Scrivelsby Biomass Limited

POWER SEARCH PRICING

SOLUTIONS

scrivelsby biomass limited Company Information

Company Number

08726781

Next Accounts

Sep 2025

Directors

Henry Dymoke

Gail Dymoke

Shareholders

henry dymoke

executors of francis dymoke

Group Structure

View All

Industry

Production of electricity

Registered Address

home farm office rectory road, scrivelsby, horncastle, lincolnshire, LN9 6JB

Website

scrivelsby biomass limited Estimated Valuation

£12.8m

Pomanda estimates the enterprise value of SCRIVELSBY BIOMASS LIMITED at £12.8m based on a Turnover of £7.1m and 1.81x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Scrivelsby Biomass Limited is a live company located in horncastle, LN9 6JB with a Companies House number of 08726781. It operates in the production of electricity sector, SIC Code 35110. Founded in October 2013, it's largest shareholder is henry dymoke with a 50% stake. Scrivelsby Biomass 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 Scrivelsby Biomass Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

4 Strong

2 Regular

5 Weak

Size

annual sales of £7.1m, make it larger than the average company (£1.8m)

Growth

3 year (CAGR) sales growth of 65%, show it is growing at a faster rate (10.8%)

EXPORT

Scrivelsby Biomass Limited's latest turnover from December 2023 is estimated at £7.1 million and the company has net assets of £1.5 million. According to their latest financial statements, Scrivelsby Biomass Limited has 1 employee and maintains cash reserves of £82.2 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	Dec 2015	Oct 2014
Turnover	7,063,399	3,701,457	1,840,476	1,576,995	985,347	625,891	732,964	584,579	497,797	1,067,861
Other Income Or Grants
Cost Of Sales	2,045,297	1,117,478	691,852	645,971	392,890	244,806	319,257	249,220	221,241	475,948
Gross Profit	5,018,102	2,583,979	1,148,623	931,024	592,457	381,085	413,707	335,359	276,556	591,912
Admin Expenses	3,825,597	2,173,831	811,191	627,728	185,490	28,930	43,477	251,061	206,230	554,118
Operating Profit	1,192,505	410,148	337,432	303,296	406,967	352,155	370,230	84,298	70,326	37,794
Interest Payable	121,392	151,841	113,826	126,117	164,093	191,498	210,556	212,608	195,428	86,947
Interest Receivable	2,157
Pre-Tax Profit	1,073,271	258,307	223,606	177,179	242,874	160,657	159,674	-128,310	-125,102	-49,153
Tax	-268,318	-49,078	-42,485	-33,664	-46,146	-30,525	-30,338
Profit After Tax	804,953	209,229	181,121	143,515	196,728	130,132	129,336	-128,310	-125,102	-49,153
Dividends Paid
Retained Profit	804,953	209,229	181,121	143,515	196,728	130,132	129,336	-128,310	-125,102	-49,153
Employee Costs	78,586	72,758	69,786	68,608	65,800	65,556	64,135	64,249	63,429	222,803
Number Of Employees	1	1	1	1	1	1	1	1	1	4
EBITDA*	1,435,622	637,492	553,120	516,314	427,758	570,016	587,199	304,201	272,852	37,794

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Oct 2014
Tangible Assets	1,662,242	1,870,780	2,005,261	2,137,477	2,350,495	2,573,013	2,781,028	2,974,076	2,988,391	2,395,993
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	1,662,242	1,870,780	2,005,261	2,137,477	2,350,495	2,573,013	2,781,028	2,974,076	2,988,391	2,395,993
Stock & work in progress	292,191	173,639	161,658	179,116	169,666	131,592	142,732	114,454	89,794	112,910
Trade Debtors	534,717	367,599	205,811	163,679	135,794	99,007	118,873	82,349	51,566	120,768
Group Debtors
Misc Debtors	100,000				18,750	28,160	20,750	27,470	44,347
Cash	82,189
misc current assets
total current assets	1,009,097	541,238	367,469	342,795	324,210	258,759	282,355	224,273	185,707	233,678
total assets	2,671,339	2,412,018	2,372,730	2,480,272	2,674,705	2,831,772	3,063,383	3,198,349	3,174,098	2,629,671
Bank overdraft	389,125	839,721		411,462		546,637	550,314	651,529	486,072	505,158
Bank loan			680,022		439,957
Trade Creditors		6,900	8,093	122,953	6,657	11,140	5,749	26,178		2,543
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities	212,509	1,400	1,300	1,300	312,342	201,781	216,800	8,161	9,478
total current liabilities	601,634	848,021	689,415	535,715	758,956	759,558	772,863	685,868	495,550	507,701
loans	280,819	648,417	1,028,491	1,522,447	1,761,118	2,114,311	2,462,749	2,814,046	2,851,803	2,170,123
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions	295,437	227,084	175,557	123,964
total long term liabilities	576,256	875,501	1,204,048	1,646,411	1,761,118	2,114,311	2,462,749	2,814,046	2,851,803	2,170,123
total liabilities	1,177,890	1,723,522	1,893,463	2,182,126	2,520,074	2,873,869	3,235,612	3,499,914	3,347,353	2,677,824
net assets	1,493,449	688,496	479,267	298,146	154,631	-42,097	-172,229	-301,565	-173,255	-48,153
total shareholders funds	1,493,449	688,496	479,267	298,146	154,631	-42,097	-172,229	-301,565	-173,255	-48,153

