Grow I.t. Limited

POWER SEARCH PRICING

SOLUTIONS

grow i.t. limited Company Information

Live

MatureMicroHigh

Company Number

04830242

Next Accounts

Sep 2025

Industry

Computer consultancy activities

Directors

John Jamieson

Shareholders

phk ltd

john boyd harvey jamieson

Group Structure

View All

Contact

Registered Address

hatley cottage, kingsingfield road, sevenoaks, TN15 6LH

Website

www.grow.gg

grow i.t. limited Estimated Valuation

£238.5k

Pomanda estimates the enterprise value of GROW I.T. LIMITED at £238.5k based on a Turnover of £438.2k and 0.54x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Grow I.t. Limited is a live company located in sevenoaks, TN15 6LH with a Companies House number of 04830242. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in July 2003, it's largest shareholder is phk ltd with a 50% stake. Grow I.t. Limited is a mature, micro sized company, Pomanda has estimated its turnover at £438.2k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Grow I.T. Limited a 2.5 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 Rating2.5out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £438.2k, make it smaller than the average company (£3.2m)

Growth

3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (8.7%)

EXPORT

Grow I.T. Limited's latest turnover from December 2023 is estimated at £438.2 thousand and the company has net assets of -£218.3 thousand. According to their latest financial statements, we estimate that Grow I.T. 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	438,243	317,909	280,016	275,891	316,306	195,168	127,363	383,570	312,043	267,575	283,213	270,983	238,012	590,081	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	329,793	232,499	206,282	200,698	228,734	140,808	91,438	267,089	218,457	188,057	195,369	183,791	162,148	397,508	0
Gross Profit	108,450	85,410	73,734	75,194	87,572	54,361	35,925	116,481	93,586	79,519	87,843	87,193	75,864	192,573	0
Admin Expenses	122,878	83,698	74,152	100,944	123,846	58,021	86,590	145,261	78,267	111,117	74,699	136,382	140,520	220,829	-127,132
Operating Profit	-14,428	1,712	-418	-25,750	-36,274	-3,660	-50,665	-28,780	15,319	-31,598	13,144	-49,189	-64,656	-28,256	127,132
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	1	20	17	8	14	6	0	0
Pre-Tax Profit	-14,428	1,712	-418	-25,750	-36,274	-3,660	-50,665	-28,779	15,339	-31,581	13,152	-49,175	-64,650	-28,256	127,132
Tax	0	-325	0	0	0	0	0	0	-3,068	0	-3,025	0	0	0	-35,597
Profit After Tax	-14,428	1,387	-418	-25,750	-36,274	-3,660	-50,665	-28,779	12,271	-31,581	10,127	-49,175	-64,650	-28,256	91,535
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-14,428	1,387	-418	-25,750	-36,274	-3,660	-50,665	-28,779	12,271	-31,581	10,127	-49,175	-64,650	-28,256	91,535
Employee Costs	126,049	58,646	55,453	51,684	107,157	58,847	54,770	118,068	117,474	117,651	113,753	111,409	109,150	211,079	0
Number Of Employees	2	1	1	1	2	1	1	2	2	2	2	2	2	4	0
EBITDA*	-14,428	1,712	-418	-25,750	-36,274	-3,660	-50,665	-28,780	44,479	6,178	74,486	9,534	-9,125	23,921	177,690

* 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	0	0	0	0	0	114,283	141,030	93,317	0	0	0	4,306	12,453	20,600	29,339
Intangible Assets	0	0	0	0	0	0	0	0	116,646	127,106	150,448	142,888	161,537	169,459	161,122
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	0	0	0	0	114,283	141,030	93,317	116,646	127,106	150,448	147,194	173,990	190,059	190,461
Stock & work in progress	0	0	0	0	0	0	0	0	16,322	19,322	20,722	20,722	20,722	25,722	34,121
Trade Debtors	151,980	155,091	137,327	149,280	158,981	76,335	49,603	122,740	95,903	79,098	83,788	81,485	68,300	165,885	159,503
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	1,094	6,807	30	3,146	2,280	0	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	151,980	155,091	137,327	149,280	158,981	76,335	49,603	122,740	113,319	105,227	104,540	105,353	91,302	191,607	193,624
total assets	151,980	155,091	137,327	149,280	158,981	190,618	190,633	216,057	229,965	232,333	254,988	252,547	265,292	381,666	384,085
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	83,329	63,720	45,120	54,470	57,088	52,451	48,806	59,416	44,540	23,189	6,390	6,241	13,676	118,385	92,548
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	5,208	64,424	52,985	0	0
total current liabilities	83,329	63,720	45,120	54,470	57,088	52,451	48,806	59,416	44,540	23,189	11,598	70,665	66,661	118,385	92,548
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	286,967	295,259	297,482	299,667	281,000	0	281,000	245,149	245,152	281,142	283,807	232,426	200,000	200,000	200,000
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	286,967	295,259	297,482	299,667	281,000	281,000	281,000	245,149	245,152	281,142	283,807	232,426	200,000	200,000	200,000
total liabilities	370,296	358,979	342,602	354,137	338,088	333,451	329,806	304,565	289,692	304,331	295,405	303,091	266,661	318,385	292,548
net assets	-218,316	-203,888	-205,275	-204,857	-179,107	-142,833	-139,173	-88,508	-59,727	-71,998	-40,417	-50,544	-1,369	63,281	91,537
total shareholders funds	-218,316	-203,888	-205,275	-204,857	-179,107	-142,833	-139,173	-88,508	-59,727	-71,998	-40,417	-50,544	-1,369	63,281	91,537

