
Company Number
07318607
Next Accounts
Jun 2025
Shareholders
asr group europe limited
Group Structure
View All
Industry
Manufacture of sugar
Registered Address
thames refinery factory road, london, E16 2EW
Pomanda estimates the enterprise value of T&L SUGARS LIMITED at £462.9m based on a Turnover of £449.7m and 1.03x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of T&L SUGARS LIMITED at £1.3b based on an EBITDA of £148.9m and a 8.79x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of T&L SUGARS LIMITED at £519.1m based on Net Assets of £310.1m and 1.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
T&l Sugars Limited is a live company located in london, E16 2EW with a Companies House number of 07318607. It operates in the manufacture of sugar sector, SIC Code 10810. Founded in July 2010, it's largest shareholder is asr group europe limited with a 100% stake. T&l Sugars Limited is a established, mega sized company, Pomanda has estimated its turnover at £449.7m with high growth in recent years.
Pomanda's financial health check has awarded T&L Sugars Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
5 Regular
3 Weak
Size
annual sales of £449.7m, make it in line with the average company (£416.3m)
£449.7m - T&l Sugars Limited
£416.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (15.1%)
20% - T&l Sugars Limited
15.1% - Industry AVG
Production
with a gross margin of 27.8%, this company has a lower cost of product (16.5%)
27.8% - T&l Sugars Limited
16.5% - Industry AVG
Profitability
an operating margin of 31.1% make it more profitable than the average company (1.3%)
31.1% - T&l Sugars Limited
1.3% - Industry AVG
Employees
with 672 employees, this is similar to the industry average (672)
672 - T&l Sugars Limited
672 - Industry AVG
Pay Structure
on an average salary of £72.8k, the company has a higher pay structure (£55.4k)
£72.8k - T&l Sugars Limited
£55.4k - Industry AVG
Efficiency
resulting in sales per employee of £669.2k, this is equally as efficient (£669.2k)
£669.2k - T&l Sugars Limited
£669.2k - Industry AVG
Debtor Days
it gets paid by customers after 40 days, this is near the average (42 days)
40 days - T&l Sugars Limited
42 days - Industry AVG
Creditor Days
its suppliers are paid after 31 days, this is slower than average (24 days)
31 days - T&l Sugars Limited
24 days - Industry AVG
Stock Days
it holds stock equivalent to 111 days, this is more than average (55 days)
111 days - T&l Sugars Limited
55 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (1 weeks)
0 weeks - T&l Sugars Limited
1 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 51.3%, this is a similar level of debt than the average (51.3%)
51.3% - T&l Sugars Limited
51.3% - Industry AVG
T&L Sugars Limited's latest turnover from September 2023 is £449.7 million and the company has net assets of £310.1 million. According to their latest financial statements, T&L Sugars Limited has 672 employees and maintains cash reserves of £5.5 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 449,686,761 | 287,174,941 | 288,063,365 | 262,356,233 | 229,235,375 | 268,606,587 | 282,921,611 | 275,040,672 | 290,282,743 | 425,258,274 | 504,996,775 | 520,171,365 | 449,190,023 | |
