000143,456,000107,962,000129,672,00017,123,00013,100,00025,118,00016,845,00018,330,00018,119,00019,209,000
total assets444,530,000365,671,000317,748,000241,458,000278,035,000223,842,000247,341,00093,706,00072,171,00054,280,00036,212,00032,512,00039,174,00038,729,000
Bank overdraft00000000000000
Bank loan00000000000000
Trade Creditors 2,740,0004,213,0007,078,0002,515,0002,188,0001,277,0001,643,0002,033,0001,447,0007,554,0006,845,0007,465,0005,188,0006,570,000
Group/Directors Accounts00000000000000
other short term finances2,649,0001,081,00060,000412,00053,00051,00062,0000000000
hp & lease commitments249,000185,00078,000174,00088,00053,0005,00027,0003,0005,0006,0009,00035,0004,000
other current liabilities6,664,00015,235,0008,803,0003,534,0003,577,0003,661,0004,219,0002,021,0003,071,0004,978,0004,522,0003,570,0003,149,0002,754,000
total current liabilities12,302,00020,714,00016,019,0006,635,0005,906,0005,042,0005,929,0004,081,0004,521,00012,537,00011,373,00011,044,0008,372,0009,328,000
loans0961,0001,022,000700,0001,116,0001,174,000328,00037,642,00016,066,00003,500,000000
hp & lease commitments505,00086,00040,000118,000213,000172,00015,000011,00000000
Accruals and Deferred Income844,000854,0002,732,0003,669,0002,568,0002,333,000494,0001,233,0001,112,00000000
other liabilities0000433,00000009,00011,000000
provisions3,670,00002,031,000306,0000515,0006,006,0001,697,000696,00000000
total long term liabilities5,019,0001,901,0005,825,0004,793,0004,330,0004,194,0006,843,00040,572,00017,885,0009,0003,511,000000
total liabilities17,321,00022,615,00021,844,00011,428,00010,236,0009,236,00012,772,00044,653,00022,406,00012,546,00014,884,00011,044,0008,372,0009,328,000
net assets427,209,000339,255,000295,904,000229,383,000265,861,000213,375,000234,546,00049,040,00049,752,00041,734,00021,328,00021,468,00030,802,00029,401,000
total shareholders funds427,209,000339,255,000295,904,000229,383,000265,861,000213,375,000234,546,00049,040,00049,752,00041,734,00021,328,00021,468,00030,802,00029,401,000
Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit-25,107,000-51,894,000-44,077,000-24,456,000-22,324,000-8,263,000-6,931,000-2,450,0008,780,000-1,186,000-1,323,000-9,245,0001,251,000551,000
Depreciation1,225,0003,028,0003,514,0002,475,0001,757,0002,172,0002,380,0001,323,0001,839,0001,398,0001,330,0001,884,0001,886,0001,855,000
Amortisation12,947,00018,997,00016,821,0007,837,0003,616,000756,000505,000167,00056,00090,00097,000127,00052,00046,000
Tax-593,000227,000-49,000244,00091,0004,996,000-2,657,000-1,566,000-150,00043,000-182,000-223,000-219,00017,000
Stock-7,025,000-1,676,0003,380,000-173,0001,516,000-263,000345,000121,000-786,000832,000-1,698,000280,0001,019,0004,550,000
Debtors-47,560,00049,124,0002,354,0001,477,000973,000-30,507,00028,310,000-816,000-2,174,000-67,000-343,0001,001,0002,442,0005,639,000
Creditors-1,473,000-2,865,0004,563,000327,000911,000-366,000-390,000-5,521,000-6,107,000709,000-620,0002,277,000-1,382,0006,570,000
Accruals and Deferred Income-8,581,0004,554,0004,332,0001,058,000151,0001,281,0001,459,000-1,724,000-795,000456,000952,000421,000395,0002,754,000
Deferred Taxes & Provisions3,670,000-2,031,0001,725,000306,000-515,000-5,491,0004,309,0001,697,000696,00000000
Cash flow from operations36,673,000-77,432,000-18,905,000-13,513,000-18,802,00025,855,000-29,980,000-7,379,0007,279,000745,0002,295,000-6,040,000-1,478,0001,604,000
Investing Activities
capital expenditure0000-1,380,00013,610,00045,021,000-15,705,000-12,699,000-7,208,000-3,160,000-2,862,000-1,762,000-1,450,000
Change in Investments144,258,00060,040,00030,750,000-19,090,0009,510,000-10,659,00039,532,00045,216,00030,412,0005,896,0004,167,0002,672,000694,000127,000
cash flow from investments-144,258,000-60,040,000-30,750,00019,090,000-10,890,00024,269,0005,489,000-60,921,000-43,111,000-13,104,000-7,327,000-5,534,000-2,456,000-1,577,000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 1,568,0001,021,000-352,000359,0002,000-11,00062,0000000000
Long term loans-961,000-61,000322,000-416,000-58,000846,000-37,314,00037,642,00016,066,000-3,500,0003,500,000000
Hire Purchase and Lease Commitments483,000153,000-174,000-9,00076,000205,000-7,00022,0009,000-1,000-3,000-26,00031,0004,000
other long term liabilities000-433,000433,00000-9,000-9,000-2,00011,000000
share issue133,840,00051,811,00097,473,0006,747,00073,370,0004,212,000187,021,0008,620,000297,00022,820,000198,0000028,768,000
interest1,725,000656,000382,000791,000669,000865,000619,000-950,00060,0001,0001,00061,00050,00067,000
cash flow from financing136,655,00053,580,00097,651,0007,039,00074,492,0006,117,000150,381,00045,325,00016,423,00019,318,0003,707,00035,00081,00028,839,000
cash and cash equivalents
cash-24,532,0001,800,00051,000-7,406,0005,791,00019,690,00010,099,000-7,333,000-9,147,0007,552,000425,000905,000-3,653,0006,593,000
overdraft00000000000000
change in cash-24,532,0001,800,00051,000-7,406,0005,791,00019,690,00010,099,000-7,333,000-9,147,0007,552,000425,000905,000-3,653,0006,593,000

P&L

December 2022

turnover

37.7m

-2%

operating profit

-25.1m

-52%

gross margin

16.2%

-19.65%

turnover

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

Balance Sheet

December 2022

net assets

427.2m

+0.26%

total assets

444.5m

+0.22%

cash

10m

-0.71%

net assets

Total assets minus all liabilities

grosvenor food & agtech limited company details

company number

03221116

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

July 1996

age

28

accounts

Group

ultimate parent company

None

previous names

wheatsheaf group limited (July 2022)

wheatsheaf investments limited (August 2016)

See more

incorporated

UK

address

70 grosvenor street, london, W1K 3JP

last accounts submitted

December 2022

grosvenor food & agtech 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 1 charges/mortgages relating to grosvenor food & agtech limited. Currently there are 0 open charges and 1 have been satisfied in the past.

charges

grosvenor food & agtech limited Companies House Filings - See Documents

datedescriptionview/download