agrial fresh produce ltd

agrial fresh produce ltd Company Information

Share AGRIAL FRESH PRODUCE LTD
Live 
MatureMegaLow

Company Number

03687920

Industry

Other processing and preserving of fruit and vegetables

 

Shareholders

floreale holding

Group Structure

View All

Contact

Registered Address

florette house wood end lane, fradley, lichfield, staffordshire, WS13 8NF

agrial fresh produce ltd Estimated Valuation

£115.6m

Pomanda estimates the enterprise value of AGRIAL FRESH PRODUCE LTD at £115.6m based on a Turnover of £107.6m and 1.07x industry multiple (adjusted for size and gross margin).

agrial fresh produce ltd Estimated Valuation

£7.3m

Pomanda estimates the enterprise value of AGRIAL FRESH PRODUCE LTD at £7.3m based on an EBITDA of £800k and a 9.16x industry multiple (adjusted for size and gross margin).

agrial fresh produce ltd Estimated Valuation

£78.9m

Pomanda estimates the enterprise value of AGRIAL FRESH PRODUCE LTD at £78.9m based on Net Assets of £45.2m and 1.75x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Agrial Fresh Produce Ltd Overview

Agrial Fresh Produce Ltd is a live company located in lichfield, WS13 8NF with a Companies House number of 03687920. It operates in the other processing and preserving of fruit and vegetables sector, SIC Code 10390. Founded in December 1998, it's largest shareholder is floreale holding with a 100% stake. Agrial Fresh Produce Ltd is a mature, mega sized company, Pomanda has estimated its turnover at £107.6m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Agrial Fresh Produce Ltd Health Check

Pomanda's financial health check has awarded Agrial Fresh Produce Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

2 Regular

positive_score

3 Weak

size

Size

annual sales of £107.6m, make it larger than the average company (£24.1m)

£107.6m - Agrial Fresh Produce Ltd

£24.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (3.2%)

1% - Agrial Fresh Produce Ltd

3.2% - Industry AVG

production

Production

with a gross margin of 22.5%, this company has a lower cost of product (17.7%)

22.5% - Agrial Fresh Produce Ltd

17.7% - Industry AVG

profitability

Profitability

an operating margin of -5.2% make it less profitable than the average company (2.2%)

-5.2% - Agrial Fresh Produce Ltd

2.2% - Industry AVG

employees

Employees

with 868 employees, this is above the industry average (115)

868 - Agrial Fresh Produce Ltd

115 - Industry AVG

paystructure

Pay Structure

on an average salary of £38k, the company has an equivalent pay structure (£36.2k)

£38k - Agrial Fresh Produce Ltd

£36.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £123.9k, this is less efficient (£182.2k)

£123.9k - Agrial Fresh Produce Ltd

£182.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 36 days, this is earlier than average (48 days)

36 days - Agrial Fresh Produce Ltd

48 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 39 days, this is close to average (39 days)

39 days - Agrial Fresh Produce Ltd

39 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 13 days, this is less than average (39 days)

13 days - Agrial Fresh Produce Ltd

39 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 8 weeks, this is more cash available to meet short term requirements (5 weeks)

8 weeks - Agrial Fresh Produce Ltd

5 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 40.3%, this is a lower level of debt than the average (49.3%)

