spirit pub company (leased) limited

3

spirit pub company (leased) limited Company Information

Share SPIRIT PUB COMPANY (LEASED) LIMITED
Live 
EstablishedLargeDeclining

Company Number

05699544

Registered Address

westgate brewery, bury st edmunds, suffolk, IP33 1QT

Industry

Public houses and bars

 

Telephone

01283511293

Next Accounts Due

October 2024

Group Structure

View All

Directors

Richard Smothers6 Years

Matthew Starbuck5 Years

View All

Shareholders

spirit pubs parent ltd 100%

spirit pub company (leased) limited Estimated Valuation

£39.1m

Pomanda estimates the enterprise value of SPIRIT PUB COMPANY (LEASED) LIMITED at £39.1m based on a Turnover of £37.7m and 1.04x industry multiple (adjusted for size and gross margin).

spirit pub company (leased) limited Estimated Valuation

£133.9m

Pomanda estimates the enterprise value of SPIRIT PUB COMPANY (LEASED) LIMITED at £133.9m based on an EBITDA of £17.4m and a 7.7x industry multiple (adjusted for size and gross margin).

spirit pub company (leased) limited Estimated Valuation

£0

Pomanda estimates the enterprise value of SPIRIT PUB COMPANY (LEASED) LIMITED at £0 based on Net Assets of £-1.6b and 1.85x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Spirit Pub Company (leased) 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

Spirit Pub Company (leased) Limited Overview

Spirit Pub Company (leased) Limited is a live company located in suffolk, IP33 1QT with a Companies House number of 05699544. It operates in the public houses and bars sector, SIC Code 56302. Founded in February 2006, it's largest shareholder is spirit pubs parent ltd with a 100% stake. Spirit Pub Company (leased) Limited is a established, large sized company, Pomanda has estimated its turnover at £37.7m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Spirit Pub Company (leased) Limited Health Check

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

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

3 Regular

positive_score

3 Weak

size

Size

annual sales of £37.7m, make it larger than the average company (£454.5k)

£37.7m - Spirit Pub Company (leased) Limited

£454.5k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (-0.6%)

-9% - Spirit Pub Company (leased) Limited

-0.6% - Industry AVG

production

Production

with a gross margin of 61%, this company has a comparable cost of product (56.2%)

61% - Spirit Pub Company (leased) Limited

56.2% - Industry AVG

profitability

Profitability

an operating margin of 32.8% make it more profitable than the average company (6.1%)

32.8% - Spirit Pub Company (leased) Limited

6.1% - Industry AVG

employees

Employees

with 849 employees, this is above the industry average (12)

849 - Spirit Pub Company (leased) Limited

12 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Spirit Pub Company (leased) Limited

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £44.4k, this is equally as efficient (£44.5k)

£44.4k - Spirit Pub Company (leased) Limited

£44.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 9 days, this is near the average (10 days)

9 days - Spirit Pub Company (leased) Limited

10 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Spirit Pub Company (leased) Limited

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Spirit Pub Company (leased) Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (16 weeks)

0 weeks - Spirit Pub Company (leased) Limited

16 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 793.8%, this is a higher level of debt than the average (84.3%)

793.8% - Spirit Pub Company (leased) Limited

84.3% - Industry AVG

spirit pub company (leased) 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 spirit pub company (leased) limited. Get real-time insights into spirit pub company (leased) 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

Spirit Pub Company (leased) Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for spirit pub company (leased) limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

spirit pub company (leased) limited Ownership

SPIRIT PUB COMPANY (LEASED) LIMITED group structure

Spirit Pub Company (Leased) Limited has no subsidiary companies.

Ultimate parent company

CK NOBLE JERSEY LTD

#0130807

2 parents

SPIRIT PUB COMPANY (LEASED) LIMITED

05699544

SPIRIT PUB COMPANY (LEASED) LIMITED Shareholders

spirit pubs parent ltd 100%

spirit pub company (leased) limited directors

Spirit Pub Company (Leased) Limited currently has 13 directors. The longest serving directors include Mr Richard Smothers (Jan 2018) and Mr Matthew Starbuck (Aug 2018).

officercountryagestartendrole
Mr Richard SmothersEngland56 years Jan 2018- Director
Mr Matthew StarbuckUnited Kingdom54 years Aug 2018- Director
Mr Wayne ShurvintonUnited Kingdom46 years Oct 2018- Director
Mr Nicholas Elliot57 years Nov 2018- Director
Mr Nicholas MacKenzieEngland55 years May 2019- Director
Mr Nicholas MacKenzieEngland55 years May 2019- Director
Mr Andrew BushUnited Kingdom57 years May 2019- Director
Mr Andrew BushUnited Kingdom57 years May 2019- Director
Mr Andrew WilsonEngland58 years Mar 2020- Director
Ms Maria SebastianUnited Kingdom54 years Aug 2020- Director

