Greenshoots Energy Limited

POWER SEARCH PRICING

SOLUTIONS

greenshoots energy limited Company Information

Live

EstablishedMidRapid

Company Number

07228526

Website

Registered Address

uphall farm garboldisham, diss, IP22 2SL

Industry

Production of electricity

Telephone

Next Accounts Due

December 2024

Group Structure

View All

Directors

James Alston14 Years

Robert Gooderham14 Years

Shareholders

robert james burwood gooderham 50%

james edward alston 50%

greenshoots energy limited Estimated Valuation

£13.9m

Pomanda estimates the enterprise value of GREENSHOOTS ENERGY LIMITED at £13.9m based on a Turnover of £7.1m and 1.96x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Greenshoots Energy Limited is a live company located in diss, IP22 2SL with a Companies House number of 07228526. It operates in the production of electricity sector, SIC Code 35110. Founded in April 2010, it's largest shareholder is robert james burwood gooderham with a 50% stake. Greenshoots Energy Limited is a established, mid sized company, Pomanda has estimated its turnover at £7.1m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Greenshoots Energy Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

3 Regular

3 Weak

Size

annual sales of £7.1m, make it larger than the average company (£1.4m)

Growth

3 year (CAGR) sales growth of 30%, show it is growing at a faster rate (7.2%)

EXPORT

Greenshoots Energy Limited's latest turnover from March 2023 is estimated at £7.1 million and the company has net assets of £1.8 million. According to their latest financial statements, Greenshoots Energy Limited has 2 employees and maintains cash reserves of £944.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011
Turnover	7,095,516	3,552,164	3,600,618	3,207,614	3,460,544	3,317,783	2,976,057	4,537,533	3,865,083	1,462,508	1,132,726	787,407	789,859
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,164,555	1,285,790	1,488,540	1,349,773	1,390,002	1,449,661	1,353,754	1,881,527	1,900,689	703,898	582,050	433,249	473,913
Gross Profit	4,930,962	2,266,375	2,112,079	1,857,841	2,070,542	1,868,122	1,622,303	2,656,006	1,964,394	758,610	550,676	354,158	315,945
Admin Expenses	3,571,626	1,986,068	1,378,657	1,380,169	1,338,323	1,459,539	1,115,820	2,536,301	2,068,880	759,560	552,911	362,705	327,614
Operating Profit	1,359,336	280,307	733,422	477,672	732,219	408,583	506,483	119,705	-104,486	-950	-2,235	-8,547	-11,669
Interest Payable	382,547	271,951	256,526	266,841	307,910	311,207	308,938	161,291	0	0	0	0	0
Interest Receivable	35,784	4,739	408	272	2,080	754	0	93	107	21	7	0	0
Pre-Tax Profit	1,012,574	13,095	477,304	211,104	426,389	98,130	197,545	-41,493	-104,379	-929	-2,228	-8,547	-11,669
Tax	-192,389	-2,488	-90,688	-40,110	-81,014	-18,645	-39,509	0	0	0	0	0	0
Profit After Tax	820,185	10,607	386,616	170,994	345,375	79,485	158,036	-41,493	-104,379	-929	-2,228	-8,547	-11,669
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	820,185	10,607	386,616	170,994	345,375	79,485	158,036	-41,493	-104,379	-929	-2,228	-8,547	-11,669
Employee Costs	142,063	126,573	119,236	119,010	116,574	116,300	119,415	112,473	616,901	263,158	224,207	107,692	159,000
Number Of Employees	2	2	2	2	2	2	2	2	12	5	4	2	3
EBITDA*	1,647,580	559,452	1,014,707	752,634	999,155	643,806	769,964	272,289	-66,743	-950	-2,235	-8,547	-11,669

