gsii millar farm limited
gsii millar farm limited Company Information
Company Number
08934660
Next Accounts
Sep 2025
Shareholders
greencoat solar assets ii limited
Group Structure
View All
Industry
Production of electricity
Registered Address
27 old gloucester street, london, WC1N 3AX
Website
www.lightsource-re.co.ukgsii millar farm limited Estimated Valuation
Pomanda estimates the enterprise value of GSII MILLAR FARM LIMITED at £2.7m based on a Turnover of £1.3m and 2.04x industry multiple (adjusted for size and gross margin).
gsii millar farm limited Estimated Valuation
Pomanda estimates the enterprise value of GSII MILLAR FARM LIMITED at £6.3m based on an EBITDA of £1.1m and a 5.79x industry multiple (adjusted for size and gross margin).
gsii millar farm limited Estimated Valuation
Pomanda estimates the enterprise value of GSII MILLAR FARM LIMITED at £843.9k based on Net Assets of £321.1k and 2.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Gsii Millar Farm Limited Overview
Gsii Millar Farm Limited is a live company located in london, WC1N 3AX with a Companies House number of 08934660. It operates in the production of electricity sector, SIC Code 35110. Founded in March 2014, it's largest shareholder is greencoat solar assets ii limited with a 100% stake. Gsii Millar Farm Limited is a established, small sized company, Pomanda has estimated its turnover at £1.3m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Gsii Millar Farm Limited Health Check
Pomanda's financial health check has awarded Gsii Millar Farm Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 2 areas for improvement. Company Health Check FAQs
3 Strong
5 Regular
2 Weak
Size
annual sales of £1.3m, make it smaller than the average company (£1.8m)
£1.3m - Gsii Millar Farm Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 28%, show it is growing at a faster rate (10.8%)
28% - Gsii Millar Farm Limited
10.8% - Industry AVG
Production
with a gross margin of 91.9%, this company has a lower cost of product (71%)
91.9% - Gsii Millar Farm Limited
71% - Industry AVG
Profitability
an operating margin of 70.3% make it more profitable than the average company (51.1%)
70.3% - Gsii Millar Farm Limited
51.1% - Industry AVG
Employees
with 3 employees, this is similar to the industry average (3)
- Gsii Millar Farm Limited
3 - Industry AVG
Pay Structure
on an average salary of £78.6k, the company has an equivalent pay structure (£78.6k)
- Gsii Millar Farm Limited
£78.6k - Industry AVG
Efficiency
resulting in sales per employee of £444.7k, this is equally as efficient (£449.7k)
- Gsii Millar Farm Limited
£449.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Gsii Millar Farm Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 22 days, this is close to average (21 days)
22 days - Gsii Millar Farm Limited
21 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Gsii Millar Farm Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 4 weeks, this is less cash available to meet short term requirements (9 weeks)
4 weeks - Gsii Millar Farm Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 94.1%, this is a similar level of debt than the average (90%)
94.1% - Gsii Millar Farm Limited
90% - Industry AVG
GSII MILLAR FARM LIMITED financials
Gsii Millar Farm Limited's latest turnover from December 2023 is £1.3 million and the company has net assets of £321.1 thousand. According to their latest financial statements, we estimate that Gsii Millar Farm Limited has 3 employees and maintains cash reserves of £386.9 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 | Apr 2017 | Apr 2016 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,333,973 | 1,949,509 | 1,293,214 | 640,615 | 826,035 | 866,663 | 536,234 | 79,206 | ||
| Other Income Or Grants | ||||||||||
