Tom Grainger School Of Motoring Limited

POWER SEARCH PRICING

SOLUTIONS

tom grainger school of motoring limited Company Information

Company Number

04614449

Next Accounts

Sep 2025

Directors

Thomas Grainger

Janet Grant

Shareholders

t. grainger

j. grant

View All

Group Structure

View All

Industry

Driving school activities

Registered Address

james house, stonecross business park, warrington, cheshire, WA3 3JD

Website

www.tomgrainger.co.uk

tom grainger school of motoring limited Estimated Valuation

£45.6k

Pomanda estimates the enterprise value of TOM GRAINGER SCHOOL OF MOTORING LIMITED at £45.6k based on a Turnover of £71.4k and 0.64x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Tom Grainger School Of Motoring Limited is a live company located in warrington, WA3 3JD with a Companies House number of 04614449. It operates in the driving school activities sector, SIC Code 85530. Founded in December 2002, it's largest shareholder is t. grainger with a 60% stake. Tom Grainger School Of Motoring Limited is a mature, micro sized company, Pomanda has estimated its turnover at £71.4k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Tom Grainger School Of Motoring Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

2 Strong

1 Regular

7 Weak

Size

annual sales of £71.4k, make it smaller than the average company (£811.6k)

Growth

3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (11.5%)

EXPORT

Tom Grainger School Of Motoring Limited's latest turnover from December 2023 is estimated at £71.4 thousand and the company has net assets of £444. According to their latest financial statements, Tom Grainger School Of Motoring Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	71,387	76,052	87,258	48,251	44,063	93,200	94,371	105,040	36,582	25,836	41,355	49,878	23,195	10,700
Other Income Or Grants
Cost Of Sales	44,480	50,031	55,146	28,343	30,272	54,455	47,201	65,144	23,695	16,477	25,665	32,836	13,129	5,704
Gross Profit	26,907	26,021	32,112	19,908	13,790	38,745	47,171	39,897	12,887	9,359	15,690	17,042	10,066	4,996
Admin Expenses	25,204	29,270	26,227	18,475	20,831	36,671	45,927	42,108	14,031	14,879	8,869	17,676	9,636	15,596	-21,119
Operating Profit	1,703	-3,249	5,885	1,433	-7,041	2,074	1,244	-2,211	-1,144	-5,520	6,821	-634	430	-10,600	21,119
Interest Payable
Interest Receivable								8	31	33	30	23	27	27	13
Pre-Tax Profit	1,703	-3,249	5,885	1,433	-7,041	2,074	1,244	-2,203	-1,113	-5,487	6,851	-611	457	-10,573	21,132
Tax	-426		-1,118	-272		-394	-236				-1,576		-119		-5,917
Profit After Tax	1,277	-3,249	4,767	1,161	-7,041	1,680	1,008	-2,203	-1,113	-5,487	5,275	-611	338	-10,573	15,215
Dividends Paid
Retained Profit	1,277	-3,249	4,767	1,161	-7,041	1,680	1,008	-2,203	-1,113	-5,487	5,275	-611	338	-10,573	15,215
Employee Costs	59,673	75,933	57,222	39,873	63,686	91,196	110,841	110,325	35,745	36,790	38,629	34,409	31,935	38,105
Number Of Employees	2	2	2	2	2	3	4	4	1	1	1	1	1	1
EBITDA*	1,703	-3,249	5,885	1,433	-7,041	2,074	1,244	-2,211	1,223	-4,479	8,201	3,279	4,527	-7,332	25,962

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	1,572	2,122	2,189	15,885	9,067	12,037	15,988	8,410	11,314	3,249	4,290	11,917	15,830	9,932	14,738
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	1,572	2,122	2,189	15,885	9,067	12,037	15,988	8,410	11,314	3,249	4,290	11,917	15,830	9,932	14,738
Stock & work in progress
Trade Debtors	11,429	14,298	23,214	11,177	5,641	8,923	7,246	10,512	560	2,031	4,267	1,385	2,361	724	3,443
Group Debtors
Misc Debtors	157	170	659	1,163	872
Cash									6,529	5,800	7,561	4,365	4,873	5,905	5,090
misc current assets						868	919	520
total current assets	11,586	14,468	23,873	12,340	6,513	9,791	8,165	11,032	7,089	7,831	11,828	5,750	7,234	6,629	8,533
total assets	13,158	16,590	26,062	28,225	15,580	21,828	24,153	19,442	18,403	11,080	16,118	17,667	23,064	16,561	23,271
Bank overdraft
Bank loan
Trade Creditors	7,489	8,898	11,821	8,843	19,092	18,299	22,304	18,601	15,259	6,823	6,374	13,198	12,571	11,819	7,956
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities	7,489	8,898	11,821	8,843	19,092	18,299	22,304	18,601	15,259	6,823	6,374	13,198	12,571	11,819	7,956
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities	5,225	8,525	11,825	21,733									5,413
provisions
total long term liabilities	5,225	8,525	11,825	21,733									5,413
total liabilities	12,714	17,423	23,646	30,576	19,092	18,299	22,304	18,601	15,259	6,823	6,374	13,198	17,984	11,819	7,956
net assets	444	-833	2,416	-2,351	-3,512	3,529	1,849	841	3,144	4,257	9,744	4,469	5,080	4,742	15,315
total shareholders funds	444	-833	2,416	-2,351	-3,512	3,529	1,849	841	3,144	4,257	9,744	4,469	5,080	4,742	15,315