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011
Tangible Assets	4,068,770	4,323,559	4,483,934	4,732,578	4,740,454	4,964,553	5,222,186	5,400,368	3,018,703	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	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
Total Fixed Assets	4,068,770	4,323,559	4,483,934	4,732,578	4,740,454	4,964,553	5,222,186	5,400,368	3,018,703	0	0	0	0
Stock & work in progress	466,308	492,157	447,763	410,180	399,237	574,947	535,092	373,796	14,657	0	0	0	0
Trade Debtors	563,905	252,844	317,526	253,011	412,552	325,867	348,651	661,808	218,557	147,830	127,728	99,511	79,568
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	173,096	59,535	41,985	44,322	45,093	68,341	111,601	10,579	0	0	0	0	0
Cash	944,716	739,245	524,406	291,081	253,223	301,428	0	0	37,284	5,635	2,741	0	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,148,025	1,543,781	1,331,680	998,594	1,110,105	1,270,583	995,344	1,046,183	270,498	153,465	130,469	99,511	79,568
total assets	6,216,795	5,867,340	5,815,614	5,731,172	5,850,559	6,235,136	6,217,530	6,446,551	3,289,201	153,465	130,469	99,511	79,568
Bank overdraft	0	0	0	0	0	0	79,520	152,980	0	0	0	0	0
Bank loan	249,950	256,781	260,350	260,465	247,320	247,535	187,244	183,117	0	0	0	0	0
Trade Creditors	353,467	549,594	372,150	563,806	601,724	1,107,259	840,126	897,367	951,163	14,738	813	3,627	91,137
Group/Directors Accounts	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
hp & lease commitments	0	0	0	13,847	54,913	53,028	51,207	48,276	0	0	0	0	0
other current liabilities	62,946	21,940	39,903	29,948	33,718	42,039	13,649	208,757	0	0	0	0	0
total current liabilities	666,363	828,315	672,403	868,066	937,675	1,449,861	1,171,746	1,490,497	951,163	14,738	813	3,627	91,137
loans	3,289,236	3,668,355	3,872,315	4,017,551	4,223,536	4,404,878	4,656,435	4,626,707	0	0	0	0	0
hp & lease commitments	0	0	0	0	13,847	68,760	121,787	173,438	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	2,465,668	162,000	152,000	116,000	0
provisions	459,021	388,680	299,513	145,980	92,012	20,213	3,867	0	0	0	0	0	0
total long term liabilities	3,748,257	4,057,035	4,171,828	4,163,531	4,329,395	4,493,851	4,782,089	4,800,145	2,465,668	162,000	152,000	116,000	0
total liabilities	4,414,620	4,885,350	4,844,231	5,031,597	5,267,070	5,943,712	5,953,835	6,290,642	3,416,831	176,738	152,813	119,627	91,137
net assets	1,802,175	981,990	971,383	699,575	583,489	291,424	263,695	155,909	-127,630	-23,273	-22,344	-20,116	-11,569
total shareholders funds	1,802,175	981,990	971,383	699,575	583,489	291,424	263,695	155,909	-127,630	-23,273	-22,344	-20,116	-11,569

