Pizza Pilgrims Ltd

POWER SEARCH PRICING

SOLUTIONS

pizza pilgrims ltd Company Information

Company Number

08292290

Next Accounts

24 days late

Directors

Thom Elliot

James Elliot

View All

Shareholders

thom luscombe elliot

james luscombe elliot

View All

Group Structure

View All

Industry

Licensed restaurants

Registered Address

23 carnaby street, london, W1F 7DD

Website

pizzapilgrims.co.uk

pizza pilgrims ltd Estimated Valuation

£28.1m

Pomanda estimates the enterprise value of PIZZA PILGRIMS LTD at £28.1m based on a Turnover of £28.7m and 0.98x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Pizza Pilgrims Ltd is a live company located in london, W1F 7DD with a Companies House number of 08292290. It operates in the licenced restaurants sector, SIC Code 56101. Founded in November 2012, it's largest shareholder is thom luscombe elliot with a 20.2% stake. Pizza Pilgrims Ltd is a established, large sized company, Pomanda has estimated its turnover at £28.7m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Pizza Pilgrims Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 8 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

8 Strong

1 Regular

3 Weak

Size

annual sales of £28.7m, make it larger than the average company (£2.2m)

Growth

3 year (CAGR) sales growth of 35%, show it is growing at a faster rate (5.1%)

EXPORT

Pizza Pilgrims Ltd's latest turnover from June 2023 is £28.7 million and the company has net assets of £4.5 million. According to their latest financial statements, Pizza Pilgrims Ltd has 416 employees and maintains cash reserves of £599.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013
Turnover	28,707,541	21,012,364	11,699,027	11,787,262	7,114,559	4,866,111	7,360,957	2,503,597	9,112,761	3,609,658	2,470,552
Other Income Or Grants
Cost Of Sales	16,804,231	12,375,641	8,449,910	8,416,474	2,789,521	1,841,255	2,745,414	975,643	3,556,848	1,425,163	997,453
Gross Profit	11,903,310	8,636,723	3,249,117	3,370,788	4,325,038	3,024,856	4,615,543	1,527,954	5,555,913	2,184,495	1,473,099
Admin Expenses	11,122,434	8,919,803	3,504,033	3,988,362	4,348,278	3,153,433	4,609,811	1,557,964	5,230,007	2,021,407	1,509,627
Operating Profit	780,876	-283,080	-254,916	-617,574	-23,240	-128,577	5,732	-30,010	325,906	163,088	-36,528
Interest Payable	73,412	50,941	35,235	30,976	57,870	42,618	21,599	4,913
Interest Receivable	6,093	253	34	1,446	4,597	728	313	1,355	1,469	508	99
Pre-Tax Profit	713,557	-333,768	-290,117	-647,104	-76,513	-170,467	-15,554	-33,569	327,375	163,596	-36,429
Tax	-315,417	-137,128	18,028	29,784					-65,475	-34,355
Profit After Tax	398,140	-470,896	-272,089	-617,320	-76,513	-170,467	-15,554	-33,569	261,900	129,241	-36,429
Dividends Paid
Retained Profit	398,140	-470,896	-272,089	-617,320	-76,513	-170,467	-15,554	-33,569	261,900	129,241	-36,429
Employee Costs	11,102,026	8,560,494	5,724,801	5,881,686	4,514,334	2,992,156	2,242,889	1,446,192	3,187,143	1,211,179	862,110
Number Of Employees	416	354	236	281	248	170	132	88	194	77	56
EBITDA*	1,933,525	773,770	586,057	-561,893	27,225	366,402	315,646	150,787	447,859	199,048	-35,092

