halewood artisanal spirits (uk) limited

halewood artisanal spirits (uk) limited Company Information

Share HALEWOOD ARTISANAL SPIRITS (UK) LIMITED
Live 
MatureMegaDeclining

Company Number

03920410

Industry

Manufacture of other non-distilled fermented beverages

 

Manufacture of cider and other fruit wines

 

Directors

Lee Tayburn

James Stocker

View All

Shareholders

halewood international holdings (uk) ltd

Group Structure

View All

Contact

Registered Address

3 spire road, rushden, NN10 0FN

halewood artisanal spirits (uk) limited Estimated Valuation

£192.9m

Pomanda estimates the enterprise value of HALEWOOD ARTISANAL SPIRITS (UK) LIMITED at £192.9m based on a Turnover of £150.1m and 1.29x industry multiple (adjusted for size and gross margin).

halewood artisanal spirits (uk) limited Estimated Valuation

£0

Pomanda estimates the enterprise value of HALEWOOD ARTISANAL SPIRITS (UK) LIMITED at £0 based on an EBITDA of £-11m and a 7.1x industry multiple (adjusted for size and gross margin).

halewood artisanal spirits (uk) limited Estimated Valuation

£0

Pomanda estimates the enterprise value of HALEWOOD ARTISANAL SPIRITS (UK) LIMITED at £0 based on Net Assets of £-34.8m and 1.98x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Halewood Artisanal Spirits (uk) Limited Overview

Halewood Artisanal Spirits (uk) Limited is a live company located in rushden, NN10 0FN with a Companies House number of 03920410. It operates in the manufacture of cider and other fruit wines sector, SIC Code 11030. Founded in February 2000, it's largest shareholder is halewood international holdings (uk) ltd with a 100% stake. Halewood Artisanal Spirits (uk) Limited is a mature, mega sized company, Pomanda has estimated its turnover at £150.1m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Halewood Artisanal Spirits (uk) Limited Health Check

Pomanda's financial health check has awarded Halewood Artisanal Spirits (Uk) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

3 Regular

positive_score

6 Weak

size

Size

annual sales of £150.1m, make it larger than the average company (£18.6m)

£150.1m - Halewood Artisanal Spirits (uk) Limited

£18.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -15%, show it is growing at a slower rate (-0.2%)

-15% - Halewood Artisanal Spirits (uk) Limited

-0.2% - Industry AVG

production

Production

with a gross margin of 19%, this company has a comparable cost of product (22%)

19% - Halewood Artisanal Spirits (uk) Limited

22% - Industry AVG

profitability

Profitability

an operating margin of -10% make it less profitable than the average company (2.9%)

-10% - Halewood Artisanal Spirits (uk) Limited

2.9% - Industry AVG

employees

Employees

with 322 employees, this is above the industry average (80)

322 - Halewood Artisanal Spirits (uk) Limited

80 - Industry AVG

paystructure

Pay Structure

on an average salary of £48.8k, the company has an equivalent pay structure (£41.8k)

£48.8k - Halewood Artisanal Spirits (uk) Limited

£41.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £466.1k, this is more efficient (£308.5k)

£466.1k - Halewood Artisanal Spirits (uk) Limited

£308.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 101 days, this is later than average (47 days)

101 days - Halewood Artisanal Spirits (uk) Limited

47 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 23 days, this is quicker than average (34 days)

23 days - Halewood Artisanal Spirits (uk) Limited

34 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 58 days, this is in line with average (68 days)

58 days - Halewood Artisanal Spirits (uk) Limited

68 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (6 weeks)

1 weeks - Halewood Artisanal Spirits (uk) Limited

6 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 117.4%, this is a higher level of debt than the average (57.1%)