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	1,703	-3,249	5,885	1,433	-7,041	2,074	1,244	-2,211	-1,144	-5,520	6,821	-634	430	-10,600	21,119
Depreciation									2,367	1,041	1,380	3,913	4,097	3,268	4,843
Amortisation
Tax	-426		-1,118	-272		-394	-236				-1,576		-119		-5,917
Stock
Debtors	-2,882	-9,405	11,533	5,827	-2,410	1,677	-3,266	9,952	-1,471	-2,236	2,882	-976	1,637	-2,719	3,443
Creditors	-1,409	-2,923	2,978	-10,249	793	-4,005	3,703	3,342	8,436	449	-6,824	627	752	3,863	7,956
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations	2,750	3,233	-3,788	-14,915	-3,838	-4,002	7,977	-8,821	11,130	-1,794	-3,081	4,882	3,523	-750	24,558
Investing Activities
capital expenditure	550	67	13,696	-6,818	2,970	3,951	-7,578	2,904	-10,432		6,247		-9,995	1,538	-19,581
Change in Investments
cash flow from investments	550	67	13,696	-6,818	2,970	3,951	-7,578	2,904	-10,432		6,247		-9,995	1,538	-19,581
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities	-3,300	-3,300	-9,908	21,733								-5,413	5,413
share issue								-100							100
interest								8	31	33	30	23	27	27	13
cash flow from financing	-3,300	-3,300	-9,908	21,733				-92	31	33	30	-5,390	5,440	27	113
cash and cash equivalents
cash								-6,529	729	-1,761	3,196	-508	-1,032	815	5,090
overdraft
change in cash								-6,529	729	-1,761	3,196	-508	-1,032	815	5,090

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for tom grainger school of motoring limited. Get real-time insights into tom grainger school of motoring 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

Perform a competitor analysis for tom grainger school of motoring limited by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in WA3 area or any other competitors across 12 key performance metrics.

TOM GRAINGER SCHOOL OF MOTORING LIMITED group structure

Tom Grainger School Of Motoring Limited has no subsidiary companies.

Ultimate parent company

TOM GRAINGER SCHOOL OF MOTORING LIMITED

04614449

TOM GRAINGER SCHOOL OF MOTORING LIMITED Shareholders

t. grainger	60%
j. grant	30%
j. grainger	10%

Tom Grainger School Of Motoring Limited currently has 2 directors. The longest serving directors include Mr Thomas Grainger (Sep 2003) and Mrs Janet Grant (Feb 2017).

officer	country	age	start	end	role
Mr Thomas Grainger		84 years	Sep 2003	-	Director
Mrs Janet Grant	England	59 years	Feb 2017	-	Director

P&L

December 2023

turnover

71.4k

-6%

operating profit

1.7k

gross margin

37.7%

+10.16%

turnover

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

Balance Sheet

December 2023

net assets

444

-1.53%

total assets

13.2k

-0.21%

cash

net assets

Total assets minus all liabilities

Similar Companies

pass drive limited

enterprise solutions (south west) ltd

1.5

focus driver training ltd

averingcliffe school of motoring limited

sherburns lgv ltd

company number

04614449

Type

Private limited with Share Capital

industry

85530 - Driving school activities

incorporation date

December 2002

ultimate parent company

None

previous names

t g driver development ltd. (September 2003)

address

james house, stonecross business park, warrington, cheshire, WA3 3JD

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 tom grainger school of motoring limited.

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 TOM GRAINGER SCHOOL OF MOTORING LIMITED. This can take several minutes, an email will notify you when this has completed.

tom grainger school of motoring limited Company Information

tom grainger school of motoring limited Estimated Valuation

tom grainger school of motoring limited Estimated Valuation

tom grainger school of motoring limited Estimated Valuation

Tom Grainger School Of Motoring Limited Overview

Tom Grainger School Of Motoring Limited Health Check

TOM GRAINGER SCHOOL OF MOTORING LIMITED financials

tom grainger school of motoring limited Credit Report and Business Information

Tom Grainger School Of Motoring Limited Competitor Analysis

tom grainger school of motoring limited Ownership

tom grainger school of motoring limited directors

tom grainger school of motoring limited company details

tom grainger school of motoring limited Charges & Mortgages

tom grainger school of motoring limited Capital Raised & Share Issues BETA

tom grainger school of motoring limited Companies House Filings - See Documents