40.3% - Agrial Fresh Produce Ltd

49.3% - Industry AVG

AGRIAL FRESH PRODUCE LTD financials

EXPORTms excel logo

Agrial Fresh Produce Ltd's latest turnover from December 2023 is £107.6 million and the company has net assets of £45.2 million. According to their latest financial statements, Agrial Fresh Produce Ltd has 868 employees and maintains cash reserves of £3.2 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
Turnover107,566,000115,790,000113,840,000103,061,000123,117,000127,055,00046,423,00045,867,00051,506,00053,191,00056,116,00053,364,00050,160,00045,375,00043,440,000
Other Income Or Grants000000000000000
Cost Of Sales83,341,00087,305,00089,403,00080,442,00091,626,00098,689,00029,882,00029,227,00032,595,00035,294,00032,154,00028,067,00025,277,00023,549,00023,001,000
Gross Profit24,225,00028,485,00024,437,00022,619,00031,491,00028,366,00016,541,00016,640,00018,911,00017,897,00023,962,00025,297,00024,883,00021,826,00020,439,000
Admin Expenses29,778,00036,206,00032,964,00028,191,00031,176,00025,860,00014,661,00014,038,00015,971,00012,641,00019,762,00020,391,00017,433,00016,246,00015,324,000
Operating Profit-5,553,000-7,721,000-8,527,000-5,572,000315,0002,506,0001,880,0002,602,0002,940,0005,256,0004,200,0004,906,0007,450,0005,580,0005,115,000
Interest Payable1,392,0001,464,0001,171,0001,347,0001,661,0001,750,000688,000196,000111,00097,00069,000115,000199,000227,000148,000
Interest Receivable01,00002,0005,00067,000018,00035,00046,00005,0007,0002,0005,000
Pre-Tax Profit-6,945,000-9,184,000-9,698,000-6,917,000-1,341,000-3,189,0001,492,0002,424,0002,864,0005,205,0004,131,0004,796,0007,258,0005,355,0005,636,000
Tax500,000263,0001,173,000578,000-274,000311,000-255,000-548,000-650,000-1,292,000-1,067,000-1,534,000-2,031,000-1,547,000-1,572,000
Profit After Tax-6,445,000-8,921,000-8,525,000-6,339,000-1,615,000-2,878,0001,237,0001,876,0002,214,0003,913,0003,064,0003,262,0005,227,0003,808,0004,064,000
Dividends Paid000000004,000,0003,500,0003,500,0004,000,0004,000,0004,000,0003,000,000
Retained Profit-6,445,000-8,921,000-8,525,000-6,339,000-1,615,000-2,878,0001,237,0001,876,000-1,786,000413,000-436,000-738,0001,227,000-192,0001,064,000
Employee Costs33,016,00035,995,00034,921,00030,459,00033,356,00033,244,00011,743,00011,695,00012,784,00013,680,00012,887,00011,859,00010,148,0008,846,0008,706,000
Number Of Employees8689009891,0591,1741,236373393386403422408346358385
EBITDA*800,000-1,097,000-2,926,000195,0006,598,0004,235,0003,609,0004,091,0004,271,0006,624,0005,585,0006,282,0008,775,0007,090,0006,649,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets21,408,00021,392,00022,249,00022,116,00025,735,00029,393,00031,997,00011,329,00010,757,00010,185,0009,858,00010,327,00010,691,00011,409,00012,655,000
Intangible Assets26,065,00028,827,00031,595,00034,353,00037,113,00039,891,00042,637,00000000000
Investments & Other2,374,0002,377,0002,377,0002,377,0002,377,0003,00062,113,00013,242,0005,069,0005,069,0005,069,0005,073,0006,069,0006,069,0006,069,000
Debtors (Due After 1 year)7,032,0006,532,000000000550,0001,110,0001,397,0001,200,000000
Total Fixed Assets56,879,00059,128,00056,221,00058,846,00065,225,00069,287,000136,747,00024,571,00016,376,00016,364,00016,324,00016,600,00016,760,00017,478,00018,724,000
Stock & work in progress3,195,0003,220,0003,175,0002,100,0002,277,0002,990,0002,486,000757,000686,000922,000921,000884,000913,000772,000634,000
Trade Debtors10,807,00011,381,00012,008,00010,088,00012,606,00013,543,00014,385,0004,353,0004,700,0005,117,0005,367,0005,736,0005,417,0005,419,0003,937,000
Group Debtors175,000178,000129,000258,00031,0003,00038,000373,000372,000412,000542,000450,000530,000416,00069,000
Misc Debtors1,502,0002,191,0001,844,0002,126,0001,682,0001,100,0001,104,000678,000685,000460,000754,000904,000362,000315,000424,000
Cash3,226,0004,254,0006,291,0005,794,0002,132,0002,283,0004,991,000506,000847,0001,346,0001,372,0002,993,0004,503,0002,224,0002,650,000
misc current assets006,802,0006,532,0007,132,0002,611,000250,0000113,000000000
total current assets18,905,00021,224,00030,249,00026,898,00025,860,00022,530,00023,254,0006,667,0007,403,0008,257,0008,956,00010,967,00011,725,0009,146,0007,714,000
total assets75,784,00080,352,00086,470,00085,744,00091,085,00091,817,000160,001,00031,238,00023,779,00024,621,00025,280,00027,567,00028,485,00026,624,00026,438,000
Bank overdraft5,473,0009,537,00000000000050,000000
Bank loan0005,729,00019,099,0000000000158,000100,000100,000
Trade Creditors 9,033,00010,024,0009,632,0009,934,00010,737,00013,355,00012,404,0004,340,0003,360,0004,418,0005,580,0004,977,0004,592,0003,580,0002,852,000
Group/Directors Accounts897,0006,320,000504,0001,519,0001,835,00012,197,00070,889,000561,0003,734,0001,900,0002,108,0002,884,0002,350,0001,526,000991,000