SPIRIT PUB COMPANY (LEASED) LIMITED financials

EXPORTms excel logo

Spirit Pub Company (Leased) Limited's latest turnover from January 2023 is £37.7 million and the company has net assets of -£1.6 billion. According to their latest financial statements, we estimate that Spirit Pub Company (Leased) Limited has 849 employees and maintains cash reserves of £535 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jan 2023Jan 2022Jan 2021Apr 2020Apr 2019Apr 2018Apr 2017May 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Turnover37,706,00026,040,00010,021,00050,145,00075,850,00079,338,00081,165,00054,152,00079,192,00082,874,00079,954,00086,395,00090,804,00094,079,000103,501,000
Other Income Or Grants000000000000000
Cost Of Sales14,708,00010,793,0004,892,00019,928,00034,960,00034,235,00032,239,00022,131,00033,421,00035,859,00034,661,00036,830,00037,298,00037,399,00038,717,000
Gross Profit22,998,00015,247,0005,129,00030,217,00040,890,00045,103,00048,926,00032,021,00045,771,00047,015,00045,293,00049,565,00053,506,00056,680,00064,784,000
Admin Expenses10,617,0002,608,0001,127,00017,646,00020,671,00018,267,00037,488,00014,717,00023,605,00016,027,00016,326,00031,572,00042,471,00011,947,000105,663,000
Operating Profit12,381,00012,639,0004,002,00012,571,00020,219,00026,836,00011,438,00017,304,00022,166,00030,988,00028,967,00017,993,00011,035,00044,733,000-40,879,000
Interest Payable170,778,000157,313,000100,223,000163,077,000128,464,000115,483,000113,253,00074,451,000108,786,000149,377,000133,759,0001,023,151,00032,294,00044,917,000185,347,000
Interest Receivable3,646,0001,039,000088,000915,00018,196,000228,00071,000172,0001,109,00022,241,0009,368,0001,115,0008,457,00018,315,000
Pre-Tax Profit-154,751,000-143,635,000-96,221,000-150,418,000-107,330,000-70,451,000-101,587,000-57,076,000-86,448,000-119,623,000-82,430,000-126,042,000-108,549,000-70,886,000-197,278,000
Tax-1,961,000-3,798,000644,000447,000-4,168,000-5,241,0002,332,00014,340,000645,000-1,522,000-6,239,00016,519,000-1,531,000834,000-17,482,000
Profit After Tax-156,712,000-147,433,000-95,577,000-149,971,000-111,498,000-75,692,000-99,255,000-42,736,000-85,803,000-121,145,000-88,669,000-109,523,000-110,080,000-70,052,000-214,760,000
Dividends Paid000000000000000
Retained Profit-156,712,000-147,433,000-95,577,000-149,971,000-111,498,000-75,692,000-99,255,000-42,736,000-85,803,000-121,145,000-88,669,000-109,523,000-110,080,000-70,052,000-214,760,000
Employee Costs000000000023,895,57722,531,17824,142,13525,838,8490
Number Of Employees8499752891,1681,5651,7131,7981,2371,6381,7631,6741,8231,9982,1570
EBITDA*17,387,00017,048,0007,882,00016,762,00023,692,00031,022,00017,511,00022,994,00026,719,00032,343,00030,279,00019,249,00013,028,00046,810,000-39,044,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jan 2023Jan 2022Jan 2021Apr 2020Apr 2019Apr 2018Apr 2017May 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Tangible Assets140,890,000188,022,000193,601,000191,879,000221,070,000277,151,000284,122,000285,959,000262,498,000264,976,000276,356,000277,255,000476,536,000522,290,000549,774,000
Intangible Assets000000000000000
Investments & Other000000000000000
Debtors (Due After 1 year)0000009,550,0009,987,00010,297,000168,792,000176,979,000189,772,000166,944,000161,849,000132,603,000
Total Fixed Assets140,890,000188,022,000193,601,000191,879,000221,070,000277,151,000293,672,000295,946,000272,795,000433,768,000453,335,000467,027,000643,480,000684,139,000682,377,000
Stock & work in progress000000000000000
Trade Debtors953,0003,851,00012,0001,985,0005,465,0004,177,0006,626,000469,0001,784,0001,749,0001,943,0002,164,0003,743,0005,132,0008,164,000
Group Debtors91,531,000101,218,000101,308,00099,847,000105,336,00092,393,000103,771,000114,974,000121,047,000288,000001,070,0001,382,0006,080,000