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011
Operating Activities
Operating Profit	1,359,336	280,307	733,422	477,672	732,219	408,583	506,483	119,705	-104,486	-950	-2,235	-8,547	-11,669
Depreciation	288,244	279,145	281,285	274,962	266,936	235,223	263,481	152,584	37,743	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-192,389	-2,488	-90,688	-40,110	-81,014	-18,645	-39,509	0	0	0	0	0	0
Stock	-25,849	44,394	37,583	10,943	-175,710	39,855	161,296	359,139	14,657	0	0	0	0
Debtors	424,622	-47,132	62,178	-160,312	63,437	-66,044	-212,135	453,830	70,727	20,102	28,217	19,943	79,568
Creditors	-196,127	177,444	-191,656	-37,918	-505,535	267,133	-57,241	-53,796	936,425	13,925	-2,814	-87,510	91,137
Accruals and Deferred Income	41,006	-17,963	9,955	-3,770	-8,321	28,390	-195,108	208,757	0	0	0	0	0
Deferred Taxes & Provisions	70,341	89,167	153,533	53,968	71,799	16,346	3,867	0	0	0	0	0	0
Cash flow from operations	971,638	808,350	796,090	874,173	588,357	963,219	532,812	-385,719	784,298	-7,127	-33,266	-116,000	-100
Investing Activities
capital expenditure	-33,455	-118,770	-32,641	-267,086	-42,837	22,410	-85,299	-2,534,249	-3,056,446	0	0	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-33,455	-118,770	-32,641	-267,086	-42,837	22,410	-85,299	-2,534,249	-3,056,446	0	0	0	0
Financing Activities
Bank loans	-6,831	-3,569	-115	13,145	-215	60,291	4,127	183,117	0	0	0	0	0
Group/Directors Accounts	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
Long term loans	-379,119	-203,960	-145,236	-205,985	-181,342	-251,557	29,728	4,626,707	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	-13,847	-54,913	-53,028	-51,206	-48,720	221,714	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	-2,465,668	2,303,668	10,000	36,000	116,000	0
share issue	0	0	-114,808	-54,908	-53,310	-51,756	-50,250	325,032	22	0	0	0	100
interest	-346,763	-267,212	-256,118	-266,569	-305,830	-310,453	-308,938	-161,198	107	21	7	0	0
cash flow from financing	-732,713	-474,741	-530,124	-569,230	-593,725	-604,681	-374,053	2,729,704	2,303,797	10,021	36,007	116,000	100
cash and cash equivalents
cash	205,471	214,839	233,325	37,858	-48,205	301,428	0	-37,284	31,649	2,894	2,741	0	0
overdraft	0	0	0	0	0	-79,520	-73,460	152,980	0	0	0	0	0
change in cash	205,471	214,839	233,325	37,858	-48,205	380,948	73,460	-190,264	31,649	2,894	2,741	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 greenshoots energy limited. Get real-time insights into greenshoots energy 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 greenshoots energy limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

GREENSHOOTS ENERGY LIMITED group structure

Greenshoots Energy Limited has no subsidiary companies.

Ultimate parent company

GREENSHOOTS ENERGY LIMITED

07228526

GREENSHOOTS ENERGY LIMITED Shareholders

robert james burwood gooderham	50%
james edward alston	50%

Greenshoots Energy Limited currently has 2 directors. The longest serving directors include Mr James Alston (Apr 2010) and Mr Robert Gooderham (Apr 2010).

officer	country	age	start	end	role
Mr James Alston		73 years	Apr 2010	-	Director
Mr Robert Gooderham	England	65 years	Apr 2010	-	Director

P&L

March 2023

turnover

7.1m

+100%

operating profit

1.4m

gross margin

69.5%

+8.92%

turnover

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

Balance Sheet

March 2023

net assets

1.8m

+0.84%

total assets

6.2m

+0.06%

cash

944.7k

+0.28%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

bishopthorpe wind farm limited

peerglow asset limited

canigou capital ltd

winwick wind farm limited

champ power limited

1.5

company number

07228526

Type

Private limited with Share Capital

industry

35110 - Production of electricity

incorporation date

April 2010

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

uphall farm garboldisham, diss, IP22 2SL

last accounts submitted

March 2023

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 greenshoots energy limited.

greenshoots energy limited Company Information

greenshoots energy limited Estimated Valuation

greenshoots energy limited Estimated Valuation

greenshoots energy limited Estimated Valuation

Greenshoots Energy Limited Overview

Greenshoots Energy Limited Health Check

GREENSHOOTS ENERGY LIMITED financials

greenshoots energy limited Credit Report and Business Information

Greenshoots Energy Limited Competitor Analysis

greenshoots energy limited Ownership

greenshoots energy limited directors

greenshoots energy limited company details

greenshoots energy limited Charges & Mortgages

greenshoots energy limited Companies House Filings - See Documents