equigrow limited Company Information
Company Number
07576263
Next Accounts
Sep 2025
Shareholders
allan clutterbuck
adrian williams
View AllGroup Structure
View All
Industry
Other manufacturing n.e.c.
Registered Address
cattlegate farm cattlegate road, enfield, middlesex, EN2 8AU
Website
www.cattlegate.co.ukequigrow limited Estimated Valuation
Pomanda estimates the enterprise value of EQUIGROW LIMITED at £162.7k based on a Turnover of £277k and 0.59x industry multiple (adjusted for size and gross margin).
equigrow limited Estimated Valuation
Pomanda estimates the enterprise value of EQUIGROW LIMITED at £75.1k based on an EBITDA of £18.4k and a 4.09x industry multiple (adjusted for size and gross margin).
equigrow limited Estimated Valuation
Pomanda estimates the enterprise value of EQUIGROW LIMITED at £62.4k based on Net Assets of £28.6k and 2.19x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Equigrow Limited Overview
Equigrow Limited is a live company located in middlesex, EN2 8AU with a Companies House number of 07576263. It operates in the other manufacturing n.e.c. sector, SIC Code 32990. Founded in March 2011, it's largest shareholder is allan clutterbuck with a 45% stake. Equigrow Limited is a established, micro sized company, Pomanda has estimated its turnover at £277k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Equigrow Limited Health Check
Pomanda's financial health check has awarded Equigrow Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs


4 Strong

2 Regular

6 Weak

Size
annual sales of £277k, make it smaller than the average company (£14.1m)
- Equigrow Limited
£14.1m - Industry AVG

Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (6.4%)
- Equigrow Limited
6.4% - Industry AVG

Production
with a gross margin of 21%, this company has a higher cost of product (30.2%)
- Equigrow Limited
30.2% - Industry AVG

Profitability
an operating margin of 2.1% make it less profitable than the average company (6.4%)
- Equigrow Limited
6.4% - Industry AVG

Employees
with 5 employees, this is below the industry average (70)
5 - Equigrow Limited
70 - Industry AVG

Pay Structure
on an average salary of £42.7k, the company has an equivalent pay structure (£42.7k)
- Equigrow Limited
£42.7k - Industry AVG

Efficiency
resulting in sales per employee of £55.4k, this is less efficient (£186k)
- Equigrow Limited
£186k - Industry AVG

Debtor Days
it gets paid by customers after 37 days, this is earlier than average (53 days)
- Equigrow Limited
53 days - Industry AVG

Creditor Days
its suppliers are paid after 127 days, this is slower than average (40 days)
- Equigrow Limited
40 days - Industry AVG

Stock Days
it holds stock equivalent to 6 days, this is less than average (68 days)
- Equigrow Limited
68 days - Industry AVG

Cash Balance
has cash to cover current liabilities for 15 weeks, this is average cash available to meet short term requirements (12 weeks)
15 weeks - Equigrow Limited
12 weeks - Industry AVG

Debt Level
it has a ratio of liabilities to total assets of 77.4%, this is a higher level of debt than the average (47.7%)
77.4% - Equigrow Limited
47.7% - Industry AVG
EQUIGROW LIMITED financials