| Cost Of Sales | 107,854 | 70,020 | 35,770 | 164,300 | 183,555 | 421,840 | 271,178 | 58,429 | ||
| Gross Profit | 1,226,119 | 1,879,489 | 1,257,444 | 476,315 | 642,480 | 444,823 | 265,056 | 20,777 | ||
| Admin Expenses | 288,852 | 283,230 | -4,389 | 157,791 | 305,575 | 23,949 | 15,813 | 7,635 | 9,344 | |
| Operating Profit | 937,267 | 1,596,259 | 1,261,833 | 318,524 | 336,905 | 420,874 | 249,243 | 13,142 | -9,344 | |
| Interest Payable | 369,991 | 386,708 | 438,781 | 467,792 | 457,264 | 462,214 | 305,184 | 99,914 | ||
| Interest Receivable | 3,930 | |||||||||
| Pre-Tax Profit | 571,206 | 1,209,551 | 823,052 | -149,268 | -120,359 | -41,340 | -55,941 | -86,772 | -9,344 | |
| Tax | -137,530 | -111,406 | -56,354 | 74,913 | ||||||
| Profit After Tax | 433,676 | 1,098,145 | 766,698 | -74,355 | -120,359 | -41,340 | -55,941 | -86,772 | -9,344 | |
| Dividends Paid | 799,441 | 799,200 | ||||||||
| Retained Profit | -365,765 | 298,945 | 766,698 | -74,355 | -120,359 | -41,340 | -55,941 | -86,772 | -9,344 | |
| Employee Costs | ||||||||||
| Number Of Employees | 2 | |||||||||
| EBITDA* | 1,084,929 | 1,743,867 | 1,409,441 | 466,132 | 634,444 | 692,963 | 456,815 | 13,142 | -9,344 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Apr 2017 | Apr 2016 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 4,896,551 | 5,039,940 | 5,187,392 | 5,335,000 | 5,482,608 | 5,697,710 | 5,968,033 | 5,884,307 | 23,042 | |
| Intangible Assets | ||||||||||
| Investments & Other | ||||||||||
| Debtors (Due After 1 year) | 18,559 | 74,913 | ||||||||
| Total Fixed Assets | 4,896,551 | 5,039,940 | 5,205,951 | 5,409,913 | 5,482,608 | 5,697,710 | 5,968,033 | 5,884,307 | 23,042 | |
| Stock & work in progress | ||||||||||
| Trade Debtors | 70,732 | 42,489 | 33,663 | 97,140 | 40,209 | 254 | ||||
| Group Debtors | 10,000 | 785,903 | 277,559 | |||||||
| Misc Debtors | 115,099 | 111,997 | 175,946 | 77,907 | 137,754 | 138,785 | 68,005 | 411,511 | ||
| Cash | 386,883 | 739,000 | 662,165 | 173,611 | 263,185 | 308,109 | 284,815 | 8,324 | ||
| misc current assets | ||||||||||
| total current assets | 501,982 | 921,729 | 838,111 | 294,007 | 434,602 | 554,034 | 1,178,932 | 697,648 | ||
| total assets | 5,398,533 | 5,961,669 | 6,044,062 | 5,703,920 | 5,917,210 | 6,251,744 | 7,146,965 | 6,581,955 | 23,042 | |
| Bank overdraft | ||||||||||
| Bank loan | ||||||||||
| Trade Creditors | 6,741 | 12,221 | 3,707 | 25,959 | 5,690 | 42,485 | 1,774 | |||
| Group/Directors Accounts | 4,816,393 | 5,140,947 | 5,528,538 | 5,958,165 | 6,206,557 | 6,328,230 | 7,240,135 | 23,042 | 9,344 | |
| other short term finances | ||||||||||
| hp & lease commitments | ||||||||||
| other current liabilities | 43,499 | 48,366 | 123,886 | 98,563 | 9,375 | 65,082 | 47,769 | 122,720 | ||
| total current liabilities | 4,866,633 | 5,201,534 | 5,656,131 | 6,082,687 | 6,221,622 | 6,435,797 | 7,289,678 | 122,720 | 23,042 | 9,344 |
| loans | 6,546,007 | |||||||||
| hp & lease commitments | ||||||||||
| Accruals and Deferred Income | ||||||||||
| other liabilities | ||||||||||
| provisions | 210,789 | 73,259 | ||||||||
| total long term liabilities | 210,789 | 73,259 | 6,546,007 | |||||||
| total liabilities | 5,077,422 | 5,274,793 | 5,656,131 | 6,082,687 | 6,221,622 | 6,435,797 | 7,289,678 | 6,668,727 | 23,042 | 9,344 |
| net assets | 321,111 | 686,876 | 387,931 | -378,767 | -304,412 | -184,053 | -142,713 | -86,772 | -9,344 | |
| total shareholders funds | 321,111 | 686,876 | 387,931 | -378,767 | -304,412 | -184,053 | -142,713 | -86,772 | -9,344 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Apr 2017 | Apr 2016 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | 937,267 | 1,596,259 | 1,261,833 | 318,524 | 336,905 | 420,874 | 249,243 | 13,142 | -9,344 | |