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013
Tangible Assets	8,397,788	6,815,091	5,235,472	4,587,954	3,832,158	2,950,045	2,276,031	1,420,066	757,667	486,006	262,341
Intangible Assets	116,529	26,042	36,502	48,296	41,514	42,294	32,255	30,976	7,495
Investments & Other
Debtors (Due After 1 year)	276,925	139,138	148,138	115,810	120,161	198,549	129,486	63,336	41,999
Total Fixed Assets	8,791,242	6,980,271	5,420,112	4,752,060	3,993,833	3,190,888	2,437,772	1,514,378	807,161	486,006	262,341
Stock & work in progress	384,301	243,739	240,047	102,481	75,401	45,911	44,758	19,919	8,466	5,104
Trade Debtors	194,020	139,991	55,005	21,097	14,678	15,866	236,294	11,988	225,600	91,209	51,635
Group Debtors
Misc Debtors	1,785,553	1,275,425	1,261,028	967,786	1,148,810	791,293	569,044	330,188
Cash	599,282	2,102,372	3,136,236	477,396	1,066,890	159,000	132,365	118,378	423,550	163,863	39,526
misc current assets
total current assets	2,963,156	3,761,527	4,692,316	1,568,760	2,305,779	1,012,070	982,461	480,473	657,616	260,176	91,161
total assets	11,754,398	10,741,798	10,112,428	6,320,820	6,299,612	4,202,958	3,420,233	1,994,851	1,464,777	746,182	353,502
Bank overdraft	26,984		763					1,179
Bank loan	376,922	425,589	425,587	256,539	178,000	178,000	108,000	29,704
Trade Creditors	2,618,337	2,185,101	2,008,607	1,019,381	1,072,142	841,646	535,854	355,507	532,580	353,370	89,931
Group/Directors Accounts
other short term finances
hp & lease commitments	7,391	7,391
other current liabilities	2,470,636	2,055,007	1,178,313	1,315,446	1,303,932	866,711	439,756	567,988
total current liabilities	5,500,270	4,673,088	3,613,270	2,591,366	2,554,074	1,886,357	1,083,610	954,378	532,580	353,370	89,931
loans	623,490	1,066,589	1,480,438	1,398,162	765,333	593,333	432,000	120,296
hp & lease commitments	22,857	28,878
Accruals and Deferred Income
other liabilities	640,343	719,362	428,786	298,475	300,310
provisions	473,740	158,323	23,480	41,508	71,266	38,146	49,034	49,034	27,485
total long term liabilities	1,760,430	1,973,152	1,932,704	1,738,145	1,136,909	631,479	481,034	169,330	27,485
total liabilities	7,260,700	6,646,240	5,545,974	4,329,511	3,690,983	2,517,836	1,564,644	1,123,708	560,065	353,370	89,931
net assets	4,493,698	4,095,558	4,566,454	1,991,309	2,608,629	1,685,122	1,855,589	871,143	904,712	392,812	263,571
total shareholders funds	4,493,698	4,095,558	4,566,454	1,991,309	2,608,629	1,685,122	1,855,589	871,143	904,712	392,812	263,571

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013
Operating Activities
Operating Profit	780,876	-283,080	-254,916	-617,574	-23,240	-128,577	5,732	-30,010	325,906	163,088	-36,528
Depreciation	1,145,744	1,047,647	831,178	49,657	44,043	487,410	301,253	179,140	121,953	35,960	1,436
Amortisation	6,905	9,203	9,795	6,024	6,422	7,569	8,661	1,657
Tax	-315,417	-137,128	18,028	29,784					-65,475	-34,355
Stock	140,562	3,692	137,566	27,080	29,490	1,153	24,839	11,453	3,362	5,104
Debtors	701,944	90,383	359,478	-178,956	277,941	70,884	529,312	137,913	176,390	39,574	51,635
Creditors	433,236	176,494	989,226	-52,761	230,496	305,792	180,347	-177,073	179,210	263,439	89,931
Accruals and Deferred Income	415,629	876,694	-137,133	11,514	437,221	426,955	-128,232	567,988
Deferred Taxes & Provisions	315,417	134,843	-18,028	-29,758	33,120	-10,888		21,549	27,485
Cash flow from operations	1,939,884	1,730,598	941,106	-451,238	420,631	1,016,224	-186,390	413,885	409,327	383,454	3,204
Investing Activities
capital expenditure					-931,798	-1,179,032	-1,167,158	-866,677	-401,109	-259,625	-263,777
Change in Investments
cash flow from investments					-931,798	-1,179,032	-1,167,158	-866,677	-401,109	-259,625	-263,777
Financing Activities
Bank loans	-48,667	2	169,048	78,539		70,000	78,296	29,704
Group/Directors Accounts
Other Short Term Loans
Long term loans	-443,099	-413,849	82,276	632,829	172,000	161,333	311,704	120,296
Hire Purchase and Lease Commitments	-6,021	36,269
other long term liabilities	-79,019	290,576	130,311	-1,835	300,310
share issue			2,847,234		1,000,020		1,000,000		250,000		300,000
interest	-67,319	-50,688	-35,201	-29,530	-53,273	-41,890	-21,286	-3,558	1,469	508	99
cash flow from financing	-644,125	-137,690	3,193,668	680,003	1,419,057	189,443	1,368,714	146,442	251,469	508	300,099
cash and cash equivalents
cash	-1,503,090	-1,033,864	2,658,840	-589,494	907,890	26,635	13,987	-305,172	259,687	124,337	39,526
overdraft	26,984	-763	763				-1,179	1,179
change in cash	-1,530,074	-1,033,101	2,658,077	-589,494	907,890	26,635	15,166	-306,351	259,687	124,337	39,526