Misc Debtors754,0003,648,0003,934,0002,191,0001,650,0001,569,0002,901,0001,877,0009,767,00011,097,0007,322,0002,230,0001,403,000867,0001,204,000
Cash535,0009,224,0003,459,0001,335,00037,332,00021,953,00027,028,00021,640,00017,262,0009,791,0008,159,00013,846,00018,471,00011,187,00026,967,000
misc current assets2,789,0000002,120,0001,565,0001,877,0001,453,0000000000
total current assets96,562,000117,941,000108,713,000105,358,000151,903,000121,657,000142,203,000140,413,000149,860,00022,925,00017,424,00018,240,00024,687,00018,568,00042,415,000
total assets237,452,000305,963,000302,314,000297,237,000372,973,000398,808,000435,875,000436,359,000422,655,000456,693,000470,759,000485,267,000668,167,000702,707,000724,792,000
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 00000000203,000829,0001,571,000515,000651,000745,000462,000
Group/Directors Accounts27,907,00023,540,00024,360,00016,935,00018,651,00024,391,00031,808,00030,641,00049,755,00060,123,00028,493,00016,795,00012,046,00032,037,0006,207,000
other short term finances079,927,00080,251,00008,194,00000008,557,0008,726,0008,626,00010,204,0007,809,0007,967,000
hp & lease commitments838,0008,155,0003,953,0001,771,00038,00038,00038,00000000000
other current liabilities5,531,0005,083,0001,352,0004,067,0009,788,0004,902,00011,590,0007,021,0007,653,0007,018,0007,083,0008,055,00011,539,0009,402,00021,565,000
total current liabilities34,276,000116,705,000109,916,00022,773,00036,671,00029,331,00043,436,00037,662,00057,611,00076,527,00045,873,00033,991,00034,440,00049,993,00036,201,000
loans1,822,249,0001,592,153,0001,446,138,0001,431,817,0001,400,338,0001,322,390,0001,262,989,0001,196,912,0001,143,708,0001,407,601,0001,322,795,0001,257,140,0001,177,810,0001,073,336,0001,019,642,000
hp & lease commitments14,962,00075,561,00080,330,00083,200,000670,000672,000674,000714,000715,000000000
Accruals and Deferred Income000018,692,00017,823,0005,988,0005,630,0005,227,0004,645,0002,723,0000000
other liabilities000000000000000
provisions13,512,00012,761,0008,274,0008,380,00011,307,00016,065,00026,318,0001,249,0001,260,0001,279,0001,349,0001,614,00010,290,00011,722,00011,045,000
total long term liabilities1,850,723,0001,680,475,0001,534,742,0001,523,397,0001,431,007,0001,356,950,0001,295,969,0001,204,505,0001,150,910,0001,413,525,0001,326,867,0001,258,754,0001,188,100,0001,085,058,0001,030,687,000
total liabilities1,884,999,0001,797,180,0001,644,658,0001,546,170,0001,467,678,0001,386,281,0001,339,405,0001,242,167,0001,208,521,0001,490,052,0001,372,740,0001,292,745,0001,222,540,0001,135,051,0001,066,888,000
net assets-1,647,547,000-1,491,217,000-1,342,344,000-1,248,933,000-1,094,705,000-987,473,000-903,530,000-805,808,000-785,866,000-1,033,359,000-901,981,000-807,478,000-554,373,000-432,344,000-342,096,000
total shareholders funds-1,647,547,000-1,491,217,000-1,342,344,000-1,248,933,000-1,094,705,000-987,473,000-903,530,000-805,808,000-785,866,000-1,033,359,000-901,981,000-807,478,000-554,373,000-432,344,000-342,096,000
Jan 2023Jan 2022Jan 2021Apr 2020Apr 2019Apr 2018Apr 2017May 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Operating Activities
Operating Profit12,381,00012,639,0004,002,00012,571,00020,219,00026,836,00011,438,00017,304,00022,166,00030,988,00028,967,00017,993,00011,035,00044,733,000-40,879,000
Depreciation5,006,0004,409,0003,880,0004,191,0003,473,0004,186,0006,073,0005,690,0004,553,0001,355,0001,312,0001,256,0001,993,0002,077,0001,835,000
Amortisation000000000000000
Tax-1,961,000-3,798,000644,000447,000-4,168,000-5,241,0002,332,00014,340,000645,000-1,522,000-6,239,00016,519,000-1,531,000834,000-17,482,000
Stock000000000000000
Debtors-15,479,0003,463,0001,231,000-8,428,00014,312,000-24,709,000-4,459,000-15,588,000-39,031,000-4,318,000-7,922,00021,006,0003,930,00021,179,000148,051,000