	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	-14,428	1,712	-418	-25,750	-36,274	-3,660	-50,665	-28,780	15,319	-31,598	13,144	-49,189	-64,656	-28,256	127,132
Depreciation	0	0	0	0	0	0	0	0	0	0	4,306	8,147	8,147	8,739	12,298
Amortisation	0	0	0	0	0	0	0	0	29,160	37,776	57,036	50,576	47,384	43,438	38,260
Tax	0	-325	0	0	0	0	0	0	-3,068	0	-3,025	0	0	0	-35,597
Stock	0	0	0	0	0	0	0	-16,322	-3,000	-1,400	0	0	-5,000	-8,399	34,121
Debtors	-3,111	17,764	-11,953	-9,701	82,646	26,732	-73,137	26,837	16,805	-4,690	2,303	13,185	-97,585	6,382	159,503
Creditors	19,609	18,600	-9,350	-2,618	4,637	3,645	-10,610	14,876	21,351	16,799	149	-7,435	-104,709	25,837	92,548
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	-5,208	-59,216	11,439	52,985	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	8,292	2,223	2,185	-18,667	-114,283	-26,747	11,862	-24,419	48,957	23,859	10,091	353	41,736	51,775	41,017
Investing Activities
capital expenditure	0	0	0	0	114,283	26,747	-47,713	23,329	-18,700	-14,434	-64,596	-31,927	-39,462	-51,775	-241,019
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	114,283	26,747	-47,713	23,329	-18,700	-14,434	-64,596	-31,927	-39,462	-51,775	-241,019
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-8,292	-2,223	-2,185	18,667	281,000	-281,000	35,851	-3	-35,990	-2,665	51,381	32,426	0	0	200,000
share issue	0	0	0	0	0	0	0	-2	0	0	0	0	0	0	2
interest	0	0	0	0	0	0	0	1	20	17	8	14	6	0	0
cash flow from financing	-8,292	-2,223	-2,185	18,667	281,000	-281,000	35,851	-4	-35,970	-2,648	51,389	32,440	6	0	200,002
cash and cash equivalents
cash	0	0	0	0	0	0	0	-1,094	-5,713	6,777	-3,116	866	2,280	0	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-1,094	-5,713	6,777	-3,116	866	2,280	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for grow i.t. limited. Get real-time insights into grow i.t. 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 grow i.t. limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in TN15 area or any other competitors across 12 key performance metrics.

GROW I.T. LIMITED group structure

Grow I.T. Limited has 1 subsidiary company.

Ultimate parent company

GROW I.T. LIMITED

04830242

1 subsidiary

SHAWSHOLM FARMING PARTNERS LIMITED

SC540600

GROW I.T. LIMITED Shareholders

phk ltd	50%
john boyd harvey jamieson	50%

Grow I.T. Limited currently has 1 director, Mr John Jamieson serving since Jul 2003.

officer	country	age	start	end	role
Mr John Jamieson		68 years	Jul 2003	-	Director

P&L

December 2023

turnover

438.2k

+38%

operating profit

-14.4k

gross margin

24.8%

-7.89%

turnover

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

Balance Sheet

December 2023

net assets

-218.3k

+0.07%

total assets

152k

-0.02%

cash

net assets

Total assets minus all liabilities

Similar Companies

picture playground limited

1.5

alpanagnana and sons limited

suresoft ltd

humi consulting limited

3.5

mamiro ltd

company number

04830242

Type

Private limited with Share Capital

industry

62020 - Computer consultancy activities

incorporation date

July 2003

ultimate parent company

None

previous names

N/A

address

hatley cottage, kingsingfield road, sevenoaks, TN15 6LH

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 grow i.t. limited. Currently there are 1 open charges and 0 have been satisfied in the past.

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 GROW I.T. LIMITED. This can take several minutes, an email will notify you when this has completed.

grow i.t. limited Company Information

grow i.t. limited Estimated Valuation

grow i.t. limited Estimated Valuation

grow i.t. limited Estimated Valuation

Grow I.t. Limited Overview

Grow I.t. Limited Health Check

GROW I.T. LIMITED financials

grow i.t. limited Credit Report and Business Information

Grow I.t. Limited Competitor Analysis

grow i.t. limited Ownership

grow i.t. limited directors

grow i.t. limited company details

grow i.t. limited Charges & Mortgages

grow i.t. limited Capital Raised & Share Issues BETA

grow i.t. limited Companies House Filings - See Documents