Other Income Or Grants | ||||||||||||||
Cost Of Sales | 324,707,869 | 267,039,851 | 166,309,513 | 226,330,062 | 198,182,518 | 252,717,917 | 265,013,426 | 379,388,191 | 455,242,565 | 468,098,975 | 426,099,254 | |||
Gross Profit | 124,978,892 | 20,135,089 | 121,753,852 | 36,026,171 | 31,052,857 | 15,888,670 | 17,908,185 | 45,870,083 | 49,754,210 | 52,072,389 | 23,090,769 | |||
Admin Expenses | 35,030,749 | 42,034,163 | 32,970,978 | 41,141,095 | 58,569,470 | 801 | ||||||||
Operating Profit | -17,122,564 | 3,835,920 | 16,783,232 | 10,931,294 | -35,478,701 | -801 | ||||||||
Interest Payable | 6,171,057 | 1,972,307 | 881,713 | 1,584,883 | 2,177,557 | 1,359,406 | 7,597,228 | 6,620,310 | 5,829,323 | 5,257,453 | 21,141,526 | 15,076,874 | 8,740,893 | |
Interest Receivable | 4,914,724 | 1,890,408 | 1,418,748 | 901,342 | 756,927 | 267,585 | 120,398 | 124,201 | 24,922 | 18,066 | 26,178,430 | 9,556,374 | 2,118,796 | |
Pre-Tax Profit | 98,867,781 | -580,885 | 88,427,191 | 2,894,284 | -4,308,929 | -44,745,839 | -24,599,394 | -4,494,883 | -25,982,296 | -2,824,998 | 21,820,136 | 5,410,794 | -42,100,797 | -801 |
Tax | -20,347,855 | 2,501,689 | -12,550,265 | -463,154 | -7,172,426 | 3,799,893 | 1,825,899 | 474,066 | 4,896,872 | 367,085 | -6,083,124 | -2,029,949 | 10,023,142 | |
Profit After Tax | 78,519,926 | 1,920,804 | 75,876,926 | 2,431,129 | -11,481,355 | -40,945,946 | -22,773,495 | -4,020,817 | -21,085,425 | -2,457,912 | 15,737,012 | 3,380,846 | -32,077,655 | -801 |
Dividends Paid | ||||||||||||||
Retained Profit | 78,519,926 | 1,920,804 | 75,876,926 | 2,431,129 | -11,481,355 | -62,692,858 | -22,773,495 | -4,020,817 | -21,085,425 | -2,457,912 | 15,737,012 | 3,380,846 | -32,077,655 | -801 |
Employee Costs | 48,909,997 | 43,766,464 | 41,629,385 | 38,347,107 | 37,786,521 | 38,728,298 | 36,977,046 | 37,796,729 | 38,984,187 | 30,456,599 | 24,750,985 | 24,821,429 | 25,538,699 | |
Number Of Employees | 672 | 651 | 627 | 621 | 624 | 615 | 611 | 581 | 569 | 544 | 506 | 502 | 482 | |
EBITDA* | 2,064,963 | 19,895,704 | 22,447,151 | 16,092,248 | -28,806,891 | -801 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 209,023,978 | 241,927,558 | 192,669,510 | 113,096,591 | 106,511,290 | 121,596,563 | 133,432,655 | 134,996,064 | 118,159,161 | 102,164,737 | 78,107,488 | 93,653,107 | 107,489,500 | 801,346 |
Intangible Assets | 6,193,009 | 6,193,009 | 6,384,368 | 6,314,566 | 6,353,917 | 2,495,078 | 2,498,051 | 2,606,490 | 2,643,520 | 2,655,005 | 1,991,401 | 2,321,429 | 2,588,497 | |
Investments & Other | 62,180,851 | 46,936,845 | 88,905,039 | 14,534,430 | 14,676,812 | 14,420,763 | 13,780,077 | 716,589 | 800,768 | 857,118 | 801,346 | |||
Debtors (Due After 1 year) | 46,324,721 | 95,944,782 | 174,079 | 6,806,990 | 6,792,678 | |||||||||
Total Fixed Assets | 215,216,987 | 248,120,567 | 198,879,798 | 112,604,166 | 112,865,206 | 124,091,641 | 135,930,705 | 137,602,554 | 120,802,681 | 104,819,742 | 80,098,889 | 95,974,535 | 110,077,997 | 801,346 |