other short term finances006,312,00001,127,0000278,0002,446,0000000000
hp & lease commitments00012,00035,00054,00049,00000000050,000251,000
other current liabilities4,977,0006,336,0007,704,0007,104,0005,710,0004,741,0006,477,0003,434,0003,340,0003,479,0002,441,0003,226,0003,256,0003,465,0004,920,000
total current liabilities20,380,00032,217,00024,152,00024,298,00038,543,00030,347,00090,097,00010,781,00010,434,0009,797,00010,129,00011,137,00010,356,0008,721,0009,114,000
loans10,000,00021,286,00026,545,00015,361,00021,006,00026,651,00032,296,0006,646,0001,271,0001,270,0001,957,0002,800,0003,693,0004,636,0003,679,000
hp & lease commitments000012,00040,00093,000000000050,000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions193,000193,000391,0001,855,0002,018,0002,539,0002,812,000114,000160,00072,0000068,000126,000262,000
total long term liabilities10,193,00021,479,00026,936,00017,216,00023,036,00029,230,00035,201,0006,760,0001,431,0001,342,0001,957,0002,800,0003,761,0004,762,0003,991,000
total liabilities30,573,00053,696,00051,088,00041,514,00061,579,00059,577,000125,298,00017,541,00011,865,00011,139,00012,086,00013,937,00014,117,00013,483,00013,105,000
net assets45,211,00026,656,00035,382,00044,230,00029,506,00032,240,00034,703,00013,697,00011,914,00013,482,00013,194,00013,630,00014,368,00013,141,00013,333,000
total shareholders funds45,211,00026,656,00035,382,00044,230,00029,506,00032,240,00034,703,00013,697,00011,914,00013,482,00013,194,00013,630,00014,368,00013,141,00013,333,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-5,553,000-7,721,000-8,527,000-5,572,000315,0002,506,0001,880,0002,602,0002,940,0005,256,0004,200,0004,906,0007,450,0005,580,0005,115,000
Depreciation3,591,0003,856,0004,329,0004,499,0004,779,0001,729,0001,729,0001,489,0001,331,0001,368,0001,385,0001,376,0001,325,0001,510,0001,534,000
Amortisation2,762,0002,768,0001,272,0001,268,0001,504,0000000000000
Tax500,000263,0001,173,000578,000-274,000311,000-255,000-548,000-650,000-1,292,000-1,067,000-1,534,000-2,031,000-1,547,000-1,572,000
Stock-25,00045,0001,075,000-177,000-713,000504,0001,729,00071,000-236,0001,00037,000-29,000141,000138,000634,000
Debtors-766,0006,301,0001,509,000-1,847,000-327,000-881,00010,123,000-903,000-792,000-961,000-230,0001,981,000159,0001,720,0004,430,000
Creditors-991,000392,000-302,000-803,000-2,618,000951,0008,064,000980,000-1,058,000-1,162,000603,000385,0001,012,000728,0002,852,000
Accruals and Deferred Income-1,359,000-1,368,000600,0001,394,000969,000-1,736,0003,043,00094,000-139,0001,038,000-785,000-30,000-209,000-1,455,0004,920,000
Deferred Taxes & Provisions0-198,000-1,464,000-163,000-521,000-273,0002,698,000-46,00088,00072,0000-68,000-58,000-136,000262,000
Cash flow from operations-259,000-8,354,000-5,503,0003,225,0005,194,0003,865,0005,307,0005,403,0003,540,0006,240,0004,529,0003,083,0007,189,0002,822,0008,047,000
Investing Activities
capital expenditure-3,607,000-2,999,000-2,976,000612,000153,0003,621,000-65,034,000-2,061,000-1,903,000-1,695,000-916,000-1,012,000-608,000-2,158,000-3,191,000
Change in Investments-3,0000002,374,000-62,110,00048,871,0008,173,00000-4,000-996,000006,069,000
cash flow from investments-3,604,000-2,999,000-2,976,000612,000-2,221,00065,731,000-113,905,000-10,234,000-1,903,000-1,695,000-912,000-16,000-608,000-2,158,000-9,260,000
Financing Activities
Bank loans00-5,729,000-13,370,00019,099,000000000-158,00058,0000100,000
Group/Directors Accounts-5,423,0005,816,000-1,015,000-316,000-10,362,000-58,692,00070,328,000-3,173,0001,834,000-208,000-776,000534,000824,000535,000991,000
Other Short Term Loans 0-6,312,0006,312,000-1,127,0001,127,000-278,000-2,168,0002,446,0000000000
Long term loans-11,286,000-5,259,00011,184,000-5,645,000-5,645,000-5,645,00025,650,0005,375,0001,000-687,000-843,000-893,000-943,000957,0003,679,000
Hire Purchase and Lease Commitments00-12,000-35,000-47,000-48,000142,00000000-50,000-251,000301,000
other long term liabilities000000000000000
share issue25,000,000195,000-323,00021,063,000-1,119,000415,00019,769,000-93,000218,000-125,000000012,269,000
interest-1,392,000-1,463,000-1,171,000-1,345,000-1,656,000-1,683,000-688,000-178,000-76,000-51,000-69,000-110,000-192,000-225,000-143,000
cash flow from financing6,899,000-7,023,0009,246,000-775,0001,397,000-65,931,000113,033,0004,377,0001,977,000-1,071,000-1,688,000-627,000-303,0001,016,00017,197,000
cash and cash equivalents
cash-1,028,000-2,037,000497,0003,662,000-151,000-2,708,0004,485,000-341,000-499,000-26,000-1,621,000-1,510,0002,279,000-426,0002,650,000
overdraft-4,064,0009,537,00000000000-50,00050,000000
change in cash3,036,000-11,574,000497,0003,662,000-151,000-2,708,0004,485,000-341,000-499,000-26,000-1,571,000-1,560,0002,279,000-426,0002,650,000