117.4% - Halewood Artisanal Spirits (uk) Limited

57.1% - Industry AVG

HALEWOOD ARTISANAL SPIRITS (UK) LIMITED financials

EXPORTms excel logo

Halewood Artisanal Spirits (Uk) Limited's latest turnover from July 2023 is £150.1 million and the company has net assets of -£34.8 million. According to their latest financial statements, Halewood Artisanal Spirits (Uk) Limited has 322 employees and maintains cash reserves of £2.8 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jul 2023Jul 2022Jun 2021Jun 2020Jun 2019Jun 2018Jul 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Turnover150,090,000201,757,000210,343,000243,541,000224,096,000181,680,000158,018,000174,134,000188,266,000226,753,000225,979,000215,145,000190,669,000167,973,000
Other Income Or Grants00000000000000
Cost Of Sales121,597,000178,602,000164,196,000193,191,000174,288,000143,441,000125,466,000139,836,000153,846,000186,404,000185,678,000176,242,000156,609,000140,095,000
Gross Profit28,493,00023,155,00046,147,00050,350,00049,808,00038,239,00032,552,00034,298,00034,420,00040,349,00040,301,00038,903,00034,060,00027,878,000
Admin Expenses43,480,00032,527,00049,648,00048,739,00048,360,00039,165,00031,246,00036,012,00040,320,00039,952,00036,955,00033,194,00030,261,00025,332,000
Operating Profit-14,987,000-9,372,000-3,501,0001,611,0001,448,000-926,0001,306,000-1,714,000-5,900,000397,0003,346,0005,709,0003,799,0002,546,000
Interest Payable6,592,0004,650,0004,999,0005,808,0003,554,0001,354,000873,000845,000966,000908,000795,000903,000662,000501,000
Interest Receivable1,037,0001,552,0002,428,0001,584,0001,064,000236,000116,00083,00081,000399,000296,000407,000127,00029,000
Pre-Tax Profit-20,542,000-12,470,000-6,072,000-2,735,000-869,000-2,138,0001,119,000-3,000,000-6,756,000-112,0002,847,0005,213,0003,264,0002,074,000
Tax1,235,000-1,986,000-1,057,000-115,000-423,000-321,00052,000-4,000648,00082,000-951,000-911,000-826,000-479,000
Profit After Tax-19,307,000-14,456,000-7,129,000-2,850,000-1,292,000-2,459,0001,171,000-3,004,000-6,108,000-30,0001,896,0004,302,0002,438,0001,595,000
Dividends Paid00000000000000
Retained Profit-19,307,000-14,456,000-7,129,000-2,850,000-1,292,000-2,459,0001,171,000-3,004,000-6,108,000-30,0001,896,0004,302,0002,438,0001,595,000
Employee Costs15,729,00019,038,00017,645,00020,597,00016,964,00014,615,00012,730,00013,668,00014,581,00015,415,00016,177,00016,433,00014,647,00013,184,000
Number Of Employees322390354408358355315311373388387400380346
EBITDA*-11,008,000-6,180,000-678,0005,297,0003,220,0002,197,0004,354,0001,378,000-2,348,0003,570,0006,287,0007,916,0006,239,0005,084,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jul 2023Jul 2022Jun 2021Jun 2020Jun 2019Jun 2018Jul 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Tangible Assets46,267,00044,199,00032,277,00036,823,00036,587,00030,974,00027,450,00026,691,00029,406,00031,020,00014,708,00013,938,00011,120,0009,768,000
Intangible Assets1,945,0002,019,000434,000134,00022,00015,000000438,000876,000000
Investments & Other81,112,00076,168,00015,667,00016,019,00014,674,00013,893,0007,952,0001,115,000000000
Debtors (Due After 1 year)0074,650,00000000000000
Total Fixed Assets129,324,000122,386,000123,028,00052,976,00051,283,00044,882,00035,402,00027,806,00029,406,00031,458,00015,584,00013,938,00011,120,0009,768,000
Stock & work in progress19,441,00020,866,00031,265,00029,687,00030,773,00020,592,00017,013,00014,165,00014,883,00018,522,00018,810,00019,059,00015,346,00014,849,000
Trade Debtors41,846,00038,466,00054,341,00045,263,00048,862,00035,929,00027,970,00027,524,00026,670,00034,849,00034,609,00035,437,00031,403,00029,985,000
Group Debtors021,840,00034,615,00067,367,00043,042,00021,487,00014,190,0006,716,0007,732,00016,726,00016,449,00011,286,00010,482,0005,344,000
Misc Debtors6,305,0007,961,00011,595,0008,493,0006,415,0002,609,0001,089,0001,508,0002,828,0002,214,0001,347,000894,000649,000686,000
Cash2,787,00043,514,0001,021,000375,0002,166,0006,131,0002,252,0007,500,0002,156,0003,287,0003,250,0005,085,0001,241,0006,128,000
misc current assets00000000000000
total current assets70,379,000132,647,000132,837,000151,185,000131,258,00086,748,00062,514,00057,413,00054,269,00075,598,00074,465,00071,761,00059,121,00056,992,000
total assets199,703,000255,033,000255,865,000204,161,000182,541,000131,630,00097,916,00085,219,00083,675,000107,056,00090,049,00085,699,00070,241,00066,760,000
Bank overdraft0026,229,00048,400,00058,009,00033,226,00021,485,0009,817,0003,836,00017,709,00018,935,00012,169,0005,712,00010,712,000
Bank loan14,999,000002,250,0002,000,000900,000825,0000000000
Trade Creditors 7,682,00011,627,00024,220,00013,702,00012,534,00014,204,00010,966,0008,240,00010,545,0009,424,0009,579,00012,047,0009,475,0008,480,000
Group/Directors Accounts37,964,00042,368,00067,605,00079,701,00063,817,00049,707,00030,454,00030,821,00030,904,00022,215,00019,266,00017,293,00014,097,00010,553,000