Creditors0000000-203,000-626,000-742,0001,056,000-136,000-94,000283,000462,000
Accruals and Deferred Income448,0003,731,000-2,715,000-24,413,0005,755,0005,147,0004,927,000-229,0001,217,0001,857,0001,751,000-3,484,0002,137,000-12,163,00021,565,000
Deferred Taxes & Provisions751,0004,487,000-106,000-2,927,000-4,758,000-10,253,00025,069,000-11,000-19,000-70,000-265,000-8,676,000-1,432,000677,00011,045,000
Cash flow from operations32,104,00018,005,0004,474,000-1,703,0006,209,00045,384,00054,298,00052,479,00066,967,00036,184,00034,504,0002,466,0008,178,00015,262,000-171,505,000
Investing Activities
capital expenditure42,126,0001,170,000-5,602,00025,000,00052,608,0002,785,000-4,236,000-29,151,000-2,075,00010,025,000-413,000198,025,00043,761,00025,407,000-551,609,000
Change in Investments000000000000000
cash flow from investments42,126,0001,170,000-5,602,00025,000,00052,608,0002,785,000-4,236,000-29,151,000-2,075,00010,025,000-413,000198,025,00043,761,00025,407,000-551,609,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts4,367,000-820,0007,425,000-1,716,000-5,740,000-7,417,0001,167,000-19,114,000-10,368,00031,630,00011,698,0004,749,000-19,991,00025,830,0006,207,000
Other Short Term Loans -79,927,000-324,00080,251,000-8,194,0008,194,000000-8,557,000-169,000100,000-1,578,0002,395,000-158,0007,967,000
Long term loans230,096,000146,015,00014,321,00031,479,00077,948,00059,401,00066,077,00053,204,000-263,893,00084,806,00065,655,00079,330,000104,474,00053,694,0001,019,642,000
Hire Purchase and Lease Commitments-67,916,000-567,000-688,00084,263,000-2,000-2,000-2,000-1,000715,000000000
other long term liabilities000000000000000
share issue382,000-1,440,0002,166,000-4,257,0004,266,000-8,251,0001,533,00022,794,000333,296,000-10,233,000-5,834,000-143,582,000-11,949,000-20,196,000-127,336,000
interest-167,132,000-156,274,000-100,223,000-162,989,000-127,549,000-97,287,000-113,025,000-74,380,000-108,614,000-148,268,000-111,518,000-1,013,783,000-31,179,000-36,460,000-167,032,000
cash flow from financing-80,130,000-13,410,0003,252,000-61,414,000-42,883,000-53,556,000-44,250,000-17,497,000-57,421,000-42,234,000-39,899,000-1,074,864,00043,750,00022,710,000739,448,000
cash and cash equivalents
cash-8,689,0005,765,0002,124,000-35,997,00015,379,000-5,075,0005,388,0004,378,0007,471,0001,632,000-5,687,000-4,625,0007,284,000-15,780,00026,967,000
overdraft000000000000000
change in cash-8,689,0005,765,0002,124,000-35,997,00015,379,000-5,075,0005,388,0004,378,0007,471,0001,632,000-5,687,000-4,625,0007,284,000-15,780,00026,967,000

P&L

January 2023

turnover

37.7m

+45%

operating profit

12.4m

-2%

gross margin

61%

+4.17%

turnover

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

Balance Sheet

January 2023

net assets

-1.6b

+0.1%

total assets

237.5m

-0.22%

cash

535k

-0.94%

net assets

Total assets minus all liabilities

spirit pub company (leased) limited company details

company number

05699544

Type

Private limited with Share Capital

industry

56302 - Public houses and bars

incorporation date

February 2006

age

18

accounts

Full Accounts

ultimate parent company

CK NOBLE JERSEY LTD

previous names

punch partnerships (pubs) limited (June 2011)

punch taverns (pubs) limited (May 2009)

incorporated

UK

address

westgate brewery, bury st edmunds, suffolk, IP33 1QT

last accounts submitted

January 2023

spirit pub company (leased) 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 18 charges/mortgages relating to spirit pub company (leased) limited. Currently there are 1 open charges and 17 have been satisfied in the past.

charges

spirit pub company (leased) limited Companies House Filings - See Documents

datedescriptionview/download