Equigrow Limited's latest turnover from December 2023 is estimated at £277 thousand and the company has net assets of £28.6 thousand. According to their latest financial statements, Equigrow Limited has 5 employees and maintains cash reserves of £22.4 thousand 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 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | |||||||||||||
Other Income Or Grants | |||||||||||||
Cost Of Sales | |||||||||||||
Gross Profit | |||||||||||||
Admin Expenses | |||||||||||||
Operating Profit | |||||||||||||
Interest Payable | |||||||||||||
Interest Receivable | |||||||||||||
Pre-Tax Profit | |||||||||||||
Tax | |||||||||||||
Profit After Tax | |||||||||||||
Dividends Paid | |||||||||||||
Retained Profit | |||||||||||||
Employee Costs | |||||||||||||
Number Of Employees | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | |||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 71,304 | 83,002 | 70,220 | 39,227 | 44,307 | 11,391 | |||||||
Intangible Assets | |||||||||||||
Investments & Other | |||||||||||||
Debtors (Due After 1 year) | |||||||||||||
Total Fixed Assets | 71,304 | 83,002 | 70,220 | 39,227 | 44,307 | 11,391 | |||||||
Stock & work in progress | 3,978 | 10,901 | 11,781 | 22,371 | 400 | 400 | 417 | ||||||
Trade Debtors | 28,588 | 22,318 | 15,549 | 21,256 | 13,656 | 16,240 | 14,184 | 14,295 | |||||
Group Debtors | |||||||||||||
Misc Debtors | 6 | ||||||||||||
Cash | 22,372 | 7,867 | 6,866 | 8,222 | 11,939 | 33,746 | 31,598 | 14,963 | 1 | 1 | |||
misc current assets | |||||||||||||
total current assets | 54,938 | 41,086 | 34,196 | 51,849 | 25,995 | 50,386 | 46,199 | 29,264 | 1 | 1 | |||
total assets | 126,242 | 124,088 | 104,416 | 91,076 | 70,302 | 61,777 | 46,199 | 29,264 | 1 | 1 | |||
Bank overdraft | |||||||||||||
Bank loan | |||||||||||||
Trade Creditors | 76,454 | 71,950 | 59,502 | 44,737 | 43,007 | 26,709 | 11,892 | 9,446 | |||||
Group/Directors Accounts | |||||||||||||
other short term finances | |||||||||||||
hp & lease commitments | |||||||||||||
other current liabilities | 5,703 | ||||||||||||
total current liabilities | 76,454 | 71,950 | 59,502 | 44,737 | 43,007 | 26,709 | 11,892 | 15,149 | |||||
loans | |||||||||||||
hp & lease commitments | |||||||||||||
Accruals and Deferred Income | |||||||||||||
other liabilities | 12,576 | 21,577 | 41,251 | 31,686 | 23,718 | ||||||||
provisions | 8,657 | 7,030 | 178 | 2,164 | |||||||||
total long term liabilities | 21,233 | 28,607 | 41,429 | 31,686 | 23,718 | 2,164 | |||||||
total liabilities | 97,687 | 100,557 | 100,931 | 76,423 | 66,725 | 28,873 | 11,892 | 15,149 | |||||
net assets | 28,555 | 23,531 | 3,485 | 14,653 | 3,577 | 32,904 | 34,307 | 14,115 | 1 | 1 | |||
total shareholders funds | 28,555 | 23,531 | 3,485 | 14,653 | 3,577 | 32,904 | 34,307 | 14,115 | 1 | 1 |
Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||
Operating Profit | |||||||||||||
Depreciation | 12,458 | 14,318 | 14,680 | 9,653 | 10,084 | 599 | |||||||
Amortisation | |||||||||||||
Tax | |||||||||||||
Stock | -6,923 | -880 | -10,590 | 21,971 | -17 | 417 | |||||||
Debtors | 6,270 | 6,769 | -5,707 | 7,600 | -2,584 | 2,056 | -117 | 14,301 | |||||
Creditors | 4,504 | 12,448 | 14,765 | 1,730 | 16,298 | 14,817 | 2,446 | 9,446 | |||||
Accruals and Deferred Income | -5,703 | 5,703 | |||||||||||
Deferred Taxes & Provisions | 1,627 | 6,852 | 178 | -2,164 | 2,164 | ||||||||
Cash flow from operations | |||||||||||||
Investing Activities | |||||||||||||
capital expenditure | |||||||||||||
Change in Investments | |||||||||||||
cash flow from investments | |||||||||||||
Financing Activities | |||||||||||||
Bank loans | |||||||||||||
Group/Directors Accounts | |||||||||||||
Other Short Term Loans | |||||||||||||
Long term loans | |||||||||||||
Hire Purchase and Lease Commitments | |||||||||||||
other long term liabilities | -9,001 | -19,674 | 9,565 | 7,968 | 23,718 | ||||||||
share issue | |||||||||||||
interest | |||||||||||||
cash flow from financing | |||||||||||||
cash and cash equivalents | |||||||||||||
cash | 14,505 | 1,001 | -1,356 | -3,717 | -21,807 | 2,148 | 16,635 | 14,963 | 1 | -1 | 1 | ||
overdraft | |||||||||||||
change in cash | 14,505 | 1,001 | -1,356 | -3,717 | -21,807 | 2,148 | 16,635 | 14,963 | 1 | -1 | 1 |
equigrow limited Credit Report and Business Information
Equigrow Limited Competitor Analysis

Perform a competitor analysis for equigrow limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in EN2 area or any other competitors across 12 key performance metrics.
equigrow limited Ownership
EQUIGROW LIMITED group structure
Equigrow Limited has no subsidiary companies.
Ultimate parent company
EQUIGROW LIMITED
07576263
equigrow limited directors
Equigrow Limited currently has 4 directors. The longest serving directors include Mr Allan Clutterbuck (Mar 2011) and Mr David Williams (Apr 2016).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Allan Clutterbuck | England | 58 years | Mar 2011 | - | Director |
Mr David Williams | United Kingdom | 72 years | Apr 2016 | - | Director |
Mr Adrian Williams | United Kingdom | 59 years | Apr 2016 | - | Director |
Mr Howard Williams | United Kingdom | 62 years | Apr 2016 | - | Director |
P&L
December 2023turnover
277k
+13%
operating profit
5.9k
0%
gross margin
21.1%
+4.7%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
28.6k
+0.21%
total assets
126.2k
+0.02%
cash
22.4k
+1.84%
net assets
Total assets minus all liabilities
equigrow limited company details
company number
07576263
Type
Private limited with Share Capital
industry
32990 - Other manufacturing n.e.c.
incorporation date
March 2011
age
14
incorporated
UK
ultimate parent company
accounts
Unaudited Abridged
last accounts submitted
December 2023
previous names
N/A
accountant
HARDCASTLE BURTON LLP
auditor
-
address
cattlegate farm cattlegate road, enfield, middlesex, EN2 8AU
Bank
-
Legal Advisor
-
equigrow 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 did not find charges/mortgages relating to equigrow limited.
equigrow limited Capital Raised & Share Issues BETA
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 EQUIGROW LIMITED. This can take several minutes, an email will notify you when this has completed.
equigrow limited Companies House Filings - See Documents
date | description | view/download |
---|