other short term finances30,630,00031,449,000000000000000
hp & lease commitments663,000791,00037,000105,000470,000257,000257,000233,000203,0001,298,0001,071,0001,313,0001,043,000986,000
other current liabilities24,833,00044,588,00053,662,00042,622,00023,083,00016,203,00013,495,00023,925,00023,016,00017,626,00017,950,00020,390,00023,717,00022,558,000
total current liabilities116,771,000130,823,000171,753,000186,780,000159,913,000114,497,00077,482,00073,036,00068,504,00068,272,00066,801,00063,212,00054,044,00053,289,000
loans115,248,000136,202,00082,912,00010,250,00013,000,0006,375,0007,275,0000016,500,0000000
hp & lease commitments848,000978,0001,021,000375,0000156,00073,000166,00048,000479,0001,120,0002,083,000103,000677,000
Accruals and Deferred Income00000000000000
other liabilities00000000000000
provisions1,609,0002,496,0001,188,000571,000498,00078,000000442,000633,000703,000732,000709,000
total long term liabilities117,705,000139,676,00085,121,00011,196,00013,498,0006,609,0007,348,000166,00048,00017,421,0001,753,0002,786,000835,0001,386,000
total liabilities234,476,000270,499,000256,874,000197,976,000173,411,000121,106,00084,830,00073,202,00068,552,00085,693,00068,554,00065,998,00054,879,00054,675,000
net assets-34,773,000-15,466,000-1,009,0006,185,0009,130,00010,524,00013,086,00012,017,00015,123,00021,363,00021,495,00019,701,00015,362,00012,085,000
total shareholders funds-34,773,000-15,466,000-1,009,0006,185,0009,130,00010,524,00013,086,00012,017,00015,123,00021,363,00021,495,00019,701,00015,362,00012,085,000
Jul 2023Jul 2022Jun 2021Jun 2020Jun 2019Jun 2018Jul 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Operating Activities
Operating Profit-14,987,000-9,372,000-3,501,0001,611,0001,448,000-926,0001,306,000-1,714,000-5,900,000397,0003,346,0005,709,0003,799,0002,546,000
Depreciation3,348,0002,066,0002,760,0003,640,0001,772,0003,123,0003,048,0003,092,0003,114,0002,735,0002,503,0002,207,0002,440,0002,538,000
Amortisation631,0001,126,00063,00046,0000000438,000438,000438,000000
Tax1,235,000-1,986,000-1,057,000-115,000-423,000-321,00052,000-4,000648,00082,000-951,000-911,000-826,000-479,000
Stock-1,425,000-10,399,0001,578,000-1,086,00010,181,0003,579,0002,848,000-718,000-3,639,000-288,000-249,0003,713,000497,00014,849,000
Debtors-20,116,000-106,934,00054,078,00022,804,00038,294,00016,776,0007,501,000-1,482,000-16,559,0001,384,0004,788,0005,083,0006,519,00036,015,000
Creditors-3,945,000-12,593,00010,518,0001,168,000-1,670,0003,238,0002,726,000-2,305,0001,121,000-155,000-2,468,0002,572,000995,0008,480,000
Accruals and Deferred Income-19,755,000-9,074,00011,040,00019,539,0006,880,0002,708,000-10,430,000909,0005,390,000-324,000-2,440,000-3,327,0001,159,00022,558,000
Deferred Taxes & Provisions-887,0001,308,000617,00073,000420,00078,00000-442,000-191,000-70,000-29,00023,000709,000
Cash flow from operations-12,819,00088,808,000-35,216,0004,244,000-40,048,000-12,455,000-13,647,0002,178,00024,567,0001,886,000-4,181,000-2,575,000574,000-14,512,000
Investing Activities
capital expenditure-5,973,000-16,699,0001,423,000-4,034,000-7,392,000-6,662,000-3,807,000-377,000-1,500,000-19,047,000-4,587,000-5,025,000-3,792,000-12,306,000
Change in Investments4,944,00060,501,000-352,0001,345,000781,0005,941,0006,837,0001,115,000000000
cash flow from investments-10,917,000-77,200,0001,775,000-5,379,000-8,173,000-12,603,000-10,644,000-1,492,000-1,500,000-19,047,000-4,587,000-5,025,000-3,792,000-12,306,000
Financing Activities
Bank loans14,999,0000-2,250,000250,0001,100,00075,000825,0000000000
Group/Directors Accounts-4,404,000-25,237,000-12,096,00015,884,00014,110,00019,253,000-367,000-83,0008,689,0002,949,0001,973,0003,196,0003,544,00010,553,000
Other Short Term Loans -819,00031,449,000000000000000
Long term loans-20,954,00053,290,00072,662,000-2,750,0006,625,000-900,0007,275,0000-16,500,00016,500,0000000
Hire Purchase and Lease Commitments-258,000711,000578,00010,00057,00083,000-69,000148,000-1,526,000-414,000-1,205,0002,250,000-517,0001,663,000
other long term liabilities00000000000000
share issue0-1,000-65,000-95,000-102,000-103,000-102,000-102,000-132,000-102,000-102,00037,000839,00010,490,000
interest-5,555,000-3,098,000-2,571,000-4,224,000-2,490,000-1,118,000-757,000-762,000-885,000-509,000-499,000-496,000-535,000-472,000
cash flow from financing-16,991,00057,114,00056,258,0009,075,00019,300,00017,290,0006,805,000-799,000-10,354,00018,424,000167,0004,987,0003,331,00022,234,000
cash and cash equivalents
cash-40,727,00042,493,000646,000-1,791,000-3,965,0003,879,000-5,248,0005,344,000-1,131,00037,000-1,835,0003,844,000-4,887,0006,128,000
overdraft0-26,229,000-22,171,000-9,609,00024,783,00011,741,00011,668,0005,981,000-13,873,000-1,226,0006,766,0006,457,000-5,000,00010,712,000
change in cash-40,727,00068,722,00022,817,0007,818,000-28,748,000-7,862,000-16,916,000-637,00012,742,0001,263,000-8,601,000-2,613,000113,000-4,584,000