agrial fresh produce ltd 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 agrial fresh produce ltd. Get real-time insights into agrial fresh produce ltd'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

Agrial Fresh Produce Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for agrial fresh produce ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in WS13 area or any other competitors across 12 key performance metrics.

agrial fresh produce ltd Ownership

AGRIAL FRESH PRODUCE LTD group structure

Agrial Fresh Produce Ltd has 4 subsidiary companies.

Ultimate parent company

AGRIAL

#0114705

FLORETTE HOLDING SAS

#0029251

2 parents

AGRIAL FRESH PRODUCE LTD

03687920

4 subsidiaries

AGRIAL FRESH PRODUCE LTD Shareholders

floreale holding 100%

agrial fresh produce ltd directors

Agrial Fresh Produce Ltd currently has 4 directors. The longest serving directors include Mr Dan Hayat (Jan 2015) and Mr Douglas Robertson (May 2016).

officercountryagestartendrole
Mr Dan HayatEngland50 years Jan 2015- Director
Mr Douglas RobertsonEngland55 years May 2016- Director
Mr Jean-Marc FaujourEngland62 years Dec 2021- Director
Mr Guy TedburyEngland41 years Aug 2024- Director

P&L

December 2023

turnover

107.6m

-7%

operating profit

-5.6m

-28%

gross margin

22.6%

-8.45%

turnover

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

Balance Sheet

December 2023

net assets

45.2m

+0.7%

total assets

75.8m

-0.06%

cash

3.2m

-0.24%

net assets

Total assets minus all liabilities

agrial fresh produce ltd company details

company number

03687920

Type

Private limited with Share Capital

industry

10390 - Other processing and preserving of fruit and vegetables

incorporation date

December 1998

age

26

incorporated

UK

ultimate parent company

AGRIAL

accounts

Full Accounts

last accounts submitted

December 2023

previous names

florette uk + ireland limited (January 2018)

soleco uk limited (June 2013)

See more

accountant

-

auditor

PRICEWATERHOUSECOOPERSS LLP

address

florette house wood end lane, fradley, lichfield, staffordshire, WS13 8NF

Bank

BARCLAYS BANK PLC

Legal Advisor

-

agrial fresh produce ltd 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 7 charges/mortgages relating to agrial fresh produce ltd. Currently there are 5 open charges and 2 have been satisfied in the past.

agrial fresh produce ltd 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 AGRIAL FRESH PRODUCE LTD. This can take several minutes, an email will notify you when this has completed.

agrial fresh produce ltd Companies House Filings - See Documents

datedescriptionview/download