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Oct 2014
Operating Activities
Operating Profit	1,192,505	410,148	337,432	303,296	406,967	352,155	370,230	84,298	70,326	37,794
Depreciation	243,117	227,344	215,688	213,018	20,791	217,861	216,969	219,903	202,526
Amortisation
Tax	-268,318	-49,078	-42,485	-33,664	-46,146	-30,525	-30,338
Stock	118,552	11,981	-17,458	9,450	38,074	-11,140	28,278	24,660	-23,116	112,910
Debtors	267,118	161,788	42,132	9,135	27,377	-12,456	29,804	13,906	-24,855	120,768
Creditors	-6,900	-1,193	-114,860	116,296	-4,483	5,391	-20,429	26,178	-2,543	2,543
Accruals and Deferred Income	211,109	100		-311,042	110,561	-15,019	208,639	-1,317	9,478
Deferred Taxes & Provisions	68,353	51,527	51,593	123,964
Cash flow from operations	1,054,196	465,079	422,694	393,283	422,239	553,459	686,989	290,496	327,758	-193,341
Investing Activities
capital expenditure	-34,579	-92,863	-83,472		201,727	-9,846	-23,921	-205,588	-794,924	-2,395,993
Change in Investments
cash flow from investments	-34,579	-92,863	-83,472		201,727	-9,846	-23,921	-205,588	-794,924	-2,395,993
Financing Activities
Bank loans		-680,022	680,022	-439,957	439,957
Group/Directors Accounts
Other Short Term Loans
Long term loans	-367,598	-380,074	-493,956	-238,671	-353,193	-348,438	-351,297	-37,757	681,680	2,170,123
Hire Purchase and Lease Commitments
other long term liabilities
share issue										1,000
interest	-119,235	-151,841	-113,826	-126,117	-164,093	-191,498	-210,556	-212,608	-195,428	-86,947
cash flow from financing	-486,833	-1,211,937	72,240	-804,745	-77,329	-539,936	-561,853	-250,365	486,252	2,084,176
cash and cash equivalents
cash	82,189
overdraft	-450,596	839,721	-411,462	411,462	-546,637	-3,677	-101,215	165,457	-19,086	505,158
change in cash	532,785	-839,721	411,462	-411,462	546,637	3,677	101,215	-165,457	19,086	-505,158

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for scrivelsby biomass limited. Get real-time insights into scrivelsby biomass 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 scrivelsby biomass limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other mid companies, companies in LN9 area or any other competitors across 12 key performance metrics.

SCRIVELSBY BIOMASS LIMITED group structure

Scrivelsby Biomass Limited has no subsidiary companies.

Ultimate parent company

SCRIVELSBY BIOMASS LIMITED

08726781

SCRIVELSBY BIOMASS LIMITED Shareholders

henry dymoke	50%
executors of francis dymoke	50%

Scrivelsby Biomass Limited currently has 2 directors. The longest serving directors include Mr Henry Dymoke (Oct 2013) and Mrs Gail Dymoke (Feb 2024).

officer	country	age	start	end	role
Mr Henry Dymoke	England	40 years	Oct 2013	-	Director
Mrs Gail Dymoke	England	64 years	Feb 2024	-	Director

P&L

December 2023

turnover

7.1m

+91%

operating profit

1.2m

gross margin

71.1%

+1.77%

turnover

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

Balance Sheet

December 2023

net assets

1.5m

+1.17%

total assets

2.7m

+0.11%

cash

82.2k

net assets

Total assets minus all liabilities

Similar Companies

york nihe limited

3.5

j h boynton & son limited

3.5

broadland energy (donich) limited

4.5

strettington pv ltd

2.5

beeston solar energy limited

company number

08726781

Type

Private limited with Share Capital

industry

35110 - Production of electricity

incorporation date

October 2013

ultimate parent company

None

previous names

N/A

address

home farm office rectory road, scrivelsby, horncastle, lincolnshire, LN9 6JB

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 scrivelsby biomass limited.

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 SCRIVELSBY BIOMASS LIMITED. This can take several minutes, an email will notify you when this has completed.

scrivelsby biomass limited Company Information

scrivelsby biomass limited Estimated Valuation

scrivelsby biomass limited Estimated Valuation

scrivelsby biomass limited Estimated Valuation

Scrivelsby Biomass Limited Overview

Scrivelsby Biomass Limited Health Check

SCRIVELSBY BIOMASS LIMITED financials

scrivelsby biomass limited Credit Report and Business Information

Scrivelsby Biomass Limited Competitor Analysis

scrivelsby biomass limited Ownership

scrivelsby biomass limited directors

scrivelsby biomass limited company details

scrivelsby biomass limited Charges & Mortgages

scrivelsby biomass limited Capital Raised & Share Issues BETA

scrivelsby biomass limited Companies House Filings - See Documents