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for pizza pilgrims ltd. Get real-time insights into pizza pilgrims ltd'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 pizza pilgrims ltd by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other large companies, companies in W1F area or any other competitors across 12 key performance metrics.

PIZZA PILGRIMS LTD group structure

Pizza Pilgrims Ltd has 3 subsidiary companies.

Ultimate parent company

PIZZA PILGRIMS LTD

08292290

3 subsidiaries

PIZZA PILGRIMS AT HOME LIMITED

13084056

PIZZA IN THE POST LIMITED

13079358

THE PIZZA KIT COMPANY LIMITED

13270786

PIZZA PILGRIMS LTD Shareholders

thom luscombe elliot	20.21%
james luscombe elliot	20.21%
margherita limited	18.06%
imbiba growth 1 lp	14.57%
rupert john clevely	8.03%
ian edward	2.75%
fredrik lundqvist	1.61%
philip prosser	1.3%
james george	1.14%
charles allison	1.1%

Pizza Pilgrims Ltd currently has 8 directors. The longest serving directors include Mr Thom Elliot (Nov 2012) and Mr James Elliot (Nov 2012).

officer	country	age	start	end	role
Mr Thom Elliot	England	41 years	Nov 2012	-	Director
Mr James Elliot	England	39 years	Nov 2012	-	Director
Mr Rupert Clevely	England	67 years	Mar 2013	-	Director
Mr Ian Edward		65 years	Apr 2016	-	Director
Mr Mark Cliff	Guernsey	67 years	Nov 2016	-	Director
Mrs Sophie Gilchriest	United Kingdom	46 years	Sep 2019	-	Director
Mr Bernard Smith	United Kingdom	48 years	Jun 2020	-	Director
Mr Darrel Connell	Uk	44 years	Jun 2021	-	Director

P&L

June 2023

turnover

28.7m

+37%

operating profit

780.9k

-376%

gross margin

41.5%

+0.88%

turnover

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

Balance Sheet

June 2023

net assets

4.5m

+0.1%

total assets

11.8m

+0.09%

cash

599.3k

-0.71%

net assets

Total assets minus all liabilities

Similar Companies

le beaujolais limited

4.5

noa catering limited

2.5

big blue whale(uk) limited

3.5

tonkotsu limited

northcote operations limited

2.5

company number

08292290

Type

Private limited with Share Capital

industry

56101 - Licensed restaurants

incorporation date

November 2012

ultimate parent company

None

previous names

N/A

address

23 carnaby street, london, W1F 7DD

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 pizza pilgrims ltd. Currently there are 10 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 PIZZA PILGRIMS LTD. This can take several minutes, an email will notify you when this has completed.

pizza pilgrims ltd Company Information

pizza pilgrims ltd Estimated Valuation

pizza pilgrims ltd Estimated Valuation

pizza pilgrims ltd Estimated Valuation

Pizza Pilgrims Ltd Overview

Pizza Pilgrims Ltd Health Check

PIZZA PILGRIMS LTD financials

pizza pilgrims ltd Credit Report and Business Information

Pizza Pilgrims Ltd Competitor Analysis

pizza pilgrims ltd Ownership

pizza pilgrims ltd directors

pizza pilgrims ltd company details

pizza pilgrims ltd Charges & Mortgages

pizza pilgrims ltd Capital Raised & Share Issues BETA

pizza pilgrims ltd Companies House Filings - See Documents