halewood artisanal spirits (uk) 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 halewood artisanal spirits (uk) limited. Get real-time insights into halewood artisanal spirits (uk) 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

Halewood Artisanal Spirits (uk) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for halewood artisanal spirits (uk) limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in NN10 area or any other competitors across 12 key performance metrics.

halewood artisanal spirits (uk) limited Ownership

halewood artisanal spirits (uk) limited directors

Halewood Artisanal Spirits (Uk) Limited currently has 6 directors. The longest serving directors include Mr Lee Tayburn (Mar 2017) and Mr James Stocker (Feb 2020).

officercountryagestartendrole
Mr Lee TayburnEngland50 years Mar 2017- Director
Mr James StockerEngland58 years Feb 2020- Director
Mr Scott KilshawEngland46 years Dec 2021- Director
Mr Kevin PillayEngland56 years Apr 2022- Director
Mr Edward WilliamsonEngland29 years Jul 2022- Director
Miss Ioana-Simona AbabeiEngland34 years Feb 2024- Director

P&L

July 2023

turnover

150.1m

-26%

operating profit

-15m

+60%

gross margin

19%

+65.41%

turnover

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

Balance Sheet

July 2023

net assets

-34.8m

+1.25%

total assets

199.7m

-0.22%

cash

2.8m

-0.94%

net assets

Total assets minus all liabilities

halewood artisanal spirits (uk) limited company details

company number

03920410

Type

Private limited with Share Capital

industry

11040 - Manufacture of other non-distilled fermented beverages

11030 - Manufacture of cider and other fruit wines

incorporation date

February 2000

age

24

incorporated

UK

ultimate parent company

None

accounts

Full Accounts

last accounts submitted

July 2023

previous names

halewood international limited (May 2021)

halewood international production limited (June 2002)

accountant

-

auditor

RSM UK AUDIT LLP

address

3 spire road, rushden, NN10 0FN

Bank

LLOYDS TSB BANK PLC

Legal Advisor

-

halewood artisanal spirits (uk) 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 21 charges/mortgages relating to halewood artisanal spirits (uk) limited. Currently there are 1 open charges and 20 have been satisfied in the past.

halewood artisanal spirits (uk) 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 HALEWOOD ARTISANAL SPIRITS (UK) LIMITED. This can take several minutes, an email will notify you when this has completed.

halewood artisanal spirits (uk) limited Companies House Filings - See Documents

datedescriptionview/download