| Depreciation | 147,662 | 147,608 | 147,608 | 147,608 | 297,539 | 272,089 | 207,572 | |||
| Amortisation | ||||||||||
| Tax | -137,530 | -111,406 | -56,354 | 74,913 | ||||||
| Stock | ||||||||||
| Debtors | -67,630 | -11,776 | -804 | 23,892 | -74,508 | -648,192 | 894,117 | 689,324 | ||
| Creditors | -5,480 | 8,514 | -22,252 | 20,269 | -36,795 | 40,711 | 1,774 | |||
| Accruals and Deferred Income | -4,867 | -75,520 | 25,323 | 89,188 | -55,707 | 17,313 | 47,769 | 122,720 | ||
| Deferred Taxes & Provisions | 137,530 | 73,259 | ||||||||
| Cash flow from operations | 1,142,212 | 1,650,490 | 1,356,962 | 626,610 | 616,450 | 1,399,179 | -387,759 | -553,462 | -9,344 | |
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | ||||||||||
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | ||||||||||
| Group/Directors Accounts | -324,554 | -387,591 | -429,627 | -248,392 | -121,673 | -911,905 | 7,217,093 | -23,042 | 13,698 | 9,344 |
| Other Short Term Loans | ||||||||||
| Long term loans | 6,546,007 | |||||||||
| Hire Purchase and Lease Commitments | ||||||||||
| other long term liabilities | ||||||||||
| share issue | ||||||||||
| interest | -366,061 | -386,708 | -438,781 | -467,792 | -457,264 | -462,214 | -305,184 | -99,914 | ||
| cash flow from financing | -690,615 | -774,299 | -868,408 | -716,184 | -578,937 | -1,374,119 | 6,825,137 | 6,423,051 | 23,042 | 9,344 |
| cash and cash equivalents | ||||||||||
| cash | -352,117 | 76,835 | 488,554 | -89,574 | -44,924 | 23,294 | 284,815 | 8,324 | ||
| overdraft | ||||||||||
| change in cash | -352,117 | 76,835 | 488,554 | -89,574 | -44,924 | 23,294 | 284,815 | 8,324 |
gsii millar farm limited Credit Report and Business Information
Gsii Millar Farm Limited Competitor Analysis
Perform a competitor analysis for gsii millar farm limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other small companies, companies in WC1N area or any other competitors across 12 key performance metrics.
gsii millar farm limited Ownership
GSII MILLAR FARM LIMITED group structure
Gsii Millar Farm Limited has no subsidiary companies.
Ultimate parent company
2 parents
GSII MILLAR FARM LIMITED
08934660
gsii millar farm limited directors
Gsii Millar Farm Limited currently has 4 directors. The longest serving directors include Mr Juan Perez Sendelbach (May 2020) and Mr Marco Rossi (Aug 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Juan Perez Sendelbach | England | 50 years | May 2020 | - | Director |
| Mr Marco Rossi | United Kingdom | 43 years | Aug 2021 | - | Director |
| Mr Marco Rossi | England | 43 years | Aug 2021 | - | Director |
| Mr Ralph Nash | England | 37 years | Aug 2023 | - | Director |
P&L
December 2023turnover
1.3m
-32%
operating profit
937.3k
-41%
gross margin
92%
-4.66%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
321.1k
-0.53%
total assets
5.4m
-0.09%
cash
386.9k
-0.48%
net assets
Total assets minus all liabilities
gsii millar farm limited company details
company number
08934660
Type
Private limited with Share Capital
industry
35110 - Production of electricity
incorporation date
March 2014
age
11
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
December 2023
previous names
lightsource spv 168 limited (May 2020)
accountant
-
auditor
SHIPLEYS LLP
address
27 old gloucester street, london, WC1N 3AX
Bank
THE ROYAL BANK OF SCOTLAND PLC
Legal Advisor
-
gsii millar farm 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 found 4 charges/mortgages relating to gsii millar farm limited. Currently there are 0 open charges and 4 have been satisfied in the past.
gsii millar farm 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 GSII MILLAR FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
gsii millar farm limited Companies House Filings - See Documents
| date | description | view/download |
|---|