Stock & work in progress | 99,405,606 | 103,710,739 | 60,249,804 | 61,651,170 | 62,591,515 | 73,506,354 | 97,365,093 | 137,651,535 | 125,495,874 | 114,770,468 | 86,942,314 | 81,649,583 | 66,874,946 | |
Trade Debtors | 49,696,893 | 34,213,104 | 37,986,770 | 29,715,048 | 32,235,717 | 32,004,654 | 30,730,186 | 23,628,969 | 27,422,654 | 38,575,183 | 32,230,742 | 34,212,844 | 36,376,104 | |
Group Debtors | 4,610,773 | 5,495,609 | 5,052,659 | 42,647,210 | 32,579,541 | 22,299,982 | 33,914,248 | 17,432,869 | 14,220,522 | 13,960,745 | 10,638,480 | 2,802,690 | 74,525,202 | |
Misc Debtors | 20,459,304 | 14,501,857 | 13,303,159 | 8,318,698 | 7,373,417 | 4,304,635 | 4,551,754 | 5,949,444 | 5,145,238 | 10,400,755 | 10,366,893 | 12,005,124 | 5,864,403 | |
Cash | 5,499,831 | 1,968,929 | 3,189,137 | 3,829,201 | 668,833 | 247,896 | 6,161,108 | 4,319,076 | 1,021,828 | 9,990,145 | 9,986,384 | 5,625,400 | 17,185,223 | 741,245 |
misc current assets | 241,489,362 | 177,210,402 | 189,958,221 | 71,123,450 | 82,915,669 | 114,720,780 | 99,467,302 | 86,648,299 | 96,320,041 | 37,956,804 | 10,824,077 | 12,943,626 | 12,909,917 | |
total current assets | 421,161,770 | 340,211,922 | 310,196,710 | 217,284,780 | 218,364,694 | 247,084,303 | 272,189,693 | 275,630,193 | 269,626,160 | 225,654,102 | 160,988,893 | 149,239,270 | 139,210,594 | 75,266,448 |
total assets | 636,378,757 | 588,332,489 | 509,076,508 | 329,888,946 | 331,229,900 | 371,175,944 | 408,120,398 | 413,232,747 | 390,428,841 | 330,473,844 | 241,087,782 | 245,213,805 | 249,288,591 | 76,067,794 |
Bank overdraft | 170,973,489 | 111,659,068 | 153,899,382 | |||||||||||
Bank loan | ||||||||||||||
Trade Creditors | 28,348,531 | 17,028,031 | 20,083,558 | 20,626,722 | 21,411,221 | 14,131,913 | 18,163,707 | 20,962,127 | 11,090,581 | 39,265,008 | 29,764,959 | 7,182,896 | 15,199,280 | 1,543,393 |
Group/Directors Accounts | 47,250,085 | 7,807,329 | 1 | 14,482,611 | 13,016,593 | 1 | 1 | 6,549,462 | 241,314,026 | 154,861,625 | 1 | 1 | 1 | |
other short term finances | 8,552,856 | 11,776,445 | 9,977,479 | 8,746,610 | 8,594,018 | 8,212,203 | 7,165,890 | 36,034,593 | 19,552,584 | |||||
hp & lease commitments | 141,843 | 645,896 | 619,723 | 763,601 | ||||||||||
other current liabilities | 51,124,618 | 53,196,553 | 34,898,597 | 61,324,033 | 52,739,477 | 112,799,353 | 160,789,084 | 138,563,805 | 78,141,111 | 60,214,336 | 83,649,586 | 88,983,821 | 89,214,877 | |
total current liabilities | 297,838,568 | 190,336,879 | 209,501,262 | 97,196,970 | 95,720,151 | 138,707,714 | 188,930,273 | 174,822,006 | 339,139,739 | 262,553,174 | 120,580,437 | 132,201,313 | 123,966,744 | 1,543,393 |
loans | 32,339,580 | 316,499,492 | 71,859,168 | 83,607,092 | 80,258,296 | 49,894,397 | 6,784,755 | 192,877,634 | 3,054,768 | |||||
hp & lease commitments | 113,137 | 254,137 | 511,793 | 920,282 | 1,527,384 | |||||||||
Accruals and Deferred Income | ||||||||||||||
other liabilities | 7,956,864 | 3,913,382 | 972,623 | 661,739 | 824,505 | 64,756,717 | 67,255,765 | 75,676,693 | ||||||
provisions | 9,300,910 | 659,980 | ||||||||||||
total long term liabilities | 28,433,806 | 166,279,128 | 62,643,398 | 74,077,995 | 80,258,296 | 57,851,261 | 10,698,137 | 193,850,258 | 661,739 | 824,505 | 64,756,718 | 67,255,765 | 77,534,070 | |
total liabilities | 326,272,374 | 356,616,007 | 272,144,660 | 171,274,965 | 175,978,447 | 196,558,975 | 199,628,410 | 368,672,264 | 339,801,478 | 263,377,679 | 185,337,155 | 199,457,078 | 201,500,814 | 1,543,393 |
net assets | 310,106,383 | 231,716,481 | 236,931,848 | 158,613,981 | 155,251,453 | 174,616,969 | 208,491,988 | 44,560,483 | 50,627,363 | 67,096,165 | 55,750,627 | 45,756,726 | 47,787,777 | 74,524,401 |
total shareholders funds | 310,106,383 | 231,716,481 | 236,931,848 | 158,613,981 | 155,251,454 | 174,616,968 | 208,491,988 | 44,560,483 | 50,627,363 | 67,096,165 | 55,750,627 | 45,756,726 | 47,787,777 | 74,524,401 |
Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | -17,122,564 | 3,835,920 | 16,783,232 | 10,931,294 | -35,478,701 | -801 | ||||||||
Depreciation | 7,856,299 | 11,157,548 | 11,576,290 | 11,546,143 | 9,319,193 | 9,237,516 | 8,590,732 | 7,888,568 | 7,219,835 | 6,299,581 | 5,577,929 | 5,064,862 | 6,671,809 | |
Amortisation | 983,620 | 983,620 | 81,817 | 80,922 | 82,107 | 85,913 | 10,596,795 | 10,616,636 | 82,502 | 9,760,203 | 85,990 | 96,092 | ||
Tax | -20,347,855 | 2,501,689 | -12,550,265 | -463,154 | -7,172,426 | 3,799,893 | 1,825,899 | 474,066 | 4,896,872 | 367,085 | -6,083,124 | -2,029,949 | 10,023,142 | |
Stock | -4,305,133 | 43,460,935 | -1,401,366 | -940,345 | -10,914,839 | -23,858,739 | -40,286,442 | 12,155,661 | 10,725,406 | 27,828,154 | 5,292,731 | 14,774,637 | 66,874,946 | |
Debtors | -29,063,661 | 93,638,685 | -30,971,280 | 8,506,593 | 20,372,083 | -10,586,917 | 22,184,905 | 222,868 | -16,148,268 | 9,700,567 | 4,215,457 | 6,780,152 | -32,284,695 | 74,525,202 |
Creditors | 11,320,500 | -3,055,527 | -543,164 | -784,500 | 7,279,308 | -4,031,794 | -2,798,420 | 9,871,546 | -28,174,427 | 9,500,049 | 22,582,063 | -8,016,384 | 13,655,887 | 1,543,393 |
Accruals and Deferred Income | -2,071,935 | 18,297,956 | -26,425,436 | 8,584,556 | -60,059,876 | -47,989,731 | 22,225,279 | 60,422,694 | 17,926,775 | -23,435,250 | -5,334,235 | -231,056 | 89,214,877 | |
Deferred Taxes & Provisions | 9,300,910 | -659,980 | 659,980 | |||||||||||
Cash flow from operations | 41,419,258 | -31,201,133 | 24,103,667 | -16,399,910 | -72,982,610 | |||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 15,244,006 | -41,968,194 | 88,905,039 | -14,534,430 | -142,382 | 256,049 | 640,686 | 13,063,488 | -84,179 | -56,350 | 55,772 | 801,346 | ||
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | ||||||||||||||
Group/Directors Accounts | 39,442,755 | 7,807,328 | -14,482,610 | 1,466,018 | 13,016,592 | -6,549,462 | -234,764,564 | 86,452,401 | 154,861,624 | 1 | ||||
Other Short Term Loans | -8,552,856 | -3,223,589 | 1,798,966 | 1,230,869 | 152,592 | 381,815 | 1,046,313 | -28,868,703 | 16,482,009 | 19,552,584 | ||||
Long term loans | -284,159,912 | 244,640,324 | -11,747,924 | 3,348,796 | 30,363,899 | 43,109,642 | -186,092,879 | 192,877,634 | -3,054,768 | 3,054,768 | ||||
Hire Purchase and Lease Commitments | -645,053 | -231,483 | -552,367 | 1,683,883 | -1,527,384 | 1,527,384 | ||||||||
other long term liabilities | -7,956,864 | 4,043,482 | 2,940,759 | 310,884 | -162,766 | -63,932,212 | -2,499,048 | -8,420,928 | 75,676,693 | |||||
share issue | ||||||||||||||
interest | -1,256,333 | -81,899 | 537,035 | -683,541 | -1,420,630 | -1,091,821 | -7,476,830 | -6,496,109 | -5,804,401 | -5,239,387 | 5,036,904 | -5,520,500 | -6,622,097 | |
cash flow from financing | -246,748,567 | 244,998,099 | -23,804,925 | -1,806,302 | 22,895,249 | 76,678,107 | -9,242,543 | -49,965,627 | 85,483,672 | 100,539,788 | -32,073,958 | -7,453,468 | 98,530,365 | 74,525,202 |
cash and cash equivalents | ||||||||||||||
cash | 3,530,902 | -1,220,208 | -640,064 | 3,160,368 | 420,937 | -5,913,212 | 1,842,032 | 3,297,248 | -8,968,317 | 3,761 | 4,360,984 | -11,559,823 | 16,443,978 | 741,245 |
overdraft | 59,314,421 | -42,240,314 | 153,899,382 | |||||||||||
change in cash | -55,783,519 | 41,020,106 | -154,539,446 | 3,160,368 | 420,937 | -5,913,212 | 1,842,032 | 3,297,248 | -8,968,317 | 3,761 | 4,360,984 | -11,559,823 | 16,443,978 | 741,245 |
Perform a competitor analysis for t&l sugars limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in E16 area or any other competitors across 12 key performance metrics.
T&L SUGARS LIMITED group structure
T&L Sugars Limited has 1 subsidiary company.
Ultimate parent company
ASR GROUP INTERNATIONAL INC
#0075268
EUROPEAN SUGAR HOLDINGS SARL
#0033974
2 parents
T&L SUGARS LIMITED
07318607
1 subsidiary
T&L Sugars Limited currently has 5 directors. The longest serving directors include Mr Armando Tabernilla (Jul 2010) and Mr Gerald Mason (Oct 2016).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Armando Tabernilla | England | 65 years | Jul 2010 | - | Director |
Mr Gerald Mason | England | 51 years | Oct 2016 | - | Director |
Mr Tarun Arora | England | 46 years | Oct 2016 | - | Director |
Mr Gabriel Buenaventura | England | 50 years | Sep 2017 | - | Director |
Mr Andrew Jones | United Kingdom | 55 years | Sep 2017 | - | Director |
P&L
September 2023turnover
449.7m
+57%
operating profit
140m
0%
gross margin
27.8%
+296.39%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
310.1m
+0.34%
total assets
636.4m
+0.08%
cash
5.5m
+1.79%
net assets
Total assets minus all liabilities
company number
07318607
Type
Private limited with Share Capital
industry
10810 - Manufacture of sugar
incorporation date
July 2010
age
15
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
GRANT THORNTON UK LLP
address
thames refinery factory road, london, E16 2EW
Bank
-
Legal Advisor
-
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 10 charges/mortgages relating to t&l sugars limited. Currently there are 7 open charges and 3 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 T&L SUGARS LIMITED. This can take several minutes, an email will notify you when this has completed.
date | description